{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Contents","Key Assumptions >","Transport Demand","Technology Scenarios","Energy Demand","Results Tools >","Total Energy Demand","Energy Demand by Mode","Energy Demand Explorer","Energy Demand Tables >","Full Results","Shipping Summary","Aviation Summary","Ferries Summary","Rail Summary","Capacity Summary","Bus Summary","Car Summary","HGV Summary","Van Summary","Results_Backend","Data_Explorer_Backend"],"not_rendered":{"charts":23,"images":8,"macros":1,"external_links":5,"defined_names":35,"comments":0,"pivot_tables":2},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[[13,1,15,1],[17,1,20,1],[22,1,24,1]]}
[]
[]
[]
[]
[]
[null,null,"Zero Emission Energy for Transport:","National Demand Forecasts for Electricity and Hydrogen - Excel Tool"]
[]
[]
[]
[]
[]
[]
[null,null,"Tab","Description"]
[null,"Key Assumptions","Key Assumptions >","Section Tab containing overview of the policy assumptions and scenario framework. "]
[null,null,"Transport Demand Forecasts","Description of the key assumptions for transport demand (to determine number of journeys, length and frequecy) and other relevant information, by mode."]
[null,null,"Technology Transition Scenarios","Description of the key assumptions for each of the six technology transition scenarios, by mode."]
[null,null,"Energy Demand Analysis","Description of the key assumptions for energy demand calculations, by mode."]
[null,"Result Tools","Results Tools >","Section Tab containing overview of the energy demand for transport versus estimated production. "]
[null,null,"Total Energy Demand","Total electricity and hydrogen demand forecasts according to each technology scenario by year (with scenario viewing and updating tool). "]
[null,null,"Scenario Dashboard ","Total electricity and hydrogen demand forecasts for each technology transition scenario explorer by year, stacked by mode (Road, Rail, Maritime and Aviation). "]
[null,null,"Energy Demand by Mode","Total electricity and hydrogen forecasts for each technology transition scenario explorer by year, stacked by mode (Road, Rail, Maritime and Aviation) and table of sub-mode breakdown (with scenario viewing and updating tool). "]
[]
[null,"Energy Demand Tables","Energy Demand Tables >","Section Tab"]
[null,null,"Full Results","Tables of the total electricity and hydrogen demand by year, mode and vehicle, vessel, rolling stock and aircraft categories. "]
[]
[]
[null,null,"Notes: ","Clicking on Transport Scotland logo will return user to the contents page. "]
[null,null,null,"The results in this dataset are driven by separate models compiled by mode which form the data and calculations behind the results."]
[null,null,null,"Electricity includes all energy demand for this source across modes, vehicle, vessel, rolling stock or aircraft type (electric, battery electric, plug-in electric etc)."]
[null,null,null,"Hydrogen includes all energy demand for this source across modes, vehicle, vessel, rolling stock or aircraft type (hydrogen, fuel cell, included within ammonia etc)."]
[]
[null,null,"Copyright Notice: ","The material in this excel spreadsheet has been prepared by Jacobs, copyright 2021 Jacobs Engineering Group Inc. All rights reserved. "]
[null,null,null,"This excel spreadsheet is protected by U.S. and International Copyright Laws. Reproduction and resdistribution without written permission is prohibited. "]
[null,null,null,"Jacobs, the Jacobs logo, and all other Jacobs trademarks are the property of Jacobs Engineering Group Inc. "]
[null,null,null,"Jacobs is a trademark of Jacobs Engineering Group Inc. "]

{"sheet":"Key Assumptions >","index":1,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":false,"merged":[[18,1,18,4],[19,1,19,4],[13,1,13,4],[9,2,9,4],[8,2,8,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4]]}
[]
[]
[null,null,"Key Assumptions: Overview and Section Tab >"]
[]
[]
[]
[]
[null,"Overarching Energy Demand Forecast Parameters"]
[null,"Assumptions common to all scenarios","While scenarios are consistent across all transport modes, the assumptions for high, medium and low transition to electric (or battery) and hydrogen (or fuel-cell) vary. This is because the consensus of technological readiness and suitability of different energy sources varies both across and even within each mode (e.g. shipping versus ferries). Where applicable, Policy Scenario 3 is applied to guide Transport Demand. "]
[null,"Alignment to Scottish Government Targets and Policy Commitments ","GHG targets: All forecasts align to 100% emissions reduction relative to 1990 by 2045.\n\nRoad: 20% reduction in distance travelled by car by 2030; phase out of new petrol and diesel cars and vans by 2030 and heavy vehicles by 2035; majority of public service buses zero emission by 2023\n\nRail: Passenger rail decarbonisation by 2035; and UK commitment to Net Zero emission rail network by 2050.\n\nAviation: Decarbonisation of intra-Scotland scheduled flights by 2040.\n\nMaritime: 2032 low emission solutions at Scottish Ports, proportion of low emission Scottish Ferries 30% by 2032, IMO and UK commitment for annual emissions from international shipping reduced by 50% by 2050."]
[]
[]
[null,"Technology Transition Scenario Framework"]
[null,"Six scenarios have been adopted as suggested by Transport Scotland to enable flexibility, they build on those developed for future transport demand, and whole system energy modelling. They are grounded in plans/expectations for relevant technologies being rolled-out at scale:"]
[null,"1. Low transition to electric, high transition to hydrogen (LH)"]
[null,"2. Medium transition to electric, low transition to hydrogen (ML)"]
[null,"3. Medium transition to electric and high transition to hydrogen (MH)"]
[null,"4. High transition to electric and low transition to hydrogen (HL)"]
[null,"5. High transition to electric and high transition to hydrogen fuel cell (HH)"]
[null,"6. Medium transition to electric and medium transition to hydrogen (MM)"]

{"sheet":"Transport Demand","index":2,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[[7,1,7,5],[36,1,36,5],[47,1,47,5],[32,2,32,5],[21,2,22,2],[10,2,10,5],[27,3,29,3],[14,1,14,5],[34,2,34,3],[27,2,29,2],[21,4,21,5],[23,2,26,2],[23,4,23,5],[30,2,31,2],[23,3,26,3],[35,2,35,3],[50,2,50,5],[44,2,44,5],[37,4,37,5],[38,4,43,5],[38,2,43,3],[37,2,37,3]]}
[]
[]
[null,null,"Key Assumptions: Transport Demand"]
[]
[]
[]
[]
[null,"Road Demand"]
[null,null,"Cars","Vans/LGV","Coaches & Scheduled Buses","HGV"]
[null,"Vehicle specific assumptions","As per Transport Model for Scotland (TMfS:18 STPR2 Low Growth Do Minimum) for trunk and principal roads.  Department for Transport Statistics for 2019 have been used to estimate the non modelled demand on minor roads not represented in TMfS.  Car demand on minor roads is assumed to fall to 80% of the 2019 demand by 2030.","As per Transport Model for Scotland (TMfS:18 STPR2 Low Growth Do Minimum) for trunk and principal roads.  Department for Transport Statistics for 2019 have been used to estimate the non modelled demand on minor roads not represented in TMfS.  LGV demand on minor roads is assumed to be unchanged through to 2045.","Buses: As per Transport Model for Scotland (TMfS:18 STPR2 Low Growth Do Minimum) for trunk and principal roads. Department for Transport Statistics for 2019 have been used to estimate the non modelled demand on minor roads not represented in TMfS:18. This data is for scheduled services, assumed as an approximation to be served entirely by buses.\nCoaches: Department for Transport Vehicle Licensing Statistics have identified additional vehicles not included in the above demand and it has been assumed that these are all coaches.\nTotal distance travelled by bus and coach is approximately constant, rising slightly throughout the period to 2045.","As per Transport Model for Scotland  (TMfS:18 STPR2 Low Growth Do Minimum).  No minor road adjustment required. "]
[null,"All vehicles","As agreed with Transport Scotland, the TMfS:18 model was utilised to estimate demand for road transport, which assumes: Reduce Private Demand and increased public transport demand under the Low Scenario as it reflects the current policy ambitions of the Scottish Government and is consistent with STPR2 and other recent modelling undertaken on behalf of the Scottish Government by external consultants. "]
[]
[]
[]
[null,"Rail Demand"]
[null,"All Scenarios ","Year","Electricification Complete","Service Introdutions","Rolling Stock Notes"]
[null,null,2023,"Glasgow Central to Barrhead"]
[null,null,2024,"Glasgow Central to East Kilbride","Glasgow Central to Barrhead","Using existing EMUs - Class 156 units withdrawn"]
[null,null,2025,null,"Glasgow Central to East Kilbride","Some services use existing EMUs - Class 156 units withdrawn"]
[null,null,2026,"Edinburgh to Tweedbank","Edinburgh to Tweedbank (Battery Electric for Scenarios 4 and 5)","Class 158 units transferred to West Highland lines; all Class 156 units withdrawn from West Highland"]
[null,null,2027,"Fife Circle / Dundee / Perth; and Barrhead to Kilmarnock","Edinburgh / Glasgow to Perth / Dundee and Fife Circle (Battery Electric for scenarios 4 and 5)","Class 158 units transferred to South West Scotland; all Class 156 units withdrawn from South West Scotland"]
[null,null,2028,null,"In 2028 it is assumed that all Diesel Multiple Units running under overhead electric wires are removed from Glasgow Queen Street to Cumbernauld, Falkirk, Alloa and Dunblane and from Edinburgh Waverley to Dunblane "]
[null,null,null,null,"Inverness to Wick / Thurso (Hydrogen in all Scenarios)","Class 158 units withdrawn"]
[null,null,2029,"Glasgow Queen Street / Edinburgh Waverley to Perth / Dundee / Arbroath","In 2029 it is assumed that all Diesel Multiple Units running under overhead electric wires are removed from Edinburgh to Glasgow, North Electrics, South Electrics, Argyle Line, Paisley Canal, Inverclyde, Glasgow Central to Ardrossan, Largs and Ayr and Edinburgh Waverley to North Berwick and Dunbar."]
[null,null,null,null,"Glasgow Queen Street / Edinburgh Waverley to Dundee / Arbroath\n(Battery Electric for Scenarios 4 and 5)","Some Class 158 units withdrawn / Class 170 units cascaded north"]
[null,null,null,null,"Glasgow Queen Street to Anniesland (Battery Electric for Scenarios 4 and 5)","Class 158 units withdrawn"]
[null,null,null,null,"Inverness to Kyle of Lochalsh (Hydrogen in all Scenarios)","Class 158 units withdrawn"]
[null,null,2030,"Montrose to Aberdeen","Aberdeen to Montrose\n(Battery Electric for Scenarios 4 and 5)","Class 158 units withdrawn / 170 units cascaded to Southwest Scotland"]
[null,null,null,null,"Glasgow Queen Street / Edinburgh Waverley to Aberdeen \n(Battery Electric for Scenarios 4 and 5)","HST Fleet Withdrawn / Class 170 units cascaded north"]
[null,null,null,null,"West Highland Line (Hydrogen in all Scenarios)","Class 158 units withdrawn"]
[null,null,2035,"Perth to Inverness","Glasgow Queen Street / Edinburgh Waverley to Aberdeen / Inverness\n(Battery Electric for Scenarios 4 and 5)","Class 170 units withdrawn"]
[null,null,null,"Ayr to Girvan & Kilmarnock to Carlisle via Dumfries","Glasgow Central to Stranraer, Dumfries and Carlisle via Kilmarnock","Remaining Class 158 and class Class 170 units withdrawn"]
[null,"Other Notes","Cross Country train services from Berwick-upon-Tweed to Edinburgh Waverley, Glasgow Central and Aberdeen remain as Class 221 Voyager Diesel Multiple Units until after 2035.  By 2040 these will be replaced by 5-car Class 800 units operating as per 2021 timetable.\nLondon North Eastern Services will continue operating 9-car Class 800 units that will draw power from the 25 kV overhead line where available before switching to diesel.  The date at which the service to Inverness and services to Aberdeen switch to electric haulage is dependent on the date of electrification of the relevant route (2027 as far as Perth / Dundee, 2030 to Aberdeen and 2035 to Inverness).\nAll other cross-border Train Operating Companies (TOCs) will continue to use the same amount of electricity each year as they used in 2019/20.\nAll ScotRail services currently operated by Electric Multiple Units (EMUs) will continue to be operated by EMUs.\nFollowing implementation of the May 2022 timetable, vehicle miles is anticipated to be approximately 92% of 2019/20 service levels, and this is assumed to increase at 1% per annum, returning to 2019/20 levels by 2030.\nAll electric hauled freight services, across all Freight Operating Companies (FOCs) will continue to operate and use the same amount of electricity as these services used in 2019/20. \nExisting cross-border rail freight services, via both the East Coast Mainline (ECML) and the West Coast Mainline (WCML), that are hauled by diesel traction, are assumed to start transferring to electric traction from 2022, with all existing diesel hauled freight services switching to electric traction by 2045.\nExisting rail freight services from the Scottish Central Belt terminals to Aberdeen and Inverness will remain diesel hauled until after 2030.  These services will then gradually transition to electric traction, with all existing diesel hauled freight services to Aberdeen and Inverness switching to electric traction by 2045.\nExisting diesel paths in Network Rail's Working Timetable for December 2021 are assumed to switch to electric on all days specified, unless marked as 'Runs as Required' in which case it was assumed that the path is used half of the time. All these new electric services assumed to be Class 92 with 1,800 tonne trailing load (even although most existing diesel services operate with a reduced load).  "]
[]
[]
[]
[null,"Maritime"]
[null,"All Scenarios","Shipping ",null,"Ferries"]
[null,null,"Scottish Greenhouse Gas statistics: 1990-2019\n\n2019 UK greenhouse gas emissions: final figures – dataset of emissions by source\n\nGreenhouse gas reporting: Conversion factors 2021\n\nUK Port Freight Traffic – 2019 forecasts",null,"Ferry demand was kept constant across the period and compiled from publicly available data on length, journey time and number of trips (according to current timetables for each Ferry route). "]
[]
[]
[]
[]
[]
[null,"Notes","Shipping: For shipping a top-down approach was adopted to estimate transport demand (for fuel) based on the Scottish government reporting on GHG emissions from all sectors on an annual basis and broken down by type of water-borne navigation. \n\nThis data was then split using the UK Government's reporting on emissions by type of fuel on an annual basis - also broken down by type of water-borne navigation. \n\nThe CO2e Emission factors for each type of fuel is applied to convert CO2e emissions to fuel consumption\n\nThe tonnage growth forecasted for UK ports was applied to the 2019 Scotland reported emissions to forecast future emissions\n\nFuel Source: All the fuel used for deep sea fishing in non-UK waters is assumed to be gas oil sourced in the UK. Type and share of fuel as per UK (no Scotland specific).\n \nShipping Movements: All emissions will be used to calculate fuel requirements and assumes ships will refuel at Scottish ports. Energy demand from ferries is subtracted at the end.\n\nInternational Accounting: Bunker Fuel Sales are the currently agreed basis by which countries report international shipping emissions to the UN. \n\nTypes of Journeys and Vessels: Classified according to the Scottish government reports on GHG emissions.\n\nForecasted Emissions: Scottish future emissions growth as per the UK tonnage forecasted annual growth.\n\nFerries: For Ferries, total distance travelled by the vessel operating each route was determined and summer deadweight and average operating capacity was estimated for the primary vessel operating each of the routs withing the full domestic ferry dataset. \n\nDue to a lack of information on efficiencies for Fuel Cell and Battery powered ferries, the assumption was made to maintain the same energy demand requirements as currently required, but adjusted for different route operating requirements\n "]
[]
[]
[null,"Aviation"]
[null,"All Scenarios","Air Traffic Movements ","Average Fleet Mix","Average Sector Distance","Average Fleet Mix"]
[null,null,"OAG and Department for Transport – Aviation Forecast data was used to inform 2019 Air Traffic Movements taken as baseline. The Aviation Forecast from the DfT used to forecast future movements for Scottish Airports. Annual growth assumed as per the “Other Regional – Central Demand”","OAG 2019 aircraft fleet by airport taken as baseline. Future aircraft mix based on FlyZero assumptions: modest growth in NB and WB services, flat growth or large turboprops and regional services and smaller airports remain 100% small turboprops served","OAG and FlyZero data informed the average distance flown in 2019 by each aircraft type from each airport taken as baseline. Future average distance remains almost the same, only with a modest growth in Narrow Body and Wide Body distances","The ICAO fuel consumption per formula was used to calculate the total tonnes of fuel burnt by aircraft type and airport. The kerosene energy density was then used to convert into kWh"]
[null,"Notes","2019 baseline Air Traffic Movements are assumed to be recovered by 2025\n\n2019 Baseline fleet mix by airport, forecast for modest growth in narrow body and wide body services.\n\n2019 average distance by aircraft type and airport forecast modest growth in narrow body and wide body distances. \n\n"]

{"sheet":"Technology Scenarios","index":3,"n_rows":53,"n_cols":6,"rows_kept":53,"cut":false,"hidden":false,"merged":[[7,1,7,5],[36,2,36,3],[37,2,37,3],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[15,2,15,5],[27,2,27,5],[26,2,26,5],[25,2,25,5],[24,2,24,5],[23,2,23,5],[22,2,22,5],[21,2,21,5],[20,1,20,5],[32,3,32,5],[31,1,31,5],[33,2,33,3],[34,2,34,3],[35,2,35,3],[51,2,51,5],[52,2,52,5],[44,1,44,5],[45,1,45,5],[46,2,46,5],[47,2,47,5],[48,2,48,5],[49,2,49,5],[50,2,50,5],[39,2,39,5],[40,2,40,5],[38,2,38,3],[38,4,38,5]]}
[]
[]
[null,null,"Key Assumptions: Technology Transition Scenarios"]
[]
[]
[]
[]
[null,"Road"]
[null,"Scenarios","Cars","Vans/LGV","Buses","HGV"]
[null,"1. Low transition to electric, high transition to hydrogen","BEV uptake follows lower boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow the hydrogen uptake rates specified in PS3. ","BEV uptake follows lower boundary of ZEV uptake rate in UK wide transition\nVan fleet follows the hydrogen uptake rates specified in PS3 capped at total ZEV rate","Vehicle replacement rates as high battery cost, low fuel cell cost scenario. ","Early lock-in of Hydrogen as fuel source for HGVs"]
[null,"2. Medium transition to electric, low transition to hydrogen","BEV uptake follows middle boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow 1/3 the hydrogen uptake rates specified in PS3. ","BEV uptake follows middle boundary of ZEV uptake rate in UK wide transition\nVan fleet is assumed to follow 1/3 the hydrogen uptake rates specified in PS3. ","Vehicle replacement rates as baseline battery cost, high fuel cell cost scenario."]
[null,"3. Medium transition to electric and high transition to hydrogen","BEV uptake follows middle boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow the hydrogen uptake rates specified in PS3. ","BEV uptake follows medium boundary of ZEV uptake rate in UK wide transition\nVan fleet follows the hydrogen uptake rates specified in PS3 capped at total ZEV rate","Vehicle replacement rates as baseline battery cost, low fuel cell cost scenario."]
