B4Undiscounted mean £/person/year3288179932211801148SUMPRODUCT(Costs!AS55:BA55,$C$77:$K$77)/93341.9162618937871E5-C54967.7856569349906SUMPRODUCT(Costs!$AS$102:$BA$102,$C$77:$K$77)/98309.70191882877773722SUMPRODUCT(Costs!$AS12:$BA12,$C$77:$K$77)/96.346083796363625922.171927248878976SUMPRODUCT(Costs!$AS59:$BA59,$C$77:$K$77)/928.5180110452426023003SUMPRODUCT(Costs!$AS13:$BA13,$C$77:$K$77)/99.267900846727181733.974542718400343SUMPRODUCT(Costs!$AS60:$BA60,$C$77:$K$77)/943.2424435651275231595SUMPRODUCT(Costs!$AS14:$BA14,$C$77:$K$77)/964.942322493803488100.47598926730396SUMPRODUCT(Costs!$AS61:$BA61,$C$77:$K$77)/9165.41831176110745878SUMPRODUCT(Costs!$AS15:$BA15,$C$77:$K$77)/914.25131848014871122.683869162258461SUMPRODUCT(Costs!$AS62:$BA62,$C$77:$K$77)/936.935187642407172879SUMPRODUCT(Costs!$AS16:$BA16,$C$77:$K$77)/935.168188404666211183.37144738668013SUMPRODUCT(Costs!$AS63:$BA63,$C$77:$K$77)/9218.5396357913463469SUMPRODUCT(Costs!$AS17:$BA17,$C$77:$K$77)/92.77231506954677264.9678490897613168SUMPRODUCT(Costs!$AS64:$BA64,$C$77:$K$77)/97.74016415930808942254SUMPRODUCT(Costs!$AS18:$BA18,$C$77:$K$77)/9122.79616277186265195.86193210210092SUMPRODUCT(Costs!$AS65:$BA65,$C$77:$K$77)/9318.658094873963593SUMPRODUCT(Costs!$AS19:$BA19,$C$77:$K$77)/95.07017238236276144.3189795667784381SUMPRODUCT(Costs!$AS66:$BA66,$C$77:$K$77)/99.38915194914119942431SUMPRODUCT(Costs!$AS20:$BA20,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS67:$BA67,$C$77:$K$77)/901592SUMPRODUCT(Costs!$AS21:$BA21,$C$77:$K$77)/917.633283687031049204.60458588501686SUMPRODUCT(Costs!$AS68:$BA68,$C$77:$K$77)/9222.237869572047911593SUMPRODUCT(Costs!$AS22:$BA22,$C$77:$K$77)/92.469905225190467811.896238959460266SUMPRODUCT(Costs!$AS69:$BA69,$C$77:$K$77)/914.3661441846507341594SUMPRODUCT(Costs!$AS23:$BA23,$C$77:$K$77)/96.4312145554160885E-20SUMPRODUCT(Costs!$AS70:$BA70,$C$77:$K$77)/96.4312145554160885E-23139SUMPRODUCT(Costs!$AS24:$BA24,$C$77:$K$77)/918.92486270391865637.849725407837312SUMPRODUCT(Costs!$AS71:$BA71,$C$77:$K$77)/956.7745881117559681667SUMPRODUCT(Costs!$AS25:$BA25,$C$77:$K$77)/936.24737309846478446.498810007638717SUMPRODUCT(Costs!$AS72:$BA72,$C$77:$K$77)/982.7461831061035012339SUMPRODUCT(Costs!$AS26:$BA26,$C$77:$K$77)/926.61673175136878261.755723345344883SUMPRODUCT(Costs!$AS73:$BA73,$C$77:$K$77)/988.3724550967136651423SUMPRODUCT(Costs!$AS27:$BA27,$C$77:$K$77)/955.155288075895001166.08312531375822SUMPRODUCT(Costs!$AS74:$BA74,$C$77:$K$77)/9221.23841338965322204SUMPRODUCT(Costs!$AS28:$BA28,$C$77:$K$77)/90.682237559524980890.92102070535872438SUMPRODUCT(Costs!$AS75:$BA75,$C$77:$K$77)/91.603258264883705355SUMPRODUCT(Costs!$AS29:$BA29,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS76:$BA76,$C$77:$K$77)/903759SUMPRODUCT(Costs!$AS30:$BA30,$C$77:$K$77)/9-8.3583394413092851E24-C24-13.915224027673185SUMPRODUCT(Costs!$AS77:$BA77,$C$77:$K$77)/9-22.27356346898247773SUMPRODUCT(Costs!$AS31:$BA31,$C$77:$K$77)/931.36317519355149562.726350387102983SUMPRODUCT(Costs!$AS78:$BA78,$C$77:$K$77)/994.0895255806544811898SUMPRODUCT(Costs!