[null,"4. High transition to electric and low transition to hydrogen","BEV uptake follows upper boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow 1/3 the hydrogen uptake rates specified in PS3. ","BEV uptake follows upper boundary of ZEV uptake rate in UK wide transition\nVan fleet is assumed to follow 1/3 the hydrogen uptake rates specified in PS3. ","Vehicle replacement rates as low battery cost, high fuel cell cost scenario. Removes the majority of fossil fuel buses by 2023.","Early lock-in of batteries as fuel source for HGVs"]
[null,"5. High transition to electric and high transition to hydrogen ","BEV uptake follows Upper boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow the hydrogen uptake rates specified in PS3. ","BEV uptake follows Upper boundary of ZEV uptake rate in UK wide transition\nVan fleet is assumed to follow the hydrogen uptake rates specified in PS3. ","Vehicle replacement rates as low battery cost, low fuel cell cost scenario. Removes the majority of fossil fuel buses by 2023. All buses zero emission by 2030."]
[null,"6. Medium transition to electric and medium transition to hydrogen","BEV uptake follows middle boundary of ZEV uptake rate in UK wide transition\nCar fleet is assumed to follow 2/3 the hydrogen uptake rates specified in PS3. ","BEV uptake follows middle boundary of ZEV uptake rate in UK wide transition\nVan fleet is assumed to follow 2/3 the hydrogen uptake rates specified in PS3. ","Vehicle replacement rates as baseline scenario.","Mixed trajectory where Hydrogen and Battery are allowed to compete"]
[null,"Other Notes","For cars, due to the expected low hydrogen numbers, the expected ZEV vehicle numbers are calculated and then split into BEV and hydrogen, using the hydrogen figure from PS3 as a base line. The hydrogen figure vary by scenario\nDue to the widely differing future implementation rates of the potential technologies, there is a different definition of High/Medium/Low across the modes\nHGV only contains three scenarios, High BEV – Low hydrogen, Medium BEV- Medium hydrogen, Low BEV – High hydrogen. This represents the assumptions in the Analysis to provide costs, efficiencies and roll-out trajectories for zero emission HGVs, buses and coaches.\nThere is a different probability for the most likely scenario across the different modes. This is most likely to be High BEV-Low hydrogen for both Cars and Vans, and, potentially, Medium-Medium for HGVs\nBuses and coaches are scrapped on average after 15 years of operation, unless other incentives or policies cause them to be removed from service sooner.\nVan fleet is assumed to follow car fleet hydrogen uptake rates specified in PS3 capped at total ZEV rate - assumptions above for vans are based on this overarching assumption."]
[]
[]
[]
[null,"Rail"]
[null,"Scenarios"]
[null,"1. Low transition to electric, high transition to hydrogen","Hydrogen – Far North (2028 to Wick, 2029 to Kyleof Lochalsh), West Highland (2030), Stranraer & Inverness to Aberdeen (2035)\n\nBattery - None"]
[null,"2. Medium transition to electric, low transition to hydrogen","Hydrogen – Far North (2028 to Wick, 2029 to Kyle of Lochalsh) & West Highland (2030) only\n\nBattery – Inverness to Aberdeen & Stranraer (2035)"]
[null,"3. Medium transition to electric and high transition to hydrogen","Hydrogen – Far North (2028 to Wick, 2029 to Kyle of Lochalsh), West Highland (2030), Stranraer & Inverness to Aberdeen (2035)\n\nBattery - None"]
[null,"4. High transition to electric and low transition to hydrogen","Hydrogen – Far North (2028 to Wick, 2029 to Kyle of Lochalsh) & West Highland (2030) only\n\nBattery – Edinburgh to Tweedbank (2026), Fife Circle, Glasgow Central to Kilmarnock (2027), GLQ/EDB to Perth, Dundee and Arbroath (50% in 2027, 100% in 2029), Glasgow Queen Street to Anniesland (2029), Aberdeen to Montrose, GLQ/EDB to Aberdeen (2030), GLQ/EDB to Inverness, Inverness to Aberdeen & Stranraer (2035)"]
[null,"5. High transition to electric and high transition to hydrogen fuel cell ","Hydrogen – Far North (2028 to Wick, 2029 to Kyle of Lochalsh), West Highland (2030), Stranraer & Inverness to Aberdeen (2035)\n\nBattery - Edinburgh to Tweedbank (2026), Fife Circle, Glasgow Central to Kilmarnock (2027), GLQ/EDB to Perth, Dundee and Arbroath (50% in 2027, 100% in 2029), Glasgow Queen Street to Anniesland (2029), Aberdeen to Montrose & GLQ/EDB to Aberdeen (2030) and GLQ/EDB to Inverness (2035)"]
[null,"6. Medium transition to electric and medium transition to hydrogen","Hydrogen – Far North (2028 to Wick, 2029 to Kyle of Lochalsh), West Highland (2030) & Stranraer (2035)\n\nBattery – Inverness to Aberdeen (2035)"]
[null,"Other Notes","All other lines are assumed to be overhead electric"]
[]
[]
[]
[null,"Maritime"]
[null,"Scenarios","Shipping","Ferries"]
[null,"1. Low transition to electric, high transition to hydrogen","Electric + Shore Power: 2% (2% / 2%)\nAmmonia: 73% (77% / 53%)\nFossil Fuel: 25% (21% / 45%)",null,"30% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->30%)\nStraight line uptake 2032 -> 2045 (30%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nRapid uptake rate 2030 -> 2045, E.g. 87% by 2040"]
[null,"2. Medium transition to electric, low transition to hydrogen","Electric + Shore Power: 5% (6% / 3%)\nAmmonia: 17% (18% / 8%)\nFossil Fuel: 78% (75% / 89%)",null,"65% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->65%)\nStraight line uptake 2032 -> 2045 (65%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nLow uptake rate 2030 -> 2045, E.g. 67% by 2040"]
[null,"3. Medium transition to electric and high transition to hydrogen","Electric + Shore Power: 5% (6% / 3%)\nAmmonia: 73% (76% / 45%)\nFossil Fuel: 22% (18% / 45%)",null,"65% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->65%)\nStraight line uptake 2032 -> 2045 (65%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nRapid uptake rate 2030 -> 2045, E.g. 87% by 2040"]
[null,"4. High transition to electric and low transition to hydrogen","Electric + Shore Power: 10% (11% / 6%)\nAmmonia: 17% (18% / 8%)\nFossil Fuel: 73% (71% / 86%)",null,"65% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->65%)\nStraight line uptake 2032 -> 2045 (65%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nModerate uptake rate 2030 -> 2045, E.g. 77% by 2040"]
[null,"5. High transition to electric and high transition to hydrogen fuel cell ","Electric + Shore Power: 10% (11% / 6%)\nAmmonia: 71% (74% / 52%)\nFossil Fuel: 19% (15% / 43%)",null,"65% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->65%)\nStraight line uptake 2032 -> 2045 (65%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nModerate uptake rate 2030 -> 2045, E.g. 77% by 2040"]
[null,"6. Medium transition to electric and medium transition to hydrogen","Electric + Shore Power: 5% (6% / 3%)\nAmmonia: 38% (39% / 32%)\nFossil Fuel: 57% (55% / 65%)",null,"65% Battery Electric by 2032, 100% Battery Electric by 2045\nStraight line uptake 2022 -> 2032 (0%->65%)\nStraight line uptake 2032 -> 2045 (65%->100%)\n\n0% Hydrogen by 2030, 100% Hydrogen by 2045*\nModerate uptake rate 2030 -> 2045, E.g. 77% by 2040"]
[null,"Notes","* % of energy (TWh) demand at 2045 (Domestic / International)\n\nThe uptake of battery electric vessels and shore power is relatively modest, between 2% and10% of the energy demand by 2045. The high electric scenarios present similar electricity uptake as the 6th Carbon Budget scenarios.\nHigh electric scenarios assume a higher battery electric uptake and lower shore power demand, while low electric scenarios assume a higher shore power demand than battery electric demand.\n\nAmmonia has been chosen as zero-carbon fuel. It represents between 17% and 73% of the total energy demand by 2045. The high ammonia scenarios present similar ammonia uptake as the 6th Carbon Budget scenarios.\nIt has been assumed a higher uptake of battery electric and ammonia technology and an earlier transition to zero-emission alternatives for the domestic shipping due to the usage of smaller vessels and shorter routes.\n\nShipping Entry into Service\nBattery electric vessels (and shore power): The earliest battery electric vessels are assumed to entry into service is from 2025.\nAmmonia vessels: Ammonia powered vessels are considered to entry into service from 2030.\nRetirement Cycle: A 15 year retirement cycle of existing vessels has been considered. "]
[null,null,"Shipping Emissions\nInternational Emissions: IMO targets annual emissions from international emissions to be reduced by at least 50% by 2050 (compared to 2008 emissions). \nJacobs Medium-Low Scenario reduces by ~ 60% the 2008 international emissions by 2050.\nJacobs High-High Scenario reduces by ~ 88% the 2008 international emissions and by 98% the total emissions.\n\nFerries\nOnly routes with a length of <40km will be serviced by battery electric ferries. Therefore, the percentages are the % of total mileage, for routes <40km, which are covered by battery electric vessels.\nIt is assumed that due to the tonnage of the Vessels used for the Cairnryan to Larne and Loch Ryan to Belfast that Ammonia will be the zero-carbon fuel"]
[]
[]
[]
[null,"Aviation"]
[null,"Scenarios"]
[null,"1. Low transition to electric, high transition to hydrogen","Electric: 4% (1%)\nHydrogen: 47% (56%)\nKerosene**: 49% (43%)"]
[null,"2. Medium transition to electric, low transition to hydrogen","Electric: 16% (7%)\nHydrogen: 20% (25%)\nKerosene**: 64% (68%)"]
[null,"3. Medium transition to electric and high transition to hydrogen","Electric: 16% (5%)\nHydrogen: 47% (56%)\nKerosene**: 37% (39%)"]
[null,"4. High transition to electric and low transition to hydrogen","Electric: 20% (12%)\nHydrogen: 28% (25%)\nKerosene**: 52% (63%)"]
[null,"5. High transition to electric and high transition to hydrogen fuel cell ","Electric: 28% (9%)\nHydrogen: 47% (56%)\nKerosene**: 25% (35%)"]
[null,"6. Medium transition to electric and medium transition to hydrogen","Electric: 16% (6%)\nHydrogen: 35% (42%)\nKerosene**: 48% (52%)"]
[null,"Notes","* % of ATMs by 2050 (% of Kms by 2050).\n** (Part of) the kerosene could be replaced by Sustainable Aviation Fuels (SAF). SAFs are out of the scope of this study."]

{"sheet":"Energy Demand","index":4,"n_rows":83,"n_cols":8,"rows_kept":83,"cut":false,"hidden":false,"merged":[[10,7,15,7],[55,4,58,4],[79,4,80,4],[81,4,82,4],[14,4,15,4],[16,4,18,4],[69,4,71,4]]}
[]
[]
[]
[null,null,"Key Assumptions: Energy Demand Analysis"]
[]
[]
[]
[]
[]
[null,"General",null,null,null,null,null,"Other Notes:"]
[null,"Parameter","Value","Units","Notes",null,null,"This tab contains key metrics used in parralel with the mileage and route data to analyse current energy demands and convert this to future predictions.\nA brief summary of the data sources are provided here for reference. More detail will be provided in the final report\nRefer to the main report for links to reports listed"]
[null,"Hydrogen to Electricity Conversion",0.03,"kg/kWh","Based on the LHV of Hydrogen (33.46kWh/kg)"]
[null,"Electrolyser Efficiency",0.65400000000000003,null,"Based on UK Hydrogen Production Costs 2021 and comparison to standard data sheets"]
[null,"Current Renewables Utilisation",0.30499999999999999,null,"Based on comparison of current capacity and output from Scottish Energy Statistics Hub"]
[null,"Future Hydrogen Capacity - 2030",5,"GW","50/50 mix of Green and Blue in 2030 with a 27.5TWh output. 107.5TWh output in 2045 from 5 GW Blue and 20GW Green.\nBased on Draft Hydrogen Action Plan"]
[null,"Future Hydrogen Capacity - 2045",25,"GW"]
[null,"Current Renewables Capacity",11.9,"GW","Based on Scottish Energy Statistics Hub and estimations from Onshore and Offshore Wind Policy Statements.\n8 GW onshore wind by 2030 and upper estimate of 12 GW by 2045\n8GW offshore wind by 2030 and 11 GW by 2045\nSmall increase in other sources but considered negligible"]
[null,"Future Renewables Capacity - 2030",27,"GW"]
[null,"Future Renewables Capacity - 2045",34,"GW"]
[]
[null,"Rail"]
[null,"Parameter","Value","Units","Notes"]
[null,"Hydrogen Consumption",0.38600000000000001,"kg/mile","Based on values for Concordia iLint and ARUP route to market study"]
[null,"Overhead Electric (Existing Routes)",3.23,"kWh/mile","Scotrail services, based on ScotRail's energy draw 2019/20"]
[null,"Overhead Electric (New Routes)",4.47,"kWh/mile","Scotrail services, based on figures provided by Network Rail across different 4-car Classes"]
[null,"Battery Electric ",5.6,"kWh/mile","Scotrail services, based on Vivarail modelling of Class 365"]
[null,"Cross country services  ",18.04,"kWh/mile","Network Rail data for a 5-car Class 800"]
[null,"LNER Services ",31.99,"kWh/mile","Network Rail data for a 9-car Class 800"]
[null,"Freight Trains ",79.53,"kWh/mile","Network Rail data for a Class 92 locomotive hauling 1,800 tonnes"]
[]
[null,"Road"]
[null,"Parameter","Value","Units","Notes"]
[null,"Car BEV Energy Demand",0.22,"kWh/km","Derived from TAG data book"]
[null,"Car PHEV Energy Demand",7.2999999999999995E-2,"kWh/km","Based on assumptions from Real-world usage of PHEVs"]
[null,"Car Hydrogen Utilisation",1.0999999999999999E-2,"kg H2/km","From Toyota Mirai"]
[null,"Car Annual Mileage",13900,"km","TMfS:18 Data"]
[null,"EV Van Energy Demand",0.26,"kWh/km","Derived from TAG data book"]
[null,"Van PHEV Energy Demand",8.6999999999999994E-2,"kWh/km","Based on assumptions from ICCT Real-world usage of PHEVs Report"]
[null,"Van Hydrogen Utilisation",1.2987E-2,"kg H2/km","Assumption that H2 efficiency scales as EV"]
[null,"Van Annual Mileage",29185,"km","TMfS:18 Data"]
[null,"Electric HGV Energy Demand",1.44,"kWh/km","Collation of varied sources"]
[null,"HGV Hydrogen Utilisation",7.1928000000000006E-2,"kg H2/km","Assumption that H2 efficiency scales as EV"]
[null,"HGV Annual Mileage",77856,"km","TMfS:18 Data"]
[null,"Single Decker Electric Bus Energy Demand",1.1000000000000001,"kWh/km","Based on input data from Energy - HDV,HGV and buses\nBased on data from Scottish Bus electrification"]
[null,"Single Decker Bus Hydrogen Utilisation",5.5E-2,"kg H2/km","Calculated based on electricity figures and Fuel Cell 60% efficiency"]
[null,"Single Decker Bus Annual Mileage",80467,"km","Based on data from Scottish Bus electrification"]
[null,"Double Decker Electric Bus Energy Demand",1.4,"kWh/km","Based on input data from Energy - HDV,HGV and buses"]
[null,"Double Decker Bus Hydrogen Utilisation",7.0000000000000007E-2,"kg H2/km","As above for SD Bus"]
[null,"Double Decker Bus Annual Mileage",80467,"km","Based on data from Scottish Bus electrification"]
[null,"Coach Energy Demand",1.1000000000000001,"kWh/km","Based on input data from Energy - HDV,HGV and buses"]
[null,"Coach Hydrogen Utilisation",5.5E-2,"kg H2/km","As above for SD Bus"]
[null,"Coach Annual Mileage",80467,"km","Based on data from Scottish Bus electrification"]
[]
[null,"Shipping"]
[null,"Parameter","Value","Units","Notes"]
[null,"Marine Fuel Oil CO₂e emissions",3159.51,"kg/tonne of fuel","UK Greenhouse gas reporting: conversion factors 2021"]
[null,"Marine Gas Oil CO₂e emissions",3249.99,"kg/tonne of fuel"]
[null,"Diesel",2969.07,"kg/tonne of fuel"]
[null,"Motor Spirit",2947.62,"kg/tonne of fuel"]
[null,"Current Shipping Fuel Efficiency",0.5,null,"Based on IEEE: Electric Container Ships Are Stuck on the Horizon "]
[null,"Ammonia Engine Efficiency",0.5,null,"Based on estimation from MAN Energy Solutions data"]
[null,"Battery Efficiency",0.92,null,"Based on The Future of Batteries in the Marine Sector"]
[null,"Battery Energy Density",0.3,"MJ/Kg","Based on IEEE: Electric Container Ships Are Stuck on the Horizon "]
[null,"Ammonia Energy Density",22.5,"MJ/Kg","Ammonia HHV value"]
[null,"Hydrogen Energy Density",120,"MJ/Kg","Hydrogen LHV value"]
[null,"Hydrogen to Ammonia Conversion Efficiency",0.85,null,"Based on data in Sailing on Solar, EDF"]
[]
[null,"Ferries"]
[null,"Parameter","Value","Units","Notes"]
[null,"Marine Fuel Oil CO₂e emissions",0.26200000000000001,"kg CO₂e/kWh(gross CV)","UK Greenhouse gas reporting: conversion factors 2021"]
[null,"Ferry CO₂e Emissions",5.1659999999999998E-2,"kg CO₂e/tonne.km"]
[null,"Large RoPax Ferry CO₂e Emissions",0.37667,"kg CO₂e/tonne.km"]
[null,"Energy Demand per km on each Route","N/A","kWh/km","Each route was determined to have a different energy demand per route. This is based on an analysis of the individual ferry routes, then applying the operating capacity assumptions. "]
[]
[null,"Aviation"]
[null,"Parameter","Value","Units","Notes"]
[null,"Specific Energy of Baseline Fuel",42.8,"MJ/kg","Hypertextbook: Energy Density of Aviation Fuel"]
[null,"Specific energy of LH₂",120,"MJ/kg","Hydrogen LHV value"]
[null,"Increase in efficiency of using LH₂",0.56999999999999995,null,"Based on detailed analysis in FlyZero study"]
[null,"Kerosene use Efficiency",0.27,null,"Leeham - Article: The true cost of electric aircraft"]
[null,"Battery Efficiency",0.92]
[null,"Battery Energy Density - Existing",0.14599999999999999,"kWh/kg","Roland Berger - Aircraft Electrical Propulsion - The next chapter of aviation?\nEnergies - Study: Assessment of All-Electric General Aviation Aircraft"]
[null,"Battery Energy Density - Future",0.5,"kWh/kg"]

{"sheet":"Results Tools >","index":5,"n_rows":22,"n_cols":22,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,2]]}
[null,null,null,null,null,null,null,"Hydrogen Lookup",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,null,null,null,null,null,{"$f":"'Results Tools >'!B22","v":"Scenario 1: Low Electric + High Hydrogen"},"Forecast Hydrogen Transport Demand","TWh",{"$f":"INDEX('Capacity Summary'!D12:D17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":9.9008934662275106E-3},{"$f":"INDEX('Capacity Summary'!E12:E17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":1.5160701070678132E-2},{"$f":"INDEX('Capacity Summary'!F12:F17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":2.1488046040716944E-2},{"$f":"INDEX('Capacity Summary'!G12:G17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":3.06355500166695E-2},{"$f":"INDEX('Capacity Summary'!H12:H17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":0.11966504208151264},{"$f":"INDEX('Capacity Summary'!I12:I17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":0.22346609488373512},{"$f":"INDEX('Capacity Summary'!J12:J17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":0.34857259740214697},{"$f":"INDEX('Capacity Summary'!K12:K17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":0.4724318920295939},{"$f":"INDEX('Capacity Summary'!L12:L17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":1.1739109898105964},{"$f":"INDEX('Capacity Summary'!M12:M17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":5.5727418145973253},{"$f":"INDEX('Capacity Summary'!N12:N17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":10.204185882427369},{"$f":"INDEX('Capacity Summary'!O12:O17,MATCH($H$2,'Capacity Summary'!$B$12:$B$17,0))","v":14.858005726010553}]
[null,null,null,null,null,null,null,{"$f":"H2","v":"Scenario 1: Low Electric + High Hydrogen"},"Estimated Excess Hydrogen Production ","TWh",{"$f":"INDEX('Capacity Summary'!D20:D25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":1.1356375680722341},{"$f":"INDEX('Capacity Summary'!E20:E25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":1.7031469912370141},{"$f":"INDEX('Capacity Summary'!F20:F25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":4.2742811847285145},{"$f":"INDEX('Capacity Summary'!G20:G25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":7.1289798345987148},{"$f":"INDEX('Capacity Summary'!H20:H25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":10.190181111764641},{"$f":"INDEX('Capacity Summary'!I20:I25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":14.095764674347034},{"$f":"INDEX('Capacity Summary'!J20:J25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":18.266427402597852},{"$f":"INDEX('Capacity Summary'!K20:K25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":23.011106569508865},{"$f":"INDEX('Capacity Summary'!L20:L25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":26.326089010189403},{"$f":"INDEX('Capacity Summary'!M20:M25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":43.427258185402678},{"$f":"INDEX('Capacity Summary'!N20:N25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":65.495814117572635},{"$f":"INDEX('Capacity Summary'!O20:O25,MATCH($H$3,'Capacity Summary'!$B$20:$B$25,0))","v":92.64199427398944}]
[null,null,null,null,null,null,null,{"$f":"H3","v":"Scenario 1: Low Electric + High Hydrogen"},"Forecast Hydrogen Transport Demand","%",{"$f":"INDEX('Capacity Summary'!D$28:D$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":8.64300396595203E-3},{"$f":"INDEX('Capacity Summary'!E$28:E$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":8.823042077124886E-3},{"$f":"INDEX('Capacity Summary'!F$28:F$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":5.0021416157099161E-3},{"$f":"INDEX('Capacity Summary'!G$28:G$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":4.2789379555917646E-3},{"$f":"INDEX('Capacity Summary'!H$28:H$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":1.160686981123097E-2},{"$f":"INDEX('Capacity Summary'!I$28:I$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":1.5606012535528103E-2},{"$f":"INDEX('Capacity Summary'!J$28:J$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":1.8725361128237819E-2},{"$f":"INDEX('Capacity Summary'!K$28:K$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":2.0117576948778266E-2},{"$f":"INDEX('Capacity Summary'!L$28:L$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":4.268767235674896E-2},{"$f":"INDEX('Capacity Summary'!M$28:M$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":0.11372942478770051},{"$f":"INDEX('Capacity Summary'!N$28:N$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":0.13479769989996523},{"$f":"INDEX('Capacity Summary'!O$28:O$33,MATCH($H$4,'Capacity Summary'!$B$28:$B$33,0))","v":0.13821400675358655}]
[null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Estimated Excess Hydrogen Production ","%",{"$f":"INDEX('Capacity Summary'!D$36:D$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.99135699603404792},{"$f":"INDEX('Capacity Summary'!E$36:E$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.99117695792287508},{"$f":"INDEX('Capacity Summary'!F$36:F$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.99499785838429011},{"$f":"INDEX('Capacity Summary'!G$36:G$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.99572106204440824},{"$f":"INDEX('Capacity Summary'!H$36:H$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.98839313018876906},{"$f":"INDEX('Capacity Summary'!I$36:I$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.98439398746447193},{"$f":"INDEX('Capacity Summary'!J$36:J$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.98127463887176214},{"$f":"INDEX('Capacity Summary'!K$36:K$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.97988242305122175},{"$f":"INDEX('Capacity Summary'!L$36:L$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.95731232764325103},{"$f":"INDEX('Capacity Summary'!M$36:M$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.88627057521229946},{"$f":"INDEX('Capacity Summary'!N$36:N$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.86520230010003474},{"$f":"INDEX('Capacity Summary'!O$36:O$41,MATCH($H$5,'Capacity Summary'!$B$20:$B$25,0))","v":0.86178599324641347}]
[null,null,"Results Tools - Overview and Section Tab >"]
[null,null,null,null,null,null,null,"Electricity Lookup",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,null,null,null,null,null,{"$f":"'Results Tools >'!B22","v":"Scenario 1: Low Electric + High Hydrogen"},"Forecast Electricity Transport Demand","TWh",{"$f":"INDEX('Capacity Summary'!D$46:D$51,MATCH($H8,'Capacity Summary'!$B$46:$B$51,0))","v":0.57769486005134063},{"$f":"INDEX('Capacity Summary'!E$46:E$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":0.73203892615995392},{"$f":"INDEX('Capacity Summary'!F$46:F$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":0.92676450165872115},{"$f":"INDEX('Capacity Summary'!G$46:G$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":1.1673315031891065},{"$f":"INDEX('Capacity Summary'!H$46:H$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":1.3756946634569984},{"$f":"INDEX('Capacity Summary'!I$46:I$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":1.6515205371142101},{"$f":"INDEX('Capacity Summary'!J$46:J$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":1.9541437248301459},{"$f":"INDEX('Capacity Summary'!K$46:K$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":2.3111418582632157},{"$f":"INDEX('Capacity Summary'!L$46:L$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":2.8169158230331881},{"$f":"INDEX('Capacity Summary'!M$46:M$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":5.683640768720057},{"$f":"INDEX('Capacity Summary'!N$46:N$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":9.0459741239941529},{"$f":"INDEX('Capacity Summary'!O$46:O$51,MATCH($H$8,'Capacity Summary'!$B$46:$B$51,0))","v":11.20471969178371}]
[null,null,null,null,null,null,null,{"$f":"H8","v":"Scenario 1: Low Electric + High Hydrogen"},"Forecast Hydrogen Transport Demand",null,{"$f":"INDEX('Capacity Summary'!D$54:D$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":1.5142542948347958E-2},{"$f":"INDEX('Capacity Summary'!E$54:E$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":2.31869545786842E-2},{"$f":"INDEX('Capacity Summary'!F$54:F$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":3.286407041521415E-2},{"$f":"INDEX('Capacity Summary'!G$54:G$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":4.6854370613729823E-2},{"$f":"INDEX('Capacity Summary'!H$54:H$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":0.18301712318348992},{"$f":"INDEX('Capacity Summary'!I$54:I$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":0.34177167452806545},{"$f":"INDEX('Capacity Summary'!J$54:J$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":0.53311103132093063},{"$f":"INDEX('Capacity Summary'!K$54:K$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":0.72254289369232005},{"$f":"INDEX('Capacity Summary'!L$54:L$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":1.7953932785338533},{"$f":"INDEX('Capacity Summary'!M$54:M$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":8.5230168929135566},{"$f":"INDEX('Capacity Summary'!N$54:N$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":15.606401937830094},{"$f":"INDEX('Capacity Summary'!O$54:O$59,MATCH($H9,'Capacity Summary'!$B$54:$B$59,0))","v":22.724008757427907}]
[null,null,null,null,null,null,null,{"$f":"H9","v":"Scenario 1: Low Electric + High Hydrogen"},"Estimated Excess Electricity Capacity","TWh",{"$f":"INDEX('Capacity Summary'!D$62:D$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":39.341148311286027},{"$f":"INDEX('Capacity Summary'!E$62:E$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":43.21442033774877},{"$f":"INDEX('Capacity Summary'!F$62:F$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":47.045678150615132},{"$f":"INDEX('Capacity Summary'!G$62:G$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":50.826781353087924},{"$f":"INDEX('Capacity Summary'!H$62:H$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":54.51791594445195},{"$f":"INDEX('Capacity Summary'!I$62:I$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":58.118996023651839},{"$f":"INDEX('Capacity Summary'!J$62:J$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":61.660693983344729},{"$f":"INDEX('Capacity Summary'!K$62:K$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":65.149924491741942},{"$f":"INDEX('Capacity Summary'!L$62:L$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":67.606960646332126},{"$f":"INDEX('Capacity Summary'!M$62:M$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":64.247906203912592},{"$f":"INDEX('Capacity Summary'!N$62:N$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":60.037481921369043},{"$f":"INDEX('Capacity Summary'!O$62:O$67,MATCH($H10,'Capacity Summary'!$B$62:$B$67,0))","v":56.996423651628717}]
[null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Forecast Electricity Transport Demand",null,{"$f":"INDEX('Capacity Summary'!D$70:D$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":1.4466245973656469E-2},{"$f":"INDEX('Capacity Summary'!E$70:E$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":1.664873359504453E-2},{"$f":"INDEX('Capacity Summary'!F$70:F$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":1.9305459436231416E-2},{"$f":"INDEX('Capacity Summary'!G$70:G$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":2.2431010901463794E-2},{"$f":"INDEX('Capacity Summary'!H$70:H$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":2.4532407156399424E-2},{"$f":"INDEX('Capacity Summary'!I$70:I$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":2.7473925641455489E-2},{"$f":"INDEX('Capacity Summary'!J$70:J$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":3.0463074240548275E-2},{"$f":"INDEX('Capacity Summary'!K$70:K$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":3.389585684739687E-2},{"$f":"INDEX('Capacity Summary'!L$70:L$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":3.9005044399734207E-2},{"$f":"INDEX('Capacity Summary'!M$70:M$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":7.2444998591293705E-2},{"$f":"INDEX('Capacity Summary'!N$70:N$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":0.1068129565855374},{"$f":"INDEX('Capacity Summary'!O$70:O$75,MATCH($H11,'Capacity Summary'!$B$70:$B$75,0))","v":0.12323014515672343}]
[null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Forecast Hydrogen Transport Demand",null,{"$f":"INDEX('Capacity Summary'!D$78:D$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":3.7918937159660894E-4},{"$f":"INDEX('Capacity Summary'!E$78:E$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":5.2734003051712187E-4},{"$f":"INDEX('Capacity Summary'!F$78:F$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":6.8459244735293782E-4},{"$f":"INDEX('Capacity Summary'!G$78:G$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":9.0033627563937933E-4},{"$f":"INDEX('Capacity Summary'!H$78:H$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":3.2636970265245394E-3},{"$f":"INDEX('Capacity Summary'!I$78:I$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":5.6855542279523278E-3},{"$f":"INDEX('Capacity Summary'!J$78:J$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":8.3106481469249985E-3},{"$f":"INDEX('Capacity Summary'!K$78:K$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":1.0597017402083448E-2},{"$f":"INDEX('Capacity Summary'!L$78:L$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":2.4860307848599935E-2},{"$f":"INDEX('Capacity Summary'!M$78:M$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":0.10863634278204803},{"$f":"INDEX('Capacity Summary'!N$78:N$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":0.18427710601341646},{"$f":"INDEX('Capacity Summary'!O$78:O$83,MATCH($H12,'Capacity Summary'!$B$78:$B$83,0))","v":0.24991994219845676}]
[null,null,null,null,null,null,null,{"$f":"H12","v":"Scenario 1: Low Electric + High Hydrogen"},"Estimated Excess Electricity Generation Capacity",null,{"$f":"INDEX('Capacity Summary'!D$86:D$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.98515456465474693},{"$f":"INDEX('Capacity Summary'!E$86:E$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.98282392637443838},{"$f":"INDEX('Capacity Summary'!F$86:F$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.98000994811641562},{"$f":"INDEX('Capacity Summary'!G$86:G$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.97666865282289683},{"$f":"INDEX('Capacity Summary'!H$86:H$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.97220389581707611},{"$f":"INDEX('Capacity Summary'!I$86:I$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.96684052013059218},{"$f":"INDEX('Capacity Summary'!J$86:J$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.96122627761252677},{"$f":"INDEX('Capacity Summary'!K$86:K$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.95550712575051977},{"$f":"INDEX('Capacity Summary'!L$86:L$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.93613464775166588},{"$f":"INDEX('Capacity Summary'!M$86:M$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.81891865862665825},{"$f":"INDEX('Capacity Summary'!N$86:N$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.70890993740104613},{"$f":"INDEX('Capacity Summary'!O$86:O$91,MATCH($H13,'Capacity Summary'!$B$86:$B$91,0))","v":0.62684991264481971}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Scenario 1: Low Electric + High Hydrogen"]