$AS32:$BA32,$C$77:$K$77)/95.249299665025018825.138122674010674SUMPRODUCT(Costs!$AS79:$BA79,$C$77:$K$77)/930.3874223390356913729SUMPRODUCT(Costs!$AS33:$BA33,$C$77:$K$77)/911.52224648945584930.772010830508801SUMPRODUCT(Costs!$AS80:$BA80,$C$77:$K$77)/942.294257319964653723SUMPRODUCT(Costs!$AS34:$BA34,$C$77:$K$77)/9213.56449091682279307.80065891575714SUMPRODUCT(Costs!$AS81:$BA81,$C$77:$K$77)/9521.365149832579962432SUMPRODUCT(Costs!$AS35:$BA35,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS82:$BA82,$C$77:$K$77)/901310SUMPRODUCT(Costs!$AS36:$BA36,$C$77:$K$77)/9360.52140417286023267.28741922257507SUMPRODUCT(Costs!$AS83:$BA83,$C$77:$K$77)/9627.80882339543532433SUMPRODUCT(Costs!$AS37:$BA37,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS84:$BA84,$C$77:$K$77)/90939SUMPRODUCT(Costs!$AS38:$BA38,$C$77:$K$77)/920.7284382050984954.547843682350873SUMPRODUCT(Costs!$AS85:$BA85,$C$77:$K$77)/925.276281887449368940SUMPRODUCT(Costs!$AS39:$BA39,$C$77:$K$77)/95.374627489060847213.591599520336006SUMPRODUCT(Costs!$AS86:$BA86,$C$77:$K$77)/918.966227009396853460SUMPRODUCT(Costs!$AS40:$BA40,$C$77:$K$77)/951.26035403306121917.27434133729048SUMPRODUCT(Costs!$AS87:$BA87,$C$77:$K$77)/968.5346953703516991347SUMPRODUCT(Costs!$AS41:$BA41,$C$77:$K$77)/91404.48103730868572440.8127975401003SUMPRODUCT(Costs!$AS88:$BA88,$C$77:$K$77)/93845.2938348487861348SUMPRODUCT(Costs!$AS42:$BA42,$C$77:$K$77)/983.8718137208689719.6251688036671226SUMPRODUCT(Costs!$AS89:$BA89,$C$77:$K$77)/993.496982524536094942SUMPRODUCT(Costs!$AS43:$BA43,$C$77:$K$77)/9366.9816436598155240.842270230597933SUMPRODUCT(Costs!$AS90:$BA90,$C$77:$K$77)/9407.823913890413452429SUMPRODUCT(Costs!$AS44:$BA44,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS91:$BA91,$C$77:$K$77)/90945SUMPRODUCT(Costs!$AS45:$BA45,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS92:$BA92,$C$77:$K$77)/902430SUMPRODUCT(Costs!$AS46:$BA46,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS93:$BA93,$C$77:$K$77)/90453SUMPRODUCT(Costs!$AS48:$BA48,$C$77:$K$77)/900SUMPRODUCT(Costs!$AS95:$BA95,$C$77:$K$77)/90162SUMPRODUCT(Costs!$AS49:$BA49,$C$77:$K$77)/911.8213343119484552.1781951887377744SUMPRODUCT(Costs!$AS96:$BA96,$C$77:$K$77)/913.9995295006862293724SUMPRODUCT(Costs!$AS50:$BA50,$C$77:$K$77)/9188.1860237724118339.29210377550601SUMPRODUCT(Costs!$AS97:$BA97,$C$77:$K$77)/9527.478127547917783725SUMPRODUCT(Costs!$AS51:$BA51,$C$77:$K$77)/97.148109570683727714.25767272254002SUMPRODUCT(Costs!$AS98:$BA98,$C$77:$K$77)/921.4057822932237483726SUMPRODUCT(Costs!$AS52:$BA52,$C$77:$K$77)/9167.39379508801036305.45266790305425SUMPRODUCT(Costs!$AS99:$BA99,$C$77:$K$77)/9472.84646299106458843SUMPRODUCT(Costs!$AS53:$BA53,$C$77:$K$77)/92.37081434433521922.3708143443352192SUMPRODUCT(Costs!