{"sheet":"Total Energy Demand","index":6,"n_rows":87,"n_cols":8,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Total Energy Demand Excel Tool "]
[]
[]
[]
["Energy Units Selector","TWh"]
["(Drop down filter) "]
[]
[]
[]
[]
["Sum of Electricity","Column Labels"]
["Row Labels","Scenario 1: Low Electric + High Hydrogen","Scenario 2: Medium Electric + Low Hydrogen","Scenario 3: Medium Electric + High Hydrogen","Scenario 4: High Electric + Low Hydrogen","Scenario 5: High Electric + High Hydrogen","Scenario 6: Medium Electric + Medium Hydrogen","Grand Total"]
[2022,577694860.05134058,598170536.03688133,606722799.90227246,715225850.6825999,714659548.78355896,606980004.23281443,3819453599.6894674]
[2023,732038926.15995395,780909494.18530941,797636243.23460615,1012419326.7037293,1011325847.5379773,800857571.43049824,5135187409.2520742]
[2024,926764501.65872121,1013238858.513274,1020645064.2184621,1276830761.1001532,1275213757.017642,1026823243.9507352,6539516186.4589872]
[2025,1167331503.1891065,1307906249.1119368,1312366893.4324527,1626479851.1513472,1623741769.2910254,1313521591.9632635,8351347858.1391325]
[2026,1375694663.4569983,1591309557.9418004,1595936074.9524736,1997142295.0441091,1992836603.2674863,1586062298.4064424,10138981493.069311]
[2027,1651520537.1142101,1944073080.1453042,1954819798.6934974,2458803766.454577,2453058355.8018131,1929377356.9458401,12391652895.155243]
[2028,1954143724.8301458,2325760770.9439669,2348956508.0255647,2950322250.9103098,2943231660.0722008,2317705266.3105783,14840120181.092766]
[2029,2311141858.263216,2782686742.3933463,2805963807.7809458,3552886736.6017432,3594269262.3343039,2773524270.0625014,17820472677.436054]
[2030,2816915823.0331879,3394302232.1332307,3432566791.3118596,4363863963.250247,4444709283.3760109,3412883545.7411494,21865241638.845684]
[2035,5683640768.7200565,6744773193.4000788,6985800899.5030718,8615252380.9379272,8474118953.6478405,7029920119.0849943,43533506315.293968]
[2040,9045974123.9941521,10243411238.826544,10114560757.242952,12124607702.82028,11874800857.421455,10244485878.50272,63647840558.808105]
[2045,11204719691.783709,12450594242.078032,12158353978.559704,14167739885.389578,13837625870.963097,12295655514.447451,76114689183.221573]
["Grand Total",39447580982.254799,45177136195.709702,45134329616.857864,54861574771.0466,54239591769.514412,45337796661.078987,284198009996.46234]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sum of Hydrogen ","Column Labels"]
["Row Labels","Scenario 1: Low Electric + High Hydrogen","Scenario 2: Medium Electric + Low Hydrogen","Scenario 3: Medium Electric + High Hydrogen","Scenario 4: High Electric + Low Hydrogen","Scenario 5: High Electric + High Hydrogen","Scenario 6: Medium Electric + Medium Hydrogen","Grand Total"]
[2022,9900893.4662275091,3919432.0135513237,13375821.87769532,4788231.1924791997,13550290.273924155,9083030.9874343369,54617699.811311848]
[2023,15160701.070678132,5154229.0501372004,23326490.872652058,7065527.2929643467,23327983.318781059,15197966.614039961,89232898.21925275]
[2024,21488046.040716946,6648789.9196456131,27222570.497133467,7865474.8429661011,27224721.191921238,17720322.267065208,108169924.75944859]
[2025,30635550.016669501,8617707.5427693333,33244087.516392346,9139816.0082296357,33247008.62406778,21283793.133766666,136167962.84189528]
[2026,119665042.08151264,87485465.671324253,120862038.69355847,46875190.827487931,76368991.703633487,101696960.06926924,552953689.04678607]
[2027,223466094.88373512,181713824.66270882,225332591.3595053,90334920.133390307,125729304.10429737,197575668.61313725,1044152403.7567742]
[2028,348572597.40214694,297572710.66408259,353134775.58948302,151900910.9156425,192982530.2068204,318628812.5183208,1662792337.2964964]
[2029,472431892.02959388,416209917.00604779,478642128.60473794,209680379.40534031,260488474.53890684,440665219.99829966,2278118011.5829268]
[2030,1173910989.8105965,700416028.46169877,1186087817.6555307,429992897.69987112,905273711.16176283,890689479.32864213,5286370924.1181021]
[2035,5572741814.5973253,2563120884.1686106,5567449105.3412952,1499510193.7492263,4534060198.8691454,3765925774.8633513,23502807971.588951]
[2040,10204185882.42737,4413508203.6758919,10019148732.142447,2869513252.6539192,8579267864.4698448,6783274765.9627647,42868898701.332245]
[2045,14858005726.010553,6173294659.6561489,14452115851.474009,4474073207.884737,12745776193.710173,9586132000.1596451,62289397638.895264]
["Grand Total",33050165229.837128,14857661852.492617,32499942011.624435,9800740002.6062546,27517297272.173279,22147873794.515736,139873680163.24945]

{"sheet":"Energy Demand by Mode","index":7,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Energy Demand by Mode Excel Tool "]
[]
[]
[]
[]
["Energy Units Selector","TWh"]
["(Drop down filter) "]

{"sheet":"Energy Demand Explorer","index":8,"n_rows":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[[14,0,15,0],[16,1,17,1],[30,3,36,3],[37,3,43,3]]}
[]
[]
[]
[]
[]
[null,"Energy Demand Explorer Excel Tool "]
[]
[]
[]
[]
[]
[]
[]
["Mode\n(Drop down filter) ","Maritime"]
["Scenarios to compare\n(Drop down filter) ","Scenario 5: High Electric + High Hydrogen"]
[null,"Scenario 6: Medium Electric + Medium Hydrogen"]
["Energy Units Selector","GWh"]
["(Drop down filter) "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,null,"Scenario 5: High Electric + High Hydrogen","Ferries - Hydrogen",0,0,0,0,0,0,0,0,0,754302155.5072093,1352541796.0818927,1560625149.3252609]
[null,null,null,null,"Shipping - Hydrogen",0,0,0,0,0,0,0,0,525064397.76854563,2427482576.8903313,4553890217.2258797,7154126208.3155851]
[null,null,null,null,"Total Hydrogen",0,0,0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463]
[null,null,null,null,"Ferries - Electric",0,7837364.951982866,15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,78373649.519828647,78373649.519828647,78373649.519828647]
[null,null,null,null,"Shipping - Electric",0,0,0,22080491.879661616,62585511.570785925,103090531.26191027,143595550.95303461,184100570.64415902,224605590.33528328,455837353.45290375,708293798.11158979,968055761.91018355]
[null,null,null,null,"Shipping - Shore Power",0,0,0,3919474.0756438854,5115690.700256573,6311907.3248692583,7508123.9494819464,8704340.5740946326,24698808.714214899,45924706.777822614,67627719.502391174,89958768.382136375]
[null,null,null,null,"Total Electricity",0,7837364.951982866,15674729.903965732,49512060.811254099,99050662.078973964,148589263.34669384,198127864.61441374,247666465.88213366,312003318.66536111,580135709.75055504,854295167.13380969,1136388179.8121486]
[null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen","Ferries - Hydrogen",0,0,0,0,0,0,0,0,0,645058395.05444121,1196479281.1493666,1560625149.3252609]
[null,null,null,null,"Shipping - Hydrogen",0,0,0,0,0,0,0,0,281565346.65083438,1056904957.4807957,1962484278.9269805,3099818512.6622324]
[null,null,null,null,"Total Hydrogen",0,0,0,0,0,0,0,0,281565346.65083438,1701963352.5352368,3158963560.0763474,4660443661.9874935]
[null,null,null,null,"Ferries - Electric",0,5094287.2187888585,10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,57273051.572182477,67823350.546005532,78373649.519828647]
[null,null,null,null,"Shipping - Electric",0,0,0,7530079.927865576,26624637.340792179,45719194.753718771,64813752.16664537,83908309.579571947,103002866.99249858,210027518.038894,325797626.32687789,445223161.8084901]
[null,null,null,null,"Shipping - Shore Power",0,0,0,5365745.5403258372,6911601.5981199248,8457457.6559140105,10003313.713708095,11549169.771502184,33812577.951006882,62870754.042018212,92582098.342556298,123153221.82105684]
[null,null,null,null,"Total Electricity",0,5094287.2187888585,10188574.437577717,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309471,486203075.21543974,646750033.14937556]

{"sheet":"Energy Demand Tables >","index":9,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Energy Demand Tables - Section Tab >"]

{"sheet":"Full Results","index":10,"n_rows":241,"n_cols":14,"rows_kept":241,"cut":false,"hidden":false,"merged":[[220,0,220,12],[226,0,226,12],[117,0,117,13],[182,0,182,12],[196,0,196,12],[202,0,202,12],[208,0,208,12],[214,0,214,12],[130,0,130,12],[143,0,143,12],[156,0,156,12],[169,0,169,12],[12,0,12,13],[116,0,116,13],[195,0,195,13],[108,0,108,13],[13,0,13,13],[22,0,22,13],[31,0,31,13],[40,0,40,13],[49,0,49,13],[58,0,58,13],[68,0,68,13],[76,0,76,13],[84,0,84,13],[92,0,92,13],[100,0,100,13],[67,0,67,13]]}
[]
[]
[null,null,"Full Results Tables"]
[]
[]
[]
[]
["Units","MWh",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
["(Drop down filter)"]
[]
[]
[]
["Aviation"]
["Scenario 1: Low Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C16:C18)","v":0},0,0,0,0,0,0,0,0,4.8419405456779537E-9,1620667.3225141203,10972891.069436755]
["Elec Regional",null,{"$f":"'Aviation Summary'!G133","v":0},{"$f":"'Aviation Summary'!H133","v":0},{"$f":"'Aviation Summary'!I133","v":0},{"$f":"'Aviation Summary'!J133","v":0},{"$f":"'Aviation Summary'!K133","v":0},{"$f":"'Aviation Summary'!L133","v":0},{"$f":"'Aviation Summary'!M133","v":0},{"$f":"'Aviation Summary'!N133","v":0},{"$f":"'Aviation Summary'!O133","v":0},{"$f":"'Aviation Summary'!P133","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q133","v":0},{"$f":"'Aviation Summary'!R133","v":0}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G134","v":0},{"$f":"'Aviation Summary'!H134","v":0},{"$f":"'Aviation Summary'!I134","v":0},{"$f":"'Aviation Summary'!J134","v":0},{"$f":"'Aviation Summary'!K134","v":0},{"$f":"'Aviation Summary'!L134","v":0},{"$f":"'Aviation Summary'!M134","v":0},{"$f":"'Aviation Summary'!N134","v":0},{"$f":"'Aviation Summary'!O134","v":0},{"$f":"'Aviation Summary'!P134","v":0},{"$f":"'Aviation Summary'!Q134","v":1620667.3225140932},{"$f":"'Aviation Summary'!R134","v":10972891.069436731}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G135","v":0},{"$f":"'Aviation Summary'!H135","v":0},{"$f":"'Aviation Summary'!I135","v":0},{"$f":"'Aviation Summary'!J135","v":0},{"$f":"'Aviation Summary'!K135","v":0},{"$f":"'Aviation Summary'!L135","v":0},{"$f":"'Aviation Summary'!M135","v":0},{"$f":"'Aviation Summary'!N135","v":0},{"$f":"'Aviation Summary'!O135","v":0},{"$f":"'Aviation Summary'!P135","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q135","v":2.7002773358798002E-8},{"$f":"'Aviation Summary'!R135","v":2.4106792192535405E-8}]
["Hydrogen","Total",{"$f":"SUM(C20:C22)","v":0},0,0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G79","v":0},{"$f":"'Aviation Summary'!H79","v":0},{"$f":"'Aviation Summary'!I79","v":0},{"$f":"'Aviation Summary'!J79","v":0},{"$f":"'Aviation Summary'!K79","v":0},{"$f":"'Aviation Summary'!L79","v":0},{"$f":"'Aviation Summary'!M79","v":0},{"$f":"'Aviation Summary'!N79","v":0},{"$f":"'Aviation Summary'!O79","v":0},{"$f":"'Aviation Summary'!P79","v":302754244.28891188},{"$f":"'Aviation Summary'!Q79","v":876468155.54863679},{"$f":"'Aviation Summary'!R79","v":1571044703.9760454}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G80","v":0},{"$f":"'Aviation Summary'!H80","v":0},{"$f":"'Aviation Summary'!I80","v":0},{"$f":"'Aviation Summary'!J80","v":0},{"$f":"'Aviation Summary'!K80","v":0},{"$f":"'Aviation Summary'!L80","v":0},{"$f":"'Aviation Summary'!M80","v":0},{"$f":"'Aviation Summary'!N80","v":0},{"$f":"'Aviation Summary'!O80","v":5633868.8765566358},{"$f":"'Aviation Summary'!P80","v":35665278.004839048},{"$f":"'Aviation Summary'!Q80","v":68584681.923228741},{"$f":"'Aviation Summary'!R80","v":108682648.45030077}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G81","v":0},{"$f":"'Aviation Summary'!H81","v":0},{"$f":"'Aviation Summary'!I81","v":0},{"$f":"'Aviation Summary'!J81","v":0},{"$f":"'Aviation Summary'!K81","v":0},{"$f":"'Aviation Summary'!L81","v":0},{"$f":"'Aviation Summary'!M81","v":0},{"$f":"'Aviation Summary'!N81","v":0},{"$f":"'Aviation Summary'!O81","v":0},{"$f":"'Aviation Summary'!P81","v":20827667.375409603},{"$f":"'Aviation Summary'!Q81","v":139973289.2402668},{"$f":"'Aviation Summary'!R81","v":289710367.73442966}]
["Scenario 2: Medium Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C25:C27)","v":0},0,0,0,0,0,0,0,0,3.6714209678754808E-8,11668804.722101485,57172124.493917853]
["Elec Regional",null,{"$f":"'Aviation Summary'!G137","v":0},{"$f":"'Aviation Summary'!H137","v":0},{"$f":"'Aviation Summary'!I137","v":0},{"$f":"'Aviation Summary'!J137","v":0},{"$f":"'Aviation Summary'!K137","v":0},{"$f":"'Aviation Summary'!L137","v":0},{"$f":"'Aviation Summary'!M137","v":0},{"$f":"'Aviation Summary'!N137","v":0},{"$f":"'Aviation Summary'!O137","v":0},{"$f":"'Aviation Summary'!P137","v":3.2027808149928761E-8},{"$f":"'Aviation Summary'!Q137","v":6.6919702187439624E-9},{"$f":"'Aviation Summary'!R137","v":9104743.2758795395}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G138","v":0},{"$f":"'Aviation Summary'!H138","v":0},{"$f":"'Aviation Summary'!I138","v":0},{"$f":"'Aviation Summary'!J138","v":0},{"$f":"'Aviation Summary'!K138","v":0},{"$f":"'Aviation Summary'!L138","v":0},{"$f":"'Aviation Summary'!M138","v":0},{"$f":"'Aviation Summary'!N138","v":0},{"$f":"'Aviation Summary'!O138","v":0},{"$f":"'Aviation Summary'!P138","v":0},{"$f":"'Aviation Summary'!Q138","v":11668804.722101476},{"$f":"'Aviation Summary'!R138","v":29626805.887479164}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G139","v":0},{"$f":"'Aviation Summary'!H139","v":0},{"$f":"'Aviation Summary'!I139","v":0},{"$f":"'Aviation Summary'!J139","v":0},{"$f":"'Aviation Summary'!K139","v":0},{"$f":"'Aviation Summary'!L139","v":0},{"$f":"'Aviation Summary'!M139","v":0},{"$f":"'Aviation Summary'!N139","v":0},{"$f":"'Aviation Summary'!O139","v":0},{"$f":"'Aviation Summary'!P139","v":4.6864015288260445E-9},{"$f":"'Aviation Summary'!Q139","v":2.7459915869093304E-9},{"$f":"'Aviation Summary'!R139","v":18440575.330559153}]
["Hydrogen","Total",{"$f":"SUM(C29:C31)","v":0},0,0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G83","v":0},{"$f":"'Aviation Summary'!H83","v":0},{"$f":"'Aviation Summary'!I83","v":0},{"$f":"'Aviation Summary'!J83","v":0},{"$f":"'Aviation Summary'!K83","v":0},{"$f":"'Aviation Summary'!L83","v":0},{"$f":"'Aviation Summary'!M83","v":0},{"$f":"'Aviation Summary'!N83","v":0},{"$f":"'Aviation Summary'!O83","v":0},{"$f":"'Aviation Summary'!P83","v":0},{"$f":"'Aviation Summary'!Q83","v":213425687.22775251},{"$f":"'Aviation Summary'!R83","v":627790091.49891937}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G84","v":0},{"$f":"'Aviation Summary'!H84","v":0},{"$f":"'Aviation Summary'!I84","v":0},{"$f":"'Aviation Summary'!J84","v":0},{"$f":"'Aviation Summary'!K84","v":0},{"$f":"'Aviation Summary'!L84","v":0},{"$f":"'Aviation Summary'!M84","v":0},{"$f":"'Aviation Summary'!N84","v":0},{"$f":"'Aviation Summary'!O84","v":0},{"$f":"'Aviation Summary'!P84","v":2929268.9297720129},{"$f":"'Aviation Summary'!Q84","v":18427313.421236414},{"$f":"'Aviation Summary'!R84","v":36802992.566575795}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G85","v":0},{"$f":"'Aviation Summary'!H85","v":0},{"$f":"'Aviation Summary'!I85","v":0},{"$f":"'Aviation Summary'!J85","v":0},{"$f":"'Aviation Summary'!K85","v":0},{"$f":"'Aviation Summary'!L85","v":0},{"$f":"'Aviation Summary'!M85","v":0},{"$f":"'Aviation Summary'!N85","v":0},{"$f":"'Aviation Summary'!O85","v":0},{"$f":"'Aviation Summary'!P85","v":0},{"$f":"'Aviation Summary'!Q85","v":10604037.063656576},{"$f":"'Aviation Summary'!R85","v":71829016.793660253}]
["Scenario 3: Medium Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C34:C36)","v":0},0,0,0,0,0,0,0,0,4.8419405456779537E-9,11668804.722101502,49415749.850609511]
["Elec Regional",null,{"$f":"'Aviation Summary'!G141","v":0},{"$f":"'Aviation Summary'!H141","v":0},{"$f":"'Aviation Summary'!I141","v":0},{"$f":"'Aviation Summary'!J141","v":0},{"$f":"'Aviation Summary'!K141","v":0},{"$f":"'Aviation Summary'!L141","v":0},{"$f":"'Aviation Summary'!M141","v":0},{"$f":"'Aviation Summary'!N141","v":0},{"$f":"'Aviation Summary'!O141","v":0},{"$f":"'Aviation Summary'!P141","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q141","v":0},{"$f":"'Aviation Summary'!R141","v":4338142.3843896417}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G142","v":0},{"$f":"'Aviation Summary'!H142","v":0},{"$f":"'Aviation Summary'!I142","v":0},{"$f":"'Aviation Summary'!J142","v":0},{"$f":"'Aviation Summary'!K142","v":0},{"$f":"'Aviation Summary'!L142","v":0},{"$f":"'Aviation Summary'!M142","v":0},{"$f":"'Aviation Summary'!N142","v":0},{"$f":"'Aviation Summary'!O142","v":0},{"$f":"'Aviation Summary'!P142","v":0},{"$f":"'Aviation Summary'!Q142","v":11668804.722101476},{"$f":"'Aviation Summary'!R142","v":29626805.887479164}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G143","v":0},{"$f":"'Aviation Summary'!H143","v":0},{"$f":"'Aviation Summary'!I143","v":0},{"$f":"'Aviation Summary'!J143","v":0},{"$f":"'Aviation Summary'!K143","v":0},{"$f":"'Aviation Summary'!L143","v":0},{"$f":"'Aviation Summary'!M143","v":0},{"$f":"'Aviation Summary'!N143","v":0},{"$f":"'Aviation Summary'!O143","v":0},{"$f":"'Aviation Summary'!P143","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q143","v":2.7002773358798002E-8},{"$f":"'Aviation Summary'!R143","v":15450801.57874071}]
["Hydrogen","Total",{"$f":"'Aviation Summary'!G38","v":0},{"$f":"'Aviation Summary'!H38","v":0},{"$f":"'Aviation Summary'!I38","v":0},{"$f":"'Aviation Summary'!J38","v":0},{"$f":"'Aviation Summary'!K38","v":0},{"$f":"'Aviation Summary'!L38","v":0},{"$f":"'Aviation Summary'!M38","v":0},{"$f":"'Aviation Summary'!N38","v":0},{"$f":"'Aviation Summary'!O38","v":5633868.8765566358},{"$f":"'Aviation Summary'!P38","v":359247189.66916054},{"$f":"'Aviation Summary'!Q38","v":1085026126.7121322},{"$f":"'Aviation Summary'!R38","v":1969437720.1607754}]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G87","v":0},{"$f":"'Aviation Summary'!H87","v":0},{"$f":"'Aviation Summary'!I87","v":0},{"$f":"'Aviation Summary'!J87","v":0},{"$f":"'Aviation Summary'!K87","v":0},{"$f":"'Aviation Summary'!L87","v":0},{"$f":"'Aviation Summary'!M87","v":0},{"$f":"'Aviation Summary'!N87","v":0},{"$f":"'Aviation Summary'!O87","v":0},{"$f":"'Aviation Summary'!P87","v":302754244.28891188},{"$f":"'Aviation Summary'!Q87","v":876468155.54863679},{"$f":"'Aviation Summary'!R87","v":1571044703.9760454}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G88","v":0},{"$f":"'Aviation Summary'!H88","v":0},{"$f":"'Aviation Summary'!I88","v":0},{"$f":"'Aviation Summary'!J88","v":0},{"$f":"'Aviation Summary'!K88","v":0},{"$f":"'Aviation Summary'!L88","v":0},{"$f":"'Aviation Summary'!M88","v":0},{"$f":"'Aviation Summary'!N88","v":0},{"$f":"'Aviation Summary'!O88","v":5633868.8765566358},{"$f":"'Aviation Summary'!P88","v":35665278.004839048},{"$f":"'Aviation Summary'!Q88","v":68584681.923228741},{"$f":"'Aviation Summary'!R88","v":108682648.45030077}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G89","v":0},{"$f":"'Aviation Summary'!H89","v":0},{"$f":"'Aviation Summary'!I89","v":0},{"$f":"'Aviation Summary'!J89","v":0},{"$f":"'Aviation Summary'!K89","v":0},{"$f":"'Aviation Summary'!L89","v":0},{"$f":"'Aviation Summary'!M89","v":0},{"$f":"'Aviation Summary'!N89","v":0},{"$f":"'Aviation Summary'!O89","v":0},{"$f":"'Aviation Summary'!P89","v":20827667.375409603},{"$f":"'Aviation Summary'!Q89","v":139973289.2402668},{"$f":"'Aviation Summary'!R89","v":289710367.73442966}]
["Scenario 4: High Electric + Low Hydrogen "]
["Electricity","Total",{"$f":"SUM(C43:C45)","v":0},0,0,0,0,0,0,0,0,2916361.1876714216,48599166.096668422,222337063.53360862]
["Elec Regional",null,{"$f":"'Aviation Summary'!G145","v":0},{"$f":"'Aviation Summary'!H145","v":0},{"$f":"'Aviation Summary'!I145","v":0},{"$f":"'Aviation Summary'!J145","v":0},{"$f":"'Aviation Summary'!K145","v":0},{"$f":"'Aviation Summary'!L145","v":0},{"$f":"'Aviation Summary'!M145","v":0},{"$f":"'Aviation Summary'!N145","v":0},{"$f":"'Aviation Summary'!O145","v":0},{"$f":"'Aviation Summary'!P145","v":3.2027808149928761E-8},{"$f":"'Aviation Summary'!Q145","v":9652232.9351419657},{"$f":"'Aviation Summary'!R145","v":54628459.655277349}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G146","v":0},{"$f":"'Aviation Summary'!H146","v":0},{"$f":"'Aviation Summary'!I146","v":0},{"$f":"'Aviation Summary'!J146","v":0},{"$f":"'Aviation Summary'!K146","v":0},{"$f":"'Aviation Summary'!L146","v":0},{"$f":"'Aviation Summary'!M146","v":0},{"$f":"'Aviation Summary'!N146","v":0},{"$f":"'Aviation Summary'!O146","v":0},{"$f":"'Aviation Summary'!P146","v":2916361.1876713848},{"$f":"'Aviation Summary'!Q146","v":18670087.55536237},{"$f":"'Aviation Summary'!R146","v":38624576.56441728}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G147","v":0},{"$f":"'Aviation Summary'!H147","v":0},{"$f":"'Aviation Summary'!I147","v":0},{"$f":"'Aviation Summary'!J147","v":0},{"$f":"'Aviation Summary'!K147","v":0},{"$f":"'Aviation Summary'!L147","v":0},{"$f":"'Aviation Summary'!M147","v":0},{"$f":"'Aviation Summary'!N147","v":0},{"$f":"'Aviation Summary'!O147","v":0},{"$f":"'Aviation Summary'!P147","v":4.6864015288260445E-9},{"$f":"'Aviation Summary'!Q147","v":20276845.606164087},{"$f":"'Aviation Summary'!R147","v":129084027.313914}]
["Hydrogen","Total",{"$f":"SUM(C47:C49)","v":0},0,0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G91","v":0},{"$f":"'Aviation Summary'!H91","v":0},{"$f":"'Aviation Summary'!I91","v":0},{"$f":"'Aviation Summary'!J91","v":0},{"$f":"'Aviation Summary'!K91","v":0},{"$f":"'Aviation Summary'!L91","v":0},{"$f":"'Aviation Summary'!M91","v":0},{"$f":"'Aviation Summary'!N91","v":0},{"$f":"'Aviation Summary'!O91","v":0},{"$f":"'Aviation Summary'!P91","v":0},{"$f":"'Aviation Summary'!Q91","v":213425687.22775251},{"$f":"'Aviation Summary'!R91","v":627790091.49891937}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G92","v":0},{"$f":"'Aviation Summary'!H92","v":0},{"$f":"'Aviation Summary'!I92","v":0},{"$f":"'Aviation Summary'!J92","v":0},{"$f":"'Aviation Summary'!K92","v":0},{"$f":"'Aviation Summary'!L92","v":0},{"$f":"'Aviation Summary'!M92","v":0},{"$f":"'Aviation Summary'!N92","v":0},{"$f":"'Aviation Summary'!O92","v":0},{"$f":"'Aviation Summary'!P92","v":2929268.9297720129},{"$f":"'Aviation Summary'!Q92","v":18427313.421236414},{"$f":"'Aviation Summary'!R92","v":36802992.566575795}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G93","v":0},{"$f":"'Aviation Summary'!H93","v":0},{"$f":"'Aviation Summary'!I93","v":0},{"$f":"'Aviation Summary'!J93","v":0},{"$f":"'Aviation Summary'!K93","v":0},{"$f":"'Aviation Summary'!L93","v":0},{"$f":"'Aviation Summary'!M93","v":0},{"$f":"'Aviation Summary'!N93","v":0},{"$f":"'Aviation Summary'!O93","v":0},{"$f":"'Aviation Summary'!P93","v":0},{"$f":"'Aviation Summary'!Q93","v":10604037.063656576},{"$f":"'Aviation Summary'!R93","v":71829016.793660253}]
["Scenario 5: High Electric + High Hydrogen "]
["Electricity","Total",{"$f":"SUM(C52:C54)","v":0},0,0,0,0,0,0,0,0,2916361.1876713894,42806475.249611691,172809041.92194003]
["Elec Regional",null,{"$f":"'Aviation Summary'!G149","v":0},{"$f":"'Aviation Summary'!H149","v":0},{"$f":"'Aviation Summary'!I149","v":0},{"$f":"'Aviation Summary'!J149","v":0},{"$f":"'Aviation Summary'!K149","v":0},{"$f":"'Aviation Summary'!L149","v":0},{"$f":"'Aviation Summary'!M149","v":0},{"$f":"'Aviation Summary'!N149","v":0},{"$f":"'Aviation Summary'!O149","v":0},{"$f":"'Aviation Summary'!P149","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q149","v":6236827.4350147899},{"$f":"'Aviation Summary'!R149","v":26028854.306338016}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G150","v":0},{"$f":"'Aviation Summary'!H150","v":0},{"$f":"'Aviation Summary'!I150","v":0},{"$f":"'Aviation Summary'!J150","v":0},{"$f":"'Aviation Summary'!K150","v":0},{"$f":"'Aviation Summary'!L150","v":0},{"$f":"'Aviation Summary'!M150","v":0},{"$f":"'Aviation Summary'!N150","v":0},{"$f":"'Aviation Summary'!O150","v":0},{"$f":"'Aviation Summary'!P150","v":2916361.1876713848},{"$f":"'Aviation Summary'!Q150","v":18670087.55536237},{"$f":"'Aviation Summary'!R150","v":38624576.56441728}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G151","v":0},{"$f":"'Aviation Summary'!H151","v":0},{"$f":"'Aviation Summary'!I151","v":0},{"$f":"'Aviation Summary'!J151","v":0},{"$f":"'Aviation Summary'!K151","v":0},{"$f":"'Aviation Summary'!L151","v":0},{"$f":"'Aviation Summary'!M151","v":0},{"$f":"'Aviation Summary'!N151","v":0},{"$f":"'Aviation Summary'!O151","v":0},{"$f":"'Aviation Summary'!P151","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q151","v":17899560.259234533},{"$f":"'Aviation Summary'!R151","v":108155611.05118474}]
["Hydrogen","Total",{"$f":"'Aviation Summary'!G44","v":0},{"$f":"'Aviation Summary'!H44","v":0},{"$f":"'Aviation Summary'!I44","v":0},{"$f":"'Aviation Summary'!J44","v":0},{"$f":"'Aviation Summary'!K44","v":0},{"$f":"'Aviation Summary'!L44","v":0},{"$f":"'Aviation Summary'!M44","v":0},{"$f":"'Aviation Summary'!N44","v":0},{"$f":"'Aviation Summary'!O44","v":5633868.8765566358},{"$f":"'Aviation Summary'!P44","v":359247189.66916054},{"$f":"'Aviation Summary'!Q44","v":1085026126.7121322},{"$f":"'Aviation Summary'!R44","v":1969437720.1607754}]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G95","v":0},{"$f":"'Aviation Summary'!H95","v":0},{"$f":"'Aviation Summary'!I95","v":0},{"$f":"'Aviation Summary'!J95","v":0},{"$f":"'Aviation Summary'!K95","v":0},{"$f":"'Aviation Summary'!L95","v":0},{"$f":"'Aviation Summary'!M95","v":0},{"$f":"'Aviation Summary'!N95","v":0},{"$f":"'Aviation Summary'!O95","v":0},{"$f":"'Aviation Summary'!P95","v":302754244.28891188},{"$f":"'Aviation Summary'!Q95","v":876468155.54863679},{"$f":"'Aviation Summary'!R95","v":1571044703.9760454}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G96","v":0},{"$f":"'Aviation Summary'!H96","v":0},{"$f":"'Aviation Summary'!I96","v":0},{"$f":"'Aviation Summary'!J96","v":0},{"$f":"'Aviation Summary'!K96","v":0},{"$f":"'Aviation Summary'!L96","v":0},{"$f":"'Aviation Summary'!M96","v":0},{"$f":"'Aviation Summary'!N96","v":0},{"$f":"'Aviation Summary'!O96","v":5633868.8765566358},{"$f":"'Aviation Summary'!P96","v":35665278.004839048},{"$f":"'Aviation Summary'!Q96","v":68584681.923228741},{"$f":"'Aviation Summary'!R96","v":108682648.45030077}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G97","v":0},{"$f":"'Aviation Summary'!H97","v":0},{"$f":"'Aviation Summary'!I97","v":0},{"$f":"'Aviation Summary'!J97","v":0},{"$f":"'Aviation Summary'!K97","v":0},{"$f":"'Aviation Summary'!L97","v":0},{"$f":"'Aviation Summary'!M97","v":0},{"$f":"'Aviation Summary'!N97","v":0},{"$f":"'Aviation Summary'!O97","v":0},{"$f":"'Aviation Summary'!P97","v":20827667.375409603},{"$f":"'Aviation Summary'!Q97","v":139973289.2402668},{"$f":"'Aviation Summary'!R97","v":289710367.73442966}]
["Scenario 6: Medium Electric + Medium Hydrogen"]
["Electricity","Total",{"$f":"SUM(C61:C63)","v":0},0,0,0,0,0,0,0,0,1.5251254928350026E-8,11668804.722101504,52944814.033453137]
["Elec Regional",null,{"$f":"'Aviation Summary'!G153","v":0},{"$f":"'Aviation Summary'!H153","v":0},{"$f":"'Aviation Summary'!I153","v":0},{"$f":"'Aviation Summary'!J153","v":0},{"$f":"'Aviation Summary'!K153","v":0},{"$f":"'Aviation Summary'!L153","v":0},{"$f":"'Aviation Summary'!M153","v":0},{"$f":"'Aviation Summary'!N153","v":0},{"$f":"'Aviation Summary'!O153","v":0},{"$f":"'Aviation Summary'!P153","v":6.1464438364864641E-11},{"$f":"'Aviation Summary'!Q153","v":2.2867928980557322E-8},{"$f":"'Aviation Summary'!R153","v":6426877.6065032193}]
["Elec Small Turbo",null,{"$f":"'Aviation Summary'!G154","v":0},{"$f":"'Aviation Summary'!H154","v":0},{"$f":"'Aviation Summary'!I154","v":0},{"$f":"'Aviation Summary'!J154","v":0},{"$f":"'Aviation Summary'!K154","v":0},{"$f":"'Aviation Summary'!L154","v":0},{"$f":"'Aviation Summary'!M154","v":0},{"$f":"'Aviation Summary'!N154","v":0},{"$f":"'Aviation Summary'!O154","v":0},{"$f":"'Aviation Summary'!P154","v":0},{"$f":"'Aviation Summary'!Q154","v":11668804.722101476},{"$f":"'Aviation Summary'!R154","v":29626805.887479164}]
["Elec Large Turbo",null,{"$f":"'Aviation Summary'!G155","v":0},{"$f":"'Aviation Summary'!H155","v":0},{"$f":"'Aviation Summary'!I155","v":0},{"$f":"'Aviation Summary'!J155","v":0},{"$f":"'Aviation Summary'!K155","v":0},{"$f":"'Aviation Summary'!L155","v":0},{"$f":"'Aviation Summary'!M155","v":0},{"$f":"'Aviation Summary'!N155","v":0},{"$f":"'Aviation Summary'!O155","v":0},{"$f":"'Aviation Summary'!P155","v":1.5189790489985162E-8},{"$f":"'Aviation Summary'!Q155","v":5.3478883613816414E-9},{"$f":"'Aviation Summary'!R155","v":16891130.539470755}]
["Hydrogen","Total",{"$f":"SUM(C65:C67)","v":0},0,0,0,0,0,0,0,0,105419884.08704069,678072410.85819733,1392868594.74633]
["LH2 Narrow Body",null,{"$f":"'Aviation Summary'!G99","v":0},{"$f":"'Aviation Summary'!H99","v":0},{"$f":"'Aviation Summary'!I99","v":0},{"$f":"'Aviation Summary'!J99","v":0},{"$f":"'Aviation Summary'!K99","v":0},{"$f":"'Aviation Summary'!L99","v":0},{"$f":"'Aviation Summary'!M99","v":0},{"$f":"'Aviation Summary'!N99","v":0},{"$f":"'Aviation Summary'!O99","v":0},{"$f":"'Aviation Summary'!P99","v":86501212.653974846},{"$f":"'Aviation Summary'!Q99","v":563443814.28126669},{"$f":"'Aviation Summary'!R99","v":1139439016.0705383}]
["LH2 Regional",null,{"$f":"'Aviation Summary'!G100","v":0},{"$f":"'Aviation Summary'!H100","v":0},{"$f":"'Aviation Summary'!I100","v":0},{"$f":"'Aviation Summary'!J100","v":0},{"$f":"'Aviation Summary'!K100","v":0},{"$f":"'Aviation Summary'!L100","v":0},{"$f":"'Aviation Summary'!M100","v":0},{"$f":"'Aviation Summary'!N100","v":0},{"$f":"'Aviation Summary'!O100","v":0},{"$f":"'Aviation Summary'!P100","v":18918671.433065843},{"$f":"'Aviation Summary'!Q100","v":44641951.95679725},{"$f":"'Aviation Summary'!R100","v":75652762.11148265}]
["LH2 Wide Body",null,{"$f":"'Aviation Summary'!G101","v":0},{"$f":"'Aviation Summary'!H101","v":0},{"$f":"'Aviation Summary'!I101","v":0},{"$f":"'Aviation Summary'!J101","v":0},{"$f":"'Aviation Summary'!K101","v":0},{"$f":"'Aviation Summary'!L101","v":0},{"$f":"'Aviation Summary'!M101","v":0},{"$f":"'Aviation Summary'!N101","v":0},{"$f":"'Aviation Summary'!O101","v":0},{"$f":"'Aviation Summary'!P101","v":0},{"$f":"'Aviation Summary'!Q101","v":69986644.6201334},{"$f":"'Aviation Summary'!R101","v":177776816.56430912}]
["Maritime"]