$AS100:$BA100,$C$77:$K$77)/94.741628688670438432892010201520202025203020352040204520503227Costs!F55*C771522.060381957908Costs!G55*D771582.8883308633256Costs!H55*E771773.853041050422Costs!I55*F771300.3931643646329Costs!J55*G771609.2528054589186Costs!K55*H771600.7886805017022Costs!L55*I771839.817033540688Costs!M55*J772501.1160802359263Costs!N55*K772537.03964260905653228Costs!F102*C772240.0592357284936Costs!G102*D772383.6925013264704Costs!H102*E772799.8046502325119Costs!I102*F773321.2582263732229Costs!J102*G774152.0387569341965Costs!K102*H774676.364101266443Costs!L102*I775640.9615081518423Costs!M102*J778256.3246589123355Costs!N102*K779216.85494392108193229Costs!S55*C771068.9880060459486Costs!T55*D771063.8467677593528Costs!U55*E771087.622983286728Costs!V55*F771115.4188451094828Costs!W55*G771129.3485883205376Costs!X55*H771140.9432343909475Costs!Y55*I771153.7382293308672Costs!Z55*J771172.040134237043Costs!AA55*K771179.12637676550623230Costs!S102*C771447.4232353894038Costs!T102*D771482.6029515453356Costs!U102*E771556.4723699536553Costs!V102*F771821.0606928243108Costs!W102*G772244.948519550856Costs!X102*H772654.7737843972518Costs!Y102*I773047.7347349533261Costs!Z102*J773562.0052944551981Costs!AA102*K774161.99648226727373231Costs!AF55*C77562.80568775755205Costs!AG55*D77533.61867100681809Costs!AH55*E77500.95119349025578Costs!AI55*F77442.40712574494148Costs!AJ55*G77381.91931968408136Costs!AK55*H77352.39252017837936Costs!AL55*I77327.68433315720762Costs!AM55*J77307.69872044622991Costs!AN55*K77289.486459749626483232Costs!AF102*C771605.5252052000965Costs!AG102*D771517.3258297644932Costs!AH102*E771415.6923873586143Costs!AI102*F771244.5951028284553Costs!AJ102*G771054.317514937602Costs!AK102*H77939.7858311865906Costs!AL102*I77849.06593367658058Costs!AM102*J77780.07253711169221Costs!AN102*K77714.560279211672763233Costs!AS55*C773153.8540757614082Costs!AT55*D773180.3537696294961Costs!AU55*E773362.427217827405Costs!AV55*F772858.219135219058Costs!AW55*G773120.5207134635375Costs!AX55*H773094.124435071029Costs!AY55*I773321.2395960287627Costs!AZ55*J773980.8549349191994Costs!BA55*K774005.65247912418953234Costs!AS102*C775293.0076763179941Costs!AT102*D775383.6212826362989Costs!AU102*E775771.9694075447824Costs!AV102*F776386.9140220259897Costs!AW102*G777451.3047914226536Costs!AX102*H778270.9237168502877Costs!AY102*I779537.7621767817491Costs!AZ102*J7712598.402490479228Costs!BA102*K7714093.4117054000292010201520202025203020352040204520503290'Global assumptions'!C662222403'Global assumptions'!C764344156'Global assumptions'!C866521962'Global assumptions'!C968647528'Global assumptions'!C1070575666'Global assumptions'!C1172278230.000000015'Global assumptions'!C1273853253'Global assumptions'!C1375356458'Global assumptions'!C1476789483"Conversion factor £/person/year for each "&Preferences.moneyunitsConversion factor £/person/year for each £mGBP*C7562.22240364.34415599999999866.52196200000000268.64752799999999470.57566599999999872.27823000000000873.85325299999999575.35645800000000376.78948299999999"Conversion factor "&Preferences.moneyunits&" per £/person/year"Conversion factor £m per £/person/year1/C761.6071381878324437E-21/D761.5541426947926708E-21.5032629374341064E-21.4567166934255813E-21.4169189703431208E-21.3835424580817763E-21.3540364972142799E-21.3270262782255503E-21.3022616651814157E-2