["Scenario 1: Low Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C71:C73)","v":0},2351209.4855948584,4702418.9711897168,14892576.608072348,19636219.34289258,26338659.659717001,33391063.626217149,40443467.592717282,77092374.590232581,143344755.56405532,211086354.19978562,280788241.653139]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D33","v":0},{"$f":"'Ferries Summary'!E33","v":2351209.4855948584},{"$f":"'Ferries Summary'!F33","v":4702418.9711897168},{"$f":"'Ferries Summary'!G33","v":7053628.4567845762},{"$f":"'Ferries Summary'!H33","v":9404837.9423794337},{"$f":"'Ferries Summary'!I33","v":11756047.427974297},{"$f":"'Ferries Summary'!J33","v":14107256.913569152},{"$f":"'Ferries Summary'!K33","v":16458466.399164014},{"$f":"'Ferries Summary'!L33","v":18809675.884758867},{"$f":"'Ferries Summary'!M33","v":36172453.624536283},{"$f":"'Ferries Summary'!N33","v":57273051.572182469},{"$f":"'Ferries Summary'!O33","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H87","v":0},{"$f":"'Shipping Summary'!I87","v":0},{"$f":"'Shipping Summary'!J87","v":0},{"$f":"'Shipping Summary'!K87","v":0},{"$f":"'Shipping Summary'!L87","v":0},{"$f":"'Shipping Summary'!M87","v":1958797.5820041897},{"$f":"'Shipping Summary'!N87","v":4267558.8136841021},{"$f":"'Shipping Summary'!O87","v":6576320.0453640036},{"$f":"'Shipping Summary'!P87","v":8885081.2770439181},{"$f":"'Shipping Summary'!Q87","v":15322888.383873802},{"$f":"'Shipping Summary'!R87","v":18557863.622820806},{"$f":"'Shipping Summary'!S87","v":22497055.369037606}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H88","v":0},{"$f":"'Shipping Summary'!I88","v":0},{"$f":"'Shipping Summary'!J88","v":0},{"$f":"'Shipping Summary'!K88","v":7838948.1512877708},{"$f":"'Shipping Summary'!L88","v":10231381.400513146},{"$f":"'Shipping Summary'!M88","v":12623814.649738517},{"$f":"'Shipping Summary'!N88","v":15016247.898963893},{"$f":"'Shipping Summary'!O88","v":17408681.148189265},{"$f":"'Shipping Summary'!P88","v":49397617.428429797},{"$f":"'Shipping Summary'!Q88","v":91849413.555645227},{"$f":"'Shipping Summary'!R88","v":135255439.00478235},{"$f":"'Shipping Summary'!S88","v":179917536.76427275}]
["Hydrogen","Total",{"$f":"SUM(C75:C76)","v":0},0,0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463]
["Ferries",null,{"$f":"'Ferries Summary'!D51","v":0},{"$f":"'Ferries Summary'!E51","v":0},{"$f":"'Ferries Summary'!F51","v":0},{"$f":"'Ferries Summary'!G51","v":0},{"$f":"'Ferries Summary'!H51","v":0},{"$f":"'Ferries Summary'!I51","v":0},{"$f":"'Ferries Summary'!J51","v":0},{"$f":"'Ferries Summary'!K51","v":0},{"$f":"'Ferries Summary'!L51","v":0},{"$f":"'Ferries Summary'!M51","v":754302155.5072093},{"$f":"'Ferries Summary'!N51","v":1352541796.0818927},{"$f":"'Ferries Summary'!O51","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H89","v":0},{"$f":"'Shipping Summary'!I89","v":0},{"$f":"'Shipping Summary'!J89","v":0},{"$f":"'Shipping Summary'!K89","v":0},{"$f":"'Shipping Summary'!L89","v":0},{"$f":"'Shipping Summary'!M89","v":0},{"$f":"'Shipping Summary'!N89","v":0},{"$f":"'Shipping Summary'!O89","v":0},{"$f":"'Shipping Summary'!P89","v":525064397.76854563},{"$f":"'Shipping Summary'!Q89","v":2427482576.8903313},{"$f":"'Shipping Summary'!R89","v":4553890217.2258797},{"$f":"'Shipping Summary'!S89","v":7154126208.3155851}]
["Scenario 2: Medium Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C79:C81)","v":0},5094287.2187888585,10188574.437577717,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309471,486203075.21543974,646750033.14937556]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D34","v":0},{"$f":"'Ferries Summary'!E34","v":5094287.2187888585},{"$f":"'Ferries Summary'!F34","v":10188574.437577717},{"$f":"'Ferries Summary'!G34","v":15282861.656366581},{"$f":"'Ferries Summary'!H34","v":20377148.875155434},{"$f":"'Ferries Summary'!I34","v":25471436.0939443},{"$f":"'Ferries Summary'!J34","v":30565723.312733162},{"$f":"'Ferries Summary'!K34","v":35660010.531522028},{"$f":"'Ferries Summary'!L34","v":40754297.750310868},{"$f":"'Ferries Summary'!M34","v":57273051.572182477},{"$f":"'Ferries Summary'!N34","v":67823350.546005532},{"$f":"'Ferries Summary'!O34","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H91","v":0},{"$f":"'Shipping Summary'!I91","v":0},{"$f":"'Shipping Summary'!J91","v":0},{"$f":"'Shipping Summary'!K91","v":7530079.927865576},{"$f":"'Shipping Summary'!L91","v":26624637.340792179},{"$f":"'Shipping Summary'!M91","v":45719194.753718771},{"$f":"'Shipping Summary'!N91","v":64813752.16664537},{"$f":"'Shipping Summary'!O91","v":83908309.579571947},{"$f":"'Shipping Summary'!P91","v":103002866.99249858},{"$f":"'Shipping Summary'!Q91","v":210027518.038894},{"$f":"'Shipping Summary'!R91","v":325797626.32687789},{"$f":"'Shipping Summary'!S91","v":445223161.8084901}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H92","v":0},{"$f":"'Shipping Summary'!I92","v":0},{"$f":"'Shipping Summary'!J92","v":0},{"$f":"'Shipping Summary'!K92","v":5365745.5403258372},{"$f":"'Shipping Summary'!L92","v":6911601.5981199248},{"$f":"'Shipping Summary'!M92","v":8457457.6559140105},{"$f":"'Shipping Summary'!N92","v":10003313.713708095},{"$f":"'Shipping Summary'!O92","v":11549169.771502184},{"$f":"'Shipping Summary'!P92","v":33812577.951006882},{"$f":"'Shipping Summary'!Q92","v":62870754.042018212},{"$f":"'Shipping Summary'!R92","v":92582098.342556298},{"$f":"'Shipping Summary'!S92","v":123153221.82105684}]
["Hydrogen","Total",{"$f":"SUM(C83:C84)","v":0},0,0,0,0,0,0,0,131773799.80901748,792654649.35550594,1469888354.1482689,2166384575.0343385]
["Ferries ",null,{"$f":"'Ferries Summary'!D52","v":0},{"$f":"'Ferries Summary'!E52","v":0},{"$f":"'Ferries Summary'!F52","v":0},{"$f":"'Ferries Summary'!G52","v":0},{"$f":"'Ferries Summary'!H52","v":0},{"$f":"'Ferries Summary'!I52","v":0},{"$f":"'Ferries Summary'!J52","v":0},{"$f":"'Ferries Summary'!K52","v":0},{"$f":"'Ferries Summary'!L52","v":0},{"$f":"'Ferries Summary'!M52","v":520208383.10842025},{"$f":"'Ferries Summary'!N52","v":1040416766.2168405},{"$f":"'Ferries Summary'!O52","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H93","v":0},{"$f":"'Shipping Summary'!I93","v":0},{"$f":"'Shipping Summary'!J93","v":0},{"$f":"'Shipping Summary'!K93","v":0},{"$f":"'Shipping Summary'!L93","v":0},{"$f":"'Shipping Summary'!M93","v":0},{"$f":"'Shipping Summary'!N93","v":0},{"$f":"'Shipping Summary'!O93","v":0},{"$f":"'Shipping Summary'!P93","v":131773799.80901748},{"$f":"'Shipping Summary'!Q93","v":272446266.24708575},{"$f":"'Shipping Summary'!R93","v":429471587.93142849},{"$f":"'Shipping Summary'!S93","v":605759425.70907748}]
["Scenario 3: Medium Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C87:C89)","v":0},2351209.4855948584,4702418.9711897168,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309465,486203075.21543968,646750033.14937556]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D35","v":0},{"$f":"'Ferries Summary'!E35","v":2351209.4855948584},{"$f":"'Ferries Summary'!F35","v":4702418.9711897168},{"$f":"'Ferries Summary'!G35","v":7053628.4567845762},{"$f":"'Ferries Summary'!H35","v":9404837.9423794337},{"$f":"'Ferries Summary'!I35","v":11756047.427974297},{"$f":"'Ferries Summary'!J35","v":14107256.913569152},{"$f":"'Ferries Summary'!K35","v":16458466.399164014},{"$f":"'Ferries Summary'!L35","v":18809675.884758867},{"$f":"'Ferries Summary'!M35","v":36172453.624536283},{"$f":"'Ferries Summary'!N35","v":57273051.572182469},{"$f":"'Ferries Summary'!O35","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H95","v":0},{"$f":"'Shipping Summary'!I95","v":0},{"$f":"'Shipping Summary'!J95","v":0},{"$f":"'Shipping Summary'!K95","v":15759313.127447581},{"$f":"'Shipping Summary'!L95","v":37596948.273568183},{"$f":"'Shipping Summary'!M95","v":59434583.419688776},{"$f":"'Shipping Summary'!N95","v":81272218.565809384},{"$f":"'Shipping Summary'!O95","v":103109853.71192996},{"$f":"'Shipping Summary'!P95","v":124947488.85805058},{"$f":"'Shipping Summary'!Q95","v":231128115.98654017},{"$f":"'Shipping Summary'!R95","v":336347925.3007009},{"$f":"'Shipping Summary'!S95","v":445223161.8084901}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H96","v":0},{"$f":"'Shipping Summary'!I96","v":0},{"$f":"'Shipping Summary'!J96","v":0},{"$f":"'Shipping Summary'!K96","v":5365745.5403258372},{"$f":"'Shipping Summary'!L96","v":6911601.5981199248},{"$f":"'Shipping Summary'!M96","v":8457457.6559140105},{"$f":"'Shipping Summary'!N96","v":10003313.713708095},{"$f":"'Shipping Summary'!O96","v":11549169.771502184},{"$f":"'Shipping Summary'!P96","v":33812577.951006882},{"$f":"'Shipping Summary'!Q96","v":62870754.042018212},{"$f":"'Shipping Summary'!R96","v":92582098.342556298},{"$f":"'Shipping Summary'!S96","v":123153221.82105684}]
["Hydrogen","Total",{"$f":"SUM(C91:C92)","v":0},0,0,0,0,0,0,0,525064397.76854563,3072540971.9447727,5750369498.375246,8714751357.6408463]
["Ferries ",null,{"$f":"'Ferries Summary'!D53","v":0},{"$f":"'Ferries Summary'!E53","v":0},{"$f":"'Ferries Summary'!F53","v":0},{"$f":"'Ferries Summary'!G53","v":0},{"$f":"'Ferries Summary'!H53","v":0},{"$f":"'Ferries Summary'!I53","v":0},{"$f":"'Ferries Summary'!J53","v":0},{"$f":"'Ferries Summary'!K53","v":0},{"$f":"'Ferries Summary'!L53","v":0},{"$f":"'Ferries Summary'!M53","v":645058395.05444121},{"$f":"'Ferries Summary'!N53","v":1196479281.1493666},{"$f":"'Ferries Summary'!O53","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H97","v":0},{"$f":"'Shipping Summary'!I97","v":0},{"$f":"'Shipping Summary'!J97","v":0},{"$f":"'Shipping Summary'!K97","v":0},{"$f":"'Shipping Summary'!L97","v":0},{"$f":"'Shipping Summary'!M97","v":0},{"$f":"'Shipping Summary'!N97","v":0},{"$f":"'Shipping Summary'!O97","v":0},{"$f":"'Shipping Summary'!P97","v":525064397.76854563},{"$f":"'Shipping Summary'!Q97","v":2427482576.8903313},{"$f":"'Shipping Summary'!R97","v":4553890217.2258797},{"$f":"'Shipping Summary'!S97","v":7154126208.3155851}]
["Scenario 4: High Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C95:C97)","v":0},7837364.951982866,15674729.903965732,49512060.811254099,99050662.078973964,148589263.34669384,198127864.61441374,247666465.88213366,312003318.66536111,580135709.75055504,854295167.13380969,1136388179.8121486]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D36","v":0},{"$f":"'Ferries Summary'!E36","v":7837364.951982866},{"$f":"'Ferries Summary'!F36","v":15674729.903965732},{"$f":"'Ferries Summary'!G36","v":23512094.855948597},{"$f":"'Ferries Summary'!H36","v":31349459.807931464},{"$f":"'Ferries Summary'!I36","v":39186824.759914324},{"$f":"'Ferries Summary'!J36","v":47024189.711897194},{"$f":"'Ferries Summary'!K36","v":54861554.66388002},{"$f":"'Ferries Summary'!L36","v":62698919.615862928},{"$f":"'Ferries Summary'!M36","v":78373649.519828647},{"$f":"'Ferries Summary'!N36","v":78373649.519828647},{"$f":"'Ferries Summary'!O36","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H99","v":0},{"$f":"'Shipping Summary'!I99","v":0},{"$f":"'Shipping Summary'!J99","v":0},{"$f":"'Shipping Summary'!K99","v":22080491.879661616},{"$f":"'Shipping Summary'!L99","v":62585511.570785925},{"$f":"'Shipping Summary'!M99","v":103090531.26191027},{"$f":"'Shipping Summary'!N99","v":143595550.95303461},{"$f":"'Shipping Summary'!O99","v":184100570.64415902},{"$f":"'Shipping Summary'!P99","v":224605590.33528328},{"$f":"'Shipping Summary'!Q99","v":455837353.45290375},{"$f":"'Shipping Summary'!R99","v":708293798.11158979},{"$f":"'Shipping Summary'!S99","v":968055761.91018355}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H100","v":0},{"$f":"'Shipping Summary'!I100","v":0},{"$f":"'Shipping Summary'!J100","v":0},{"$f":"'Shipping Summary'!K100","v":3919474.0756438854},{"$f":"'Shipping Summary'!L100","v":5115690.700256573},{"$f":"'Shipping Summary'!M100","v":6311907.3248692583},{"$f":"'Shipping Summary'!N100","v":7508123.9494819464},{"$f":"'Shipping Summary'!O100","v":8704340.5740946326},{"$f":"'Shipping Summary'!P100","v":24698808.714214899},{"$f":"'Shipping Summary'!Q100","v":45924706.777822614},{"$f":"'Shipping Summary'!R100","v":67627719.502391174},{"$f":"'Shipping Summary'!S100","v":89958768.382136375}]
["Hydrogen","Total",{"$f":"SUM(C99:C100)","v":0},0,0,0,0,0,0,0,131773799.80901748,792654649.35550594,1469888354.1482689,2166384575.0343385]
["Ferries ",null,{"$f":"'Ferries Summary'!D54","v":0},{"$f":"'Ferries Summary'!E54","v":0},{"$f":"'Ferries Summary'!F54","v":0},{"$f":"'Ferries Summary'!G54","v":0},{"$f":"'Ferries Summary'!H54","v":0},{"$f":"'Ferries Summary'!I54","v":0},{"$f":"'Ferries Summary'!J54","v":0},{"$f":"'Ferries Summary'!K54","v":0},{"$f":"'Ferries Summary'!L54","v":0},{"$f":"'Ferries Summary'!M54","v":520208383.10842025},{"$f":"'Ferries Summary'!N54","v":1040416766.2168405},{"$f":"'Ferries Summary'!O54","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H101","v":0},{"$f":"'Shipping Summary'!I101","v":0},{"$f":"'Shipping Summary'!J101","v":0},{"$f":"'Shipping Summary'!K101","v":0},{"$f":"'Shipping Summary'!L101","v":0},{"$f":"'Shipping Summary'!M101","v":0},{"$f":"'Shipping Summary'!N101","v":0},{"$f":"'Shipping Summary'!O101","v":0},{"$f":"'Shipping Summary'!P101","v":131773799.80901748},{"$f":"'Shipping Summary'!Q101","v":272446266.24708575},{"$f":"'Shipping Summary'!R101","v":429471587.93142849},{"$f":"'Shipping Summary'!S101","v":605759425.70907748}]
["Scenario 5: High Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C103:C105)","v":0},7837364.951982866,15674729.903965732,49512060.811254099,99050662.078973964,148589263.34669384,198127864.61441374,247666465.88213366,312003318.66536111,580135709.75055504,854295167.13380969,1136388179.8121486]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D37","v":0},{"$f":"'Ferries Summary'!E37","v":7837364.951982866},{"$f":"'Ferries Summary'!F37","v":15674729.903965732},{"$f":"'Ferries Summary'!G37","v":23512094.855948597},{"$f":"'Ferries Summary'!H37","v":31349459.807931464},{"$f":"'Ferries Summary'!I37","v":39186824.759914324},{"$f":"'Ferries Summary'!J37","v":47024189.711897194},{"$f":"'Ferries Summary'!K37","v":54861554.66388002},{"$f":"'Ferries Summary'!L37","v":62698919.615862928},{"$f":"'Ferries Summary'!M37","v":78373649.519828647},{"$f":"'Ferries Summary'!N37","v":78373649.519828647},{"$f":"'Ferries Summary'!O37","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H103","v":0},{"$f":"'Shipping Summary'!I103","v":0},{"$f":"'Shipping Summary'!J103","v":0},{"$f":"'Shipping Summary'!K103","v":22080491.879661616},{"$f":"'Shipping Summary'!L103","v":62585511.570785925},{"$f":"'Shipping Summary'!M103","v":103090531.26191027},{"$f":"'Shipping Summary'!N103","v":143595550.95303461},{"$f":"'Shipping Summary'!O103","v":184100570.64415902},{"$f":"'Shipping Summary'!P103","v":224605590.33528328},{"$f":"'Shipping Summary'!Q103","v":455837353.45290375},{"$f":"'Shipping Summary'!R103","v":708293798.11158979},{"$f":"'Shipping Summary'!S103","v":968055761.91018355}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H104","v":0},{"$f":"'Shipping Summary'!I104","v":0},{"$f":"'Shipping Summary'!J104","v":0},{"$f":"'Shipping Summary'!K104","v":3919474.0756438854},{"$f":"'Shipping Summary'!L104","v":5115690.700256573},{"$f":"'Shipping Summary'!M104","v":6311907.3248692583},{"$f":"'Shipping Summary'!N104","v":7508123.9494819464},{"$f":"'Shipping Summary'!O104","v":8704340.5740946326},{"$f":"'Shipping Summary'!P104","v":24698808.714214899},{"$f":"'Shipping Summary'!Q104","v":45924706.777822614},{"$f":"'Shipping Summary'!R104","v":67627719.502391174},{"$f":"'Shipping Summary'!S104","v":89958768.382136375}]
["Hydrogen","Total",{"$f":"SUM(C107:C108)","v":0},0,0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463]
["Ferries ",null,{"$f":"'Ferries Summary'!D55","v":0},{"$f":"'Ferries Summary'!E55","v":0},{"$f":"'Ferries Summary'!F55","v":0},{"$f":"'Ferries Summary'!G55","v":0},{"$f":"'Ferries Summary'!H55","v":0},{"$f":"'Ferries Summary'!I55","v":0},{"$f":"'Ferries Summary'!J55","v":0},{"$f":"'Ferries Summary'!K55","v":0},{"$f":"'Ferries Summary'!L55","v":0},{"$f":"'Ferries Summary'!M55","v":754302155.5072093},{"$f":"'Ferries Summary'!N55","v":1352541796.0818927},{"$f":"'Ferries Summary'!O55","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H105","v":0},{"$f":"'Shipping Summary'!I105","v":0},{"$f":"'Shipping Summary'!J105","v":0},{"$f":"'Shipping Summary'!K105","v":0},{"$f":"'Shipping Summary'!L105","v":0},{"$f":"'Shipping Summary'!M105","v":0},{"$f":"'Shipping Summary'!N105","v":0},{"$f":"'Shipping Summary'!O105","v":0},{"$f":"'Shipping Summary'!P105","v":525064397.76854563},{"$f":"'Shipping Summary'!Q105","v":2427482576.8903313},{"$f":"'Shipping Summary'!R105","v":4553890217.2258797},{"$f":"'Shipping Summary'!S105","v":7154126208.3155851}]
["Scenario 6: Medium Electric + Medium Hydrogen"]
["Electricity","Total",{"$f":"SUM(C111:C113)","v":0},5094287.2187888585,10188574.437577717,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309471,486203075.21543974,646750033.14937556]
["Ferries - Electric",null,{"$f":"'Ferries Summary'!D38","v":0},{"$f":"'Ferries Summary'!E38","v":5094287.2187888585},{"$f":"'Ferries Summary'!F38","v":10188574.437577717},{"$f":"'Ferries Summary'!G38","v":15282861.656366581},{"$f":"'Ferries Summary'!H38","v":20377148.875155434},{"$f":"'Ferries Summary'!I38","v":25471436.0939443},{"$f":"'Ferries Summary'!J38","v":30565723.312733162},{"$f":"'Ferries Summary'!K38","v":35660010.531522028},{"$f":"'Ferries Summary'!L38","v":40754297.750310868},{"$f":"'Ferries Summary'!M38","v":57273051.572182477},{"$f":"'Ferries Summary'!N38","v":67823350.546005532},{"$f":"'Ferries Summary'!O38","v":78373649.519828647}]
["Shipping - Electric",null,{"$f":"'Shipping Summary'!H107","v":0},{"$f":"'Shipping Summary'!I107","v":0},{"$f":"'Shipping Summary'!J107","v":0},{"$f":"'Shipping Summary'!K107","v":7530079.927865576},{"$f":"'Shipping Summary'!L107","v":26624637.340792179},{"$f":"'Shipping Summary'!M107","v":45719194.753718771},{"$f":"'Shipping Summary'!N107","v":64813752.16664537},{"$f":"'Shipping Summary'!O107","v":83908309.579571947},{"$f":"'Shipping Summary'!P107","v":103002866.99249858},{"$f":"'Shipping Summary'!Q107","v":210027518.038894},{"$f":"'Shipping Summary'!R107","v":325797626.32687789},{"$f":"'Shipping Summary'!S107","v":445223161.8084901}]
["Shipping - Shore Power",null,{"$f":"'Shipping Summary'!H108","v":0},{"$f":"'Shipping Summary'!I108","v":0},{"$f":"'Shipping Summary'!J108","v":0},{"$f":"'Shipping Summary'!K108","v":5365745.5403258372},{"$f":"'Shipping Summary'!L108","v":6911601.5981199248},{"$f":"'Shipping Summary'!M108","v":8457457.6559140105},{"$f":"'Shipping Summary'!N108","v":10003313.713708095},{"$f":"'Shipping Summary'!O108","v":11549169.771502184},{"$f":"'Shipping Summary'!P108","v":33812577.951006882},{"$f":"'Shipping Summary'!Q108","v":62870754.042018212},{"$f":"'Shipping Summary'!R108","v":92582098.342556298},{"$f":"'Shipping Summary'!S108","v":123153221.82105684}]
["Hydrogen","Total",{"$f":"SUM(C115:C116)","v":0},0,0,0,0,0,0,0,281565346.65083438,1701963352.5352368,3158963560.0763474,4660443661.9874935]
["Ferries ",null,{"$f":"'Ferries Summary'!D56","v":0},{"$f":"'Ferries Summary'!E56","v":0},{"$f":"'Ferries Summary'!F56","v":0},{"$f":"'Ferries Summary'!G56","v":0},{"$f":"'Ferries Summary'!H56","v":0},{"$f":"'Ferries Summary'!I56","v":0},{"$f":"'Ferries Summary'!J56","v":0},{"$f":"'Ferries Summary'!K56","v":0},{"$f":"'Ferries Summary'!L56","v":0},{"$f":"'Ferries Summary'!M56","v":645058395.05444121},{"$f":"'Ferries Summary'!N56","v":1196479281.1493666},{"$f":"'Ferries Summary'!O56","v":1560625149.3252609}]
["Shipping ",null,{"$f":"'Shipping Summary'!H109","v":0},{"$f":"'Shipping Summary'!I109","v":0},{"$f":"'Shipping Summary'!J109","v":0},{"$f":"'Shipping Summary'!K109","v":0},{"$f":"'Shipping Summary'!L109","v":0},{"$f":"'Shipping Summary'!M109","v":0},{"$f":"'Shipping Summary'!N109","v":0},{"$f":"'Shipping Summary'!O109","v":0},{"$f":"'Shipping Summary'!P109","v":281565346.65083438},{"$f":"'Shipping Summary'!Q109","v":1056904957.4807957},{"$f":"'Shipping Summary'!R109","v":1962484278.9269805},{"$f":"'Shipping Summary'!S109","v":3099818512.6622324}]
["Road"]
["Scenario 1: Low Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C120:C124)","v":195640590.45451161},{"$f":"SUM(D120:D124)","v":339165168.05912596},520493643.28394216,736915834.87138259,922230942.75269043,1151319542.7029788,1436368213.0898154,1768893955.7398725,2163674165.3252048,4894211790.131465,8139198590.2286491,10178017381.599262]
["Car ",null,{"$f":"'Car Summary'!E11","v":121124185.51267862},{"$f":"'Car Summary'!F11","v":204643513.33419594},{"$f":"'Car Summary'!G11","v":305498916.78251368},{"$f":"'Car Summary'!H11","v":414294476.7316097},{"$f":"'Car Summary'!I11","v":537457789.43556368},{"$f":"'Car Summary'!J11","v":675618079.95800865},{"$f":"'Car Summary'!K11","v":833557179.26649833},{"$f":"'Car Summary'!L11","v":1014852809.615155},{"$f":"'Car Summary'!M11","v":1240593891.8408418},{"$f":"'Car Summary'!N11","v":2962100861.081634},{"$f":"'Car Summary'!O11","v":4858901178.6272058},{"$f":"'Car Summary'!P11","v":6043634234.5520239}]
["LGV ",null,{"$f":"'Van Summary'!E11","v":14461627.649333604},{"$f":"'Van Summary'!F11","v":22251389.725368418},{"$f":"'Van Summary'!G11","v":36027368.226160526},{"$f":"'Van Summary'!H11","v":62910885.788994901},{"$f":"'Van Summary'!I11","v":87456231.140816972},{"$f":"'Van Summary'!J11","v":119487147.5622233},{"$f":"'Van Summary'!K11","v":157643015.37190911},{"$f":"'Van Summary'!L11","v":197795450.42893645},{"$f":"'Van Summary'!M11","v":250921678.61580205},{"$f":"'Van Summary'!N11","v":634297559.35773671},{"$f":"'Van Summary'!O11","v":1028159054.7305192},{"$f":"'Van Summary'!P11","v":1344315770.0959067}]
["HGV ",null,{"$f":"'HGV Summary'!E11","v":53592816.03341949},{"$f":"'HGV Summary'!F11","v":102264647.56614758},{"$f":"'HGV Summary'!G11","v":164375832.85153913},{"$f":"'HGV Summary'!H11","v":239490787.12075377},{"$f":"'HGV Summary'!I11","v":267821195.784058},{"$f":"'HGV Summary'!J11","v":313481990.72754091},{"$f":"'HGV Summary'!K11","v":385551214.57731581},{"$f":"'HGV Summary'!L11","v":483809194.48512727},{"$f":"'HGV Summary'!M11","v":599722093.65790713},{"$f":"'HGV Summary'!N11","v":1140329120.2974207},{"$f":"'HGV Summary'!O11","v":1801262826.9072425},{"$f":"'HGV Summary'!P11","v":2279053917.2055678}]
["Bus ",null,{"$f":"'Bus Summary'!E34","v":4690133.1719128331},{"$f":"'Bus Summary'!F34","v":7087312.348668281},{"$f":"'Bus Summary'!G34","v":10214067.796610169},{"$f":"'Bus Summary'!H34","v":13966174.334140435},{"$f":"'Bus Summary'!I34","v":20428135.593220338},{"$f":"'Bus Summary'!J34","v":28453474.576271188},{"$f":"'Bus Summary'!K34","v":38875992.73607748},{"$f":"'Bus Summary'!L34","v":51695690.072639227},{"$f":"'Bus Summary'!M34","v":51695690.072639227},{"$f":"'Bus Summary'!N34","v":136743438.25665858},{"$f":"'Bus Summary'!O34","v":341855990.01210654},{"$f":"'Bus Summary'!P34","v":348317951.27118641}]
["Coach",null,{"$f":"'Bus Summary'!E56","v":1771828.0871670702},{"$f":"'Bus Summary'!F56","v":2918305.0847457629},{"$f":"'Bus Summary'!G56","v":4377457.6271186443},{"$f":"'Bus Summary'!H56","v":6253510.8958837772},{"$f":"'Bus Summary'!I56","v":9067590.7990314774},{"$f":"'Bus Summary'!J56","v":14278849.878934624},{"$f":"'Bus Summary'!K56","v":20740811.138014529},{"$f":"'Bus Summary'!L56","v":20740811.138014529},{"$f":"'Bus Summary'!M56","v":20740811.138014529},{"$f":"'Bus Summary'!N56","v":20740811.138014529},{"$f":"'Bus Summary'!O56","v":109019539.95157385},{"$f":"'Bus Summary'!P56","v":162695508.47457626}]
["Hydrogen","Total",{"$f":"SUM(C126:C130)","v":9900893.4662275091},{"$f":"SUM(D126:D130)","v":15160701.07067813},21488046.040716942,30635550.016669497,119665042.08151264,223466094.88373509,332520096.46214688,450819289.21559381,598376545.76549423,1902964224.5306239,3083982074.4074659,4045070980.2089343]
["Car",null,{"$f":"'Car Summary'!E12","v":4156287.5606014403},{"$f":"'Car Summary'!F12","v":5705978.0356804198},{"$f":"'Car Summary'!G12","v":7042996.8364928979},{"$f":"'Car Summary'!H12","v":9812782.2900606375},{"$f":"'Car Summary'!I12","v":13546837.300073158},{"$f":"'Car Summary'!J12","v":16632968.843276182},{"$f":"'Car Summary'!K12","v":19365250.00301303},{"$f":"'Car Summary'!L12","v":22269453.136397246},{"$f":"'Car Summary'!M12","v":43231607.755701624},{"$f":"'Car Summary'!N12","v":201797186.33739346},{"$f":"'Car Summary'!O12","v":409516150.1873194},{"$f":"'Car Summary'!P12","v":503437779.03412944}]
["LGV ",null,{"$f":"'Van Summary'!E12","v":281469.30352760793},{"$f":"'Van Summary'!F12","v":517413.71296381735},{"$f":"'Van Summary'!G12","v":817606.71027731919},{"$f":"'Van Summary'!H12","v":1289231.6087719006},{"$f":"'Van Summary'!I12","v":1954363.4444150035},{"$f":"'Van Summary'!J12","v":2693526.1264350913},{"$f":"'Van Summary'!K12","v":3446090.5915866825},{"$f":"'Van Summary'!L12","v":4095475.6877235644},{"$f":"'Van Summary'!M12","v":9275363.8363773059},{"$f":"'Van Summary'!N12","v":36354259.165258914},{"$f":"'Van Summary'!O12","v":58030903.60769324},{"$f":"'Van Summary'!P12","v":71759090.107874155}]
["HGV ",null,{"$f":"'HGV Summary'!E12","v":0},{"$f":"'HGV Summary'!F12","v":0},{"$f":"'HGV Summary'!G12","v":0},{"$f":"'HGV Summary'!H12","v":0},{"$f":"'HGV Summary'!I12","v":77827875.033553928},{"$f":"'HGV Summary'!J12","v":169813036.35470179},{"$f":"'HGV Summary'!K12","v":266693286.3356666},{"$f":"'HGV Summary'!L12","v":376502091.42456418},{"$f":"'HGV Summary'!M12","v":497917305.20650637},{"$f":"'HGV Summary'!N12","v":1593583552.8374953},{"$f":"'HGV Summary'!O12","v":2499872183.1427197},{"$f":"'HGV Summary'!P12","v":3358522532.6771002}]
["Bus ",null,{"$f":"'Bus Summary'!E33","v":2779338.175948346},{"$f":"'Bus Summary'!F33","v":4690133.171912834},{"$f":"'Bus Summary'!G33","v":7122054.0758676371},{"$f":"'Bus Summary'!H33","v":10248809.523809526},{"$f":"'Bus Summary'!I33","v":14006127.320419714},{"$f":"'Bus Summary'!J33","v":18001425.94834546},{"$f":"'Bus Summary'!K33","v":22517850.484261524},{"$f":"'Bus Summary'!L33","v":27454649.919289786},{"$f":"'Bus Summary'!M33","v":27454649.919289786},{"$f":"'Bus Summary'!N33","v":50731607.142857186},{"$f":"'Bus Summary'!O33","v":75915016.646489128},{"$f":"'Bus Summary'!P33","v":65145081.214689299}]
["Coach",null,{"$f":"'Bus Summary'!E55","v":2683798.4261501147},{"$f":"'Bus Summary'!F55","v":4247176.1501210593},{"$f":"'Bus Summary'!G55","v":6505388.4180790903},{"$f":"'Bus Summary'!H55","v":9284726.5940274354},{"$f":"'Bus Summary'!I55","v":12329838.983050838},{"$f":"'Bus Summary'!J55","v":16325137.610976586},{"$f":"'Bus Summary'!K55","v":20497619.047619049},{"$f":"'Bus Summary'!L55","v":20497619.047619049},{"$f":"'Bus Summary'!M55","v":20497619.047619049},{"$f":"'Bus Summary'!N55","v":20497619.047619049},{"$f":"'Bus Summary'!O55","v":40647820.823244549},{"$f":"'Bus Summary'!P55","v":46206497.175141253}]
["Scenario 2: Medium Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C133:C137)","v":216116266.4400523},{"$f":"SUM(D133:D137)","v":385292658.35128736},601481844.67210686,864204470.27772725,1101109037.6210694,1385792615.7224777,1731174316.78689,2144896425.0481055,2635665638.1075039,5727079885.7082863,9010033085.6316395,10970293145.958708]
["Car ",null,{"$f":"'Car Summary'!E14","v":134170007.83985743},{"$f":"'Car Summary'!F14","v":237327200.61030799},{"$f":"'Car Summary'!G14","v":363777308.72516441},{"$f":"'Car Summary'!H14","v":505015452.15383804},{"$f":"'Car Summary'!I14","v":663429191.43593681},{"$f":"'Car Summary'!J14","v":840841295.14276528},{"$f":"'Car Summary'!K14","v":1041388065.7167215},{"$f":"'Car Summary'!L14","v":1277397517.1205299},{"$f":"'Car Summary'!M14","v":1576453661.4488051},{"$f":"'Car Summary'!N14","v":3665302552.441505},{"$f":"'Car Summary'!O14","v":5569393367.5561609},{"$f":"'Car Summary'!P14","v":6469928464.1945038}]
["LGV ",null,{"$f":"'Van Summary'!E14","v":16471771.864596194},{"$f":"'Van Summary'!F14","v":26940277.487180434},{"$f":"'Van Summary'!G14","v":45500579.608720481},{"$f":"'Van Summary'!H14","v":80613787.903861791},{"$f":"'Van Summary'!I14","v":114401786.19179112},{"$f":"'Van Summary'!J14","v":158838157.47993422},{"$f":"'Van Summary'!K14","v":211446759.92332655},{"$f":"'Van Summary'!L14","v":267351846.35281962},{"$f":"'Van Summary'!M14","v":342561490.56894577},{"$f":"'Van Summary'!N14","v":829107806.69787467},{"$f":"'Van Summary'!O14","v":1194613165.8301404},{"$f":"'Van Summary'!P14","v":1442908516.1605945}]
["HGV ",null,{"$f":"'HGV Summary'!E14","v":53592816.03341949},{"$f":"'HGV Summary'!F14","v":102264647.56614758},{"$f":"'HGV Summary'!G14","v":164375832.85153913},{"$f":"'HGV Summary'!H14","v":239490787.12075377},{"$f":"'HGV Summary'!I14","v":269289415.92554504},{"$f":"'HGV Summary'!J14","v":315656940.33948755},{"$f":"'HGV Summary'!K14","v":388184709.0645175},{"$f":"'HGV Summary'!L14","v":486958514.35925967},{"$f":"'HGV Summary'!M14","v":603461938.87425673},{"$f":"'HGV Summary'!N14","v":1119480979.3534102},{"$f":"'HGV Summary'!O14","v":1827770898.4923108},{"$f":"'HGV Summary'!P14","v":2504961083.5818181}]
["Bus ",null,{"$f":"'Bus Summary'!E37","v":8233789.3462469736},{"$f":"'Bus Summary'!F37","v":12923922.518159807},{"$f":"'Bus Summary'!G37","v":19073208.232445519},{"$f":"'Bus Summary'!H37","v":26577421.307506051},{"$f":"'Bus Summary'!I37","v":36791489.104116224},{"$f":"'Bus Summary'!J37","v":48152033.898305081},{"$f":"'Bus Summary'!K37","v":61909757.869249396},{"$f":"'Bus Summary'!L37","v":78064661.016949147},{"$f":"'Bus Summary'!M37","v":78064661.016949147},{"$f":"'Bus Summary'!N37","v":78064661.016949147},{"$f":"'Bus Summary'!O37","v":290371355.93220341},{"$f":"'Bus Summary'!P37","v":373331994.85472155}]
["Coach",null,{"$f":"'Bus Summary'!E59","v":3647881.3559322031},{"$f":"'Bus Summary'!F59","v":5836610.1694915257},{"$f":"'Bus Summary'!G59","v":8754915.2542372886},{"$f":"'Bus Summary'!H59","v":12507021.791767554},{"$f":"'Bus Summary'!I59","v":17197154.963680387},{"$f":"'Bus Summary'!J59","v":22304188.861985471},{"$f":"'Bus Summary'!K59","v":28245024.21307506},{"$f":"'Bus Summary'!L59","v":35123886.198547214},{"$f":"'Bus Summary'!M59","v":35123886.198547214},{"$f":"'Bus Summary'!N59","v":35123886.198547214},{"$f":"'Bus Summary'!O59","v":127884297.82082324},{"$f":"'Bus Summary'!P59","v":179163087.16707021}]
["Hydrogen","Total",{"$f":"SUM(C139:C143)","v":3919432.0135513237},{"$f":"SUM(D139:D143)","v":5154229.0501372004},6648789.919645614,8617707.5427693333,87485465.671324253,181713824.66270882,281520209.72408259,394597314.19204777,523806051.25268137,1722700788.4833322,2656326634.4149771,3225651806.3626552]
["Car",null,{"$f":"'Car Summary'!E15","v":3051845.7109751073},{"$f":"'Car Summary'!F15","v":3686136.0035556969},{"$f":"'Car Summary'!G15","v":4211431.1070747767},{"$f":"'Car Summary'!H15","v":5153826.8375691231},{"$f":"'Car Summary'!I15","v":6377758.2911254903},{"$f":"'Car Summary'!J15","v":7357643.8108954737},{"$f":"'Car Summary'!K15","v":8205780.7300989917},{"$f":"'Car Summary'!L15","v":9112752.1194660347},{"$f":"'Car Summary'!M15","v":16161180.326118587},{"$f":"'Car Summary'!N15","v":70209361.348396376},{"$f":"'Car Summary'!O15","v":141910362.71324092},{"$f":"'Car Summary'!P15","v":175970753.68795821}]
["LGV ",null,{"$f":"'Van Summary'!E15","v":94582.872390589473},{"$f":"'Van Summary'!F15","v":173963.70840556143},{"$f":"'Van Summary'!G15","v":274686.29441103688},{"$f":"'Van Summary'!H15","v":432665.00705655216},{"$f":"'Van Summary'!I15","v":656111.87283010513},{"$f":"'Van Summary'!J15","v":904164.94301215047},{"$f":"'Van Summary'!K15","v":1156407.8468626395},{"$f":"'Van Summary'!L15","v":1373709.52791839},{"$f":"'Van Summary'!M15","v":3126333.1436500484},{"$f":"'Van Summary'!N15","v":12384077.892724851},{"$f":"'Van Summary'!O15","v":19854509.223274734},{"$f":"'Van Summary'!P15","v":24737667.698406558}]
["HGV ",null,{"$f":"'HGV Summary'!E15","v":0},{"$f":"'HGV Summary'!F15","v":0},{"$f":"'HGV Summary'!G15","v":0},{"$f":"'HGV Summary'!H15","v":0},{"$f":"'HGV Summary'!I15","v":75829208.703494549},{"$f":"'HGV Summary'!J15","v":166745125.47296584},{"$f":"'HGV Summary'!K15","v":262845501.17133403},{"$f":"'HGV Summary'!L15","v":371768853.9570927},{"$f":"'HGV Summary'!M15","v":492176539.19534206},{"$f":"'HGV Summary'!N15","v":1627765350.6546404},{"$f":"'HGV Summary'!O15","v":2455294925.3113909},{"$f":"'HGV Summary'!P15","v":2982727843.7131748}]
["Bus ",null,{"$f":"'Bus Summary'!E36","v":694834.54398708651},{"$f":"'Bus Summary'!F36","v":1042251.8159806298},{"$f":"'Bus Summary'!G36","v":1563377.7239709448},{"$f":"'Bus Summary'!H36","v":2258212.267958031},{"$f":"'Bus Summary'!I36","v":3409900.5246166461},{"$f":"'Bus Summary'!J36","v":4973278.2485875906},{"$f":"'Bus Summary'!K36","v":6884073.2445520787},{"$f":"'Bus Summary'!L36","v":9215243.1396287661},{"$f":"'Bus Summary'!M36","v":9215243.1396287661},{"$f":"'Bus Summary'!N36","v":9215243.1396287661},{"$f":"'Bus Summary'!O36","v":23459351.29136404},{"$f":"'Bus Summary'!P36","v":23455008.575464107}]
["Coach",null,{"$f":"'Bus Summary'!E58","v":78168.88619854032},{"$f":"'Bus Summary'!F58","v":251877.52219531193},{"$f":"'Bus Summary'!G58","v":599294.79418885522},{"$f":"'Bus Summary'!H58","v":773003.43018562684},{"$f":"'Bus Summary'!I58","v":1212486.2792574542},{"$f":"'Bus Summary'!J58","v":1733612.1872477692},{"$f":"'Bus Summary'!K58","v":2428446.7312348555},{"$f":"'Bus Summary'!L58","v":3126755.4479418844},{"$f":"'Bus Summary'!M58","v":3126755.4479418844},{"$f":"'Bus Summary'!N58","v":3126755.4479418844},{"$f":"'Bus Summary'!O58","v":15807485.875706214},{"$f":"'Bus Summary'!P58","v":18760532.687651332}]
["Scenario 3: Medium Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C146:C150)","v":224668530.30544356},{"$f":"SUM(D146:D150)","v":404762485.1337781},614374205.84368289,868665114.59824324,1105735554.6317425,1396539334.2706707,1754370053.8684881,2168173490.4357052,2673930197.2861328,6004627784.6112785,8917702796.8480473,10722329449.883688]
["Car ",null,{"$f":"'Car Summary'!E17","v":133743128.05384831},{"$f":"'Car Summary'!F17","v":236523417.85696617},{"$f":"'Car Summary'!G17","v":362628946.87422746},{"$f":"'Car Summary'!H17","v":503065120.70801419},{"$f":"'Car Summary'!I17","v":660364588.34529078},{"$f":"'Car Summary'!J17","v":836800704.14390659},{"$f":"'Car Summary'!K17","v":1036447029.107795},{"$f":"'Car Summary'!L17","v":1271456822.7972908},{"$f":"'Car Summary'!M17","v":1563887735.7275839},{"$f":"'Car Summary'!N17","v":3595126958.7600598},{"$f":"'Car Summary'!O17","v":5417252497.2301207},{"$f":"'Car Summary'!P17","v":6273272017.0871849}]
["LGV ",null,{"$f":"'Van Summary'!E17","v":16383324.716965094},{"$f":"'Van Summary'!F17","v":26785751.42979265},{"$f":"'Van Summary'!G17","v":45262452.752298974},{"$f":"'Van Summary'!H17","v":80250126.866327584},{"$f":"'Van Summary'!I17","v":113859116.94686329},{"$f":"'Van Summary'!J17","v":158095914.9688746},{"$f":"'Van Summary'!K17","v":210504707.94799155},{"$f":"'Van Summary'!L17","v":266240078.21862191},{"$f":"'Van Summary'!M17","v":340028682.49058777},{"$f":"'Van Summary'!N17","v":817150197.58739746},{"$f":"'Van Summary'!O17","v":1173857681.9972856},{"$f":"'Van Summary'!P17","v":1414632426.6965261}]
["HGV ",null,{"$f":"'HGV Summary'!E17","v":53592816.03341949},{"$f":"'HGV Summary'!F17","v":102264647.56614758},{"$f":"'HGV Summary'!G17","v":164375832.85153913},{"$f":"'HGV Summary'!H17","v":239490787.12075377},{"$f":"'HGV Summary'!I17","v":269289415.92554504},{"$f":"'HGV Summary'!J17","v":315656940.33948755},{"$f":"'HGV Summary'!K17","v":388184709.0645175},{"$f":"'HGV Summary'!L17","v":486958514.35925967},{"$f":"'HGV Summary'!M17","v":603461938.87425673},{"$f":"'HGV Summary'!N17","v":1119480979.3534102},{"$f":"'HGV Summary'!O17","v":1827770898.4923108},{"$f":"'HGV Summary'!P17","v":2504961083.5818181}]
["Bus ",null,{"$f":"'Bus Summary'!E40","v":17301380.14527845},{"$f":"'Bus Summary'!F40","v":33352058.111380145},{"$f":"'Bus Summary'!G40","v":33352058.111380145},{"$f":"'Bus Summary'!H40","v":33352058.111380145},{"$f":"'Bus Summary'!I40","v":45025278.450363196},{"$f":"'Bus Summary'!J40","v":61180181.598062955},{"$f":"'Bus Summary'!K40","v":85464648.910411626},{"$f":"'Bus Summary'!L40","v":109749116.22276029},{"$f":"'Bus Summary'!M40","v":132782881.35593221},{"$f":"'Bus Summary'!N40","v":334145932.20338982},{"$f":"'Bus Summary'!O40","v":339148740.92009681},{"$f":"'Bus Summary'!P40","v":352072663.43825662}]
["Coach",null,{"$f":"'Bus Summary'!E62","v":3647881.3559322031},{"$f":"'Bus Summary'!F62","v":5836610.1694915257},{"$f":"'Bus Summary'!G62","v":8754915.2542372886},{"$f":"'Bus Summary'!H62","v":12507021.791767554},{"$f":"'Bus Summary'!I62","v":17197154.963680387},{"$f":"'Bus Summary'!J62","v":24805593.220338982},{"$f":"'Bus Summary'!K62","v":33768958.837772399},{"$f":"'Bus Summary'!L62","v":33768958.837772399},{"$f":"'Bus Summary'!M62","v":33768958.837772399},{"$f":"'Bus Summary'!N62","v":138723716.7070218},{"$f":"'Bus Summary'!O62","v":159672978.20823243},{"$f":"'Bus Summary'!P62","v":177391259.07990316}]
["Hydrogen","Total",{"$f":"SUM(C152:C156)","v":13375821.87769532},{"$f":"SUM(D152:D156)","v":23326490.872652058},27222570.497133464,33244087.516392343,120862038.69355847,225332591.3595053,337082274.64948303,457029525.79073793,610553373.61042857,2006915275.7273631,3055007439.0550675,3639181105.6723862]
["Car",null,{"$f":"'Car Summary'!E18","v":4156287.5606014398},{"$f":"'Car Summary'!F18","v":5705978.0356804198},{"$f":"'Car Summary'!G18","v":7042996.8364928979},{"$f":"'Car Summary'!H18","v":9812782.2900606412},{"$f":"'Car Summary'!I18","v":13546837.300073158},{"$f":"'Car Summary'!J18","v":16632968.843276175},{"$f":"'Car Summary'!K18","v":19365250.00301303},{"$f":"'Car Summary'!L18","v":22269453.13639725},{"$f":"'Car Summary'!M18","v":43231607.755701631},{"$f":"'Car Summary'!N18","v":201797186.33739352},{"$f":"'Car Summary'!O18","v":409516150.1873194},{"$f":"'Car Summary'!P18","v":503437779.03412944}]
["LGV ",null,{"$f":"'Van Summary'!E18","v":282224.99505998747},{"$f":"'Van Summary'!F18","v":518897.62308947789},{"$f":"'Van Summary'!G18","v":819746.17880037648},{"$f":"'Van Summary'!H18","v":1292139.5685431687},{"$f":"'Van Summary'!I18","v":1958998.7432595394},{"$f":"'Van Summary'!J18","v":2699819.4807128324},{"$f":"'Van Summary'!K18","v":3453767.2200915706},{"$f":"'Van Summary'!L18","v":4103991.0943424213},{"$f":"'Van Summary'!M18","v":9309653.6166083962},{"$f":"'Van Summary'!N18","v":36616414.470689274},{"$f":"'Van Summary'!O18","v":58525217.470804587},{"$f":"'Van Summary'!P18","v":72414675.822579712}]
["HGV ",null,{"$f":"'HGV Summary'!E18","v":0},{"$f":"'HGV Summary'!F18","v":0},{"$f":"'HGV Summary'!G18","v":0},{"$f":"'HGV Summary'!H18","v":0},{"$f":"'HGV Summary'!I18","v":75829208.703494549},{"$f":"'HGV Summary'!J18","v":166745125.47296584},{"$f":"'HGV Summary'!K18","v":262845501.17133403},{"$f":"'HGV Summary'!L18","v":371768853.9570927},{"$f":"'HGV Summary'!M18","v":492176539.19534206},{"$f":"'HGV Summary'!N18","v":1627765350.6546404},{"$f":"'HGV Summary'!O18","v":2455294925.3113909},{"$f":"'HGV Summary'!P18","v":2982727843.7131748}]
["Bus ",null,{"$f":"'Bus Summary'!E39","v":6427219.5318805501},{"$f":"'Bus Summary'!F39","v":12854439.0637611},{"$f":"'Bus Summary'!G39","v":12854439.0637611},{"$f":"'Bus Summary'!H39","v":12854439.0637611},{"$f":"'Bus Summary'!I39","v":17197154.96368039},{"$f":"'Bus Summary'!J39","v":22755831.315577082},{"$f":"'Bus Summary'!K39","v":30746428.571428578},{"$f":"'Bus Summary'!L39","v":38215899.91928976},{"$f":"'Bus Summary'!M39","v":45164245.359160624},{"$f":"'Bus Summary'!N39","v":88765112.994350299},{"$f":"'Bus Summary'!O39","v":80427098.466505259},{"$f":"'Bus Summary'!P39","v":58887227.602905579}]
["Coach",null,{"$f":"'Bus Summary'!E61","v":2510089.7901533432},{"$f":"'Bus Summary'!F61","v":4247176.1501210593},{"$f":"'Bus Summary'!G61","v":6505388.4180790903},{"$f":"'Bus Summary'!H61","v":9284726.5940274354},{"$f":"'Bus Summary'!I61","v":12329838.983050838},{"$f":"'Bus Summary'!J61","v":16498846.246973358},{"$f":"'Bus Summary'!K61","v":20671327.683615819},{"$f":"'Bus Summary'!L61","v":20671327.683615819},{"$f":"'Bus Summary'!M61","v":20671327.683615819},{"$f":"'Bus Summary'!N61","v":51971211.270289674},{"$f":"'Bus Summary'!O61","v":51244047.619047627},{"$f":"'Bus Summary'!P61","v":21713579.499596462}]
["Scenario 4: High Electric + Low Hydrogen "]
["Electricity","Total",{"$f":"SUM(C159:C163)","v":381843412.61849904},{"$f":"SUM(D159:D163)","v":676170598.42190468},934702546.06181288,1214616719.113909,1537683731.4671857,1931027396.9747329,2392853843.0916467,2947670435.1812987,4449329895.9046659,8300814351.4414215,11222400762.675982,8488689465.2295036]
["Car ",null,{"$f":"'Car Summary'!E20","v":146829227.37746072},{"$f":"'Car Summary'!F20","v":269315443.31652641},{"$f":"'Car Summary'!G20","v":421088256.38472748},{"$f":"'Car Summary'!H20","v":594130250.7362498},{"$f":"'Car Summary'!I20","v":786906373.07430804},{"$f":"'Car Summary'!J20","v":1002802208.6599621},{"$f":"'Car Summary'!K20","v":1245245148.9500694},{"$f":"'Car Summary'!L20","v":1535200474.67663},{"$f":"'Car Summary'!M20","v":1902345189.5142779},{"$f":"'Car Summary'!N20","v":4050170681.9978786},{"$f":"'Car Summary'!O20","v":5861093691.9663219},{"$f":"'Car Summary'!P20","v":6469928464.1945047}]
["LGV ",null,{"$f":"'Van Summary'!E20","v":18414513.461815678},{"$f":"'Van Summary'!F20","v":31527554.699359782},{"$f":"'Van Summary'!G20","v":54833720.474007234},{"$f":"'Van Summary'!H20","v":98111360.531307131},{"$f":"'Van Summary'!I20","v":141058249.56202477},{"$f":"'Van Summary'!J20","v":197812052.00169802},{"$f":"'Van Summary'!K20","v":264784760.17468318},{"$f":"'Van Summary'!L20","v":336371619.85995096},{"$f":"'Van Summary'!M20","v":433010407.2415899},{"$f":"'Van Summary'!N20","v":952183628.78368735},{"$f":"'Van Summary'!O20","v":1286013199.7337322},{"$f":"'Van Summary'!P20","v":1455788682.6330616}]
["HGV ",null,{"$f":"'HGV Summary'!F20","v":102264647.56614758},{"$f":"'HGV Summary'!G20","v":164375832.85153913},{"$f":"'HGV Summary'!H20","v":239490787.12075377},{"$f":"'HGV Summary'!I20","v":292662807.60422128},{"$f":"'HGV Summary'!J20","v":368542038.61293519},{"$f":"'HGV Summary'!K20","v":472664262.22106284},{"$f":"'HGV Summary'!L20","v":607252553.82161558},{"$f":"'HGV Summary'!M20","v":763318570.66893041},{"$f":"'HGV Summary'!N20","v":1764090364.5241008},{"$f":"'HGV Summary'!O20","v":2749401784.0012608},{"$f":"'HGV Summary'!P20","v":3514770844.3415461},{"$f":"'HGV Summary'!Q20","v":0}]
["Bus ",null,{"$f":"'Bus Summary'!E43","v":104329406.77966101},{"$f":"'Bus Summary'!F43","v":194692639.22518158},{"$f":"'Bus Summary'!G43","v":194692639.22518158},{"$f":"'Bus Summary'!H43","v":194692639.22518158},{"$f":"'Bus Summary'!I43","v":194692639.22518158},{"$f":"'Bus Summary'!J43","v":194692639.22518158},{"$f":"'Bus Summary'!K43","v":194692639.22518158},{"$f":"'Bus Summary'!L43","v":231901029.05569008},{"$f":"'Bus Summary'!M43","v":269005193.70460045},{"$f":"'Bus Summary'!N43","v":380213462.46973366},{"$f":"'Bus Summary'!O43","v":376774031.47699755},{"$f":"'Bus Summary'!P43","v":377503607.74818403}]
["Coach",null,{"$f":"'Bus Summary'!E65","v":10005617.433414044},{"$f":"'Bus Summary'!F65","v":16259128.32929782},{"$f":"'Bus Summary'!G65","v":24597142.857142858},{"$f":"'Bus Summary'!H65","v":35019661.016949154},{"$f":"'Bus Summary'!I65","v":46484430.992736079},{"$f":"'Bus Summary'!J65","v":63056234.866828084},{"$f":"'Bus Summary'!K65","v":80878740.920096844},{"$f":"'Bus Summary'!L65","v":80878740.920096844},{"$f":"'Bus Summary'!M65","v":80878740.920096844},{"$f":"'Bus Summary'!N65","v":168844794.188862},{"$f":"'Bus Summary'!O65","v":183748995.15738499},{"$f":"'Bus Summary'!P65","v":185468710.65375301}]
["Hydrogen","Total",{"$f":"SUM(C165:C169)","v":4788231.1924791997},{"$f":"SUM(D165:D169)","v":7340938.0587184709},8299122.4074926414,9797495.1787361763,11933554.330242915,14109596.455108145,16300042.017923905,20923118.933669075,40981114.175412416,123519746.53364907,215745548.39088094,225695673.90235239]
["Car",null,{"$f":"'Car Summary'!E21","v":3051845.7109751073},{"$f":"'Car Summary'!F21","v":3686136.0035556965},{"$f":"'Car Summary'!G21","v":4211431.1070747767},{"$f":"'Car Summary'!H21","v":5153826.8375691231},{"$f":"'Car Summary'!I21","v":6377758.2911254903},{"$f":"'Car Summary'!J21","v":7357643.8108954756},{"$f":"'Car Summary'!K21","v":8205780.7300989917},{"$f":"'Car Summary'!L21","v":9112752.1194660328},{"$f":"'Car Summary'!M21","v":16161180.326118587},{"$f":"'Car Summary'!N21","v":70209361.348396376},{"$f":"'Car Summary'!O21","v":141910362.71324086},{"$f":"'Car Summary'!P21","v":175970753.68795821}]
["LGV ",null,{"$f":"'Van Summary'!E21","v":94838.871334607626},{"$f":"'Van Summary'!F21","v":174466.95526822106},{"$f":"'Van Summary'!G21","v":275410.76575412304},{"$f":"'Van Summary'!H21","v":433647.5645265397},{"$f":"'Van Summary'!I21","v":657679.17050654045},{"$f":"'Van Summary'!J21","v":906292.41340508382},{"$f":"'Van Summary'!K21","v":1159001.2316146994},{"$f":"'Van Summary'!L21","v":1376583.7043135285},{"$f":"'Van Summary'!M21","v":3138020.3980251118},{"$f":"'Van Summary'!N21","v":12475355.743439831},{"$f":"'Van Summary'!O21","v":20028112.51732178},{"$f":"'Van Summary'!P21","v":24971439.584854253}]
["HGV ",null,{"$f":"'HGV Summary'!F21","v":0},{"$f":"'Van Summary'!G21","v":275410.76575412304},{"$f":"'Van Summary'!H21","v":433647.5645265397},{"$f":"'Van Summary'!I21","v":657679.17050654045},{"$f":"'Van Summary'!J21","v":906292.41340508382},{"$f":"'Van Summary'!K21","v":1159001.2316146994},{"$f":"'Van Summary'!L21","v":1376583.7043135285},{"$f":"'Van Summary'!M21","v":3138020.3980251118},{"$f":"'Van Summary'!N21","v":12475355.743439831},{"$f":"'Van Summary'!O21","v":20028112.51732178},{"$f":"'Van Summary'!P21","v":24971439.584854253},{"$f":"'Van Summary'!Q21","v":0}]
["Bus ",null,{"$f":"'Bus Summary'!E42","v":1215960.4519774015},{"$f":"'Bus Summary'!F42","v":2605629.5399515745},{"$f":"'Bus Summary'!G42","v":2605629.5399515745},{"$f":"'Bus Summary'!H42","v":2605629.5399515745},{"$f":"'Bus Summary'!I42","v":2605629.5399515745},{"$f":"'Bus Summary'!J42","v":2605629.5399515745},{"$f":"'Bus Summary'!K42","v":2605629.5399515745},{"$f":"'Bus Summary'!L42","v":4342715.899919291},{"$f":"'Bus Summary'!M42","v":6253510.895883779},{"$f":"'Bus Summary'!N42","v":11985895.883777242},{"$f":"'Bus Summary'!O42","v":17718280.871670704},{"$f":"'Bus Summary'!P42","v":16502320.419693304}]
["Coach",null,{"$f":"'Bus Summary'!E64","v":425586.15819208359},{"$f":"'Bus Summary'!F64","v":599294.79418885522},{"$f":"'Bus Summary'!G64","v":773003.43018562684},{"$f":"'Bus Summary'!H64","v":946712.06618239847},{"$f":"'Bus Summary'!I64","v":1386194.915254226},{"$f":"'Bus Summary'!J64","v":2081029.4592413125},{"$f":"'Bus Summary'!K64","v":2953046.8119451124},{"$f":"'Bus Summary'!L64","v":2953046.8119451124},{"$f":"'Bus Summary'!M64","v":2953046.8119451124},{"$f":"'Bus Summary'!N64","v":8821021.0407138355},{"$f":"'Bus Summary'!O64","v":11117352.70379338},{"$f":"'Bus Summary'!P64","v":8251160.2098466521}]
["Scenario 5: High Electric + High Hydrogen "]
["Electricity","Total",{"$f":"SUM(C172:C176)","v":332605279.18673009},{"$f":"SUM(D172:D176)","v":612965933.97076118},857970587.71008694,1158706616.7701199,1457498808.6818488,1821159762.713841,2251174960.6529851,2832986944.0665441,3529403422.1752596,7210889697.4741764,10249537740.583931,11759394509.556234]
["Car ",null,{"$f":"'Car Summary'!E23","v":146362070.59501806},{"$f":"'Car Summary'!F23","v":268403322.37973639},{"$f":"'Car Summary'!G23","v":419758976.96594131},{"$f":"'Car Summary'!H23","v":591835764.68441868},{"$f":"'Car Summary'!I23","v":783271387.25501812},{"$f":"'Car Summary'!J23","v":997983328.32980514},{"$f":"'Car Summary'!K23","v":1239336878.9490914},{"$f":"'Car Summary'!L23","v":1528060835.9794269},{"$f":"'Car Summary'!M23","v":1887181579.614327},{"$f":"'Car Summary'!N23","v":3972626433.4525409},{"$f":"'Car Summary'!O23","v":5700378739.736393},{"$f":"'Car Summary'!P23","v":6273272017.0871849}]
["LGV ",null,{"$f":"'Van Summary'!E23","v":18315368.345217474},{"$f":"'Van Summary'!F23","v":31346196.470397856},{"$f":"'Van Summary'!G23","v":54545995.810282186},{"$f":"'Van Summary'!H23","v":97667764.722816706},{"$f":"'Van Summary'!I23","v":140387543.60469165},{"$f":"'Van Summary'!J23","v":196885521.67909089},{"$f":"'Van Summary'!K23","v":263602439.33755207},{"$f":"'Van Summary'!L23","v":334969922.30424261},{"$f":"'Van Summary'!M23","v":429796964.38594848},{"$f":"'Van Summary'!N23","v":938351240.90189326},{"$f":"'Van Summary'!O23","v":1263310207.161046},{"$f":"'Van Summary'!P23","v":1426879299.4592247}]
["HGV ",null,{"$f":"'HGV Summary'!E23","v":53592816.03341949},{"$f":"'HGV Summary'!F23","v":102264647.56614758},{"$f":"'HGV Summary'!G23","v":164375832.85153913},{"$f":"'HGV Summary'!H23","v":239490787.12075377},{"$f":"'HGV Summary'!I23","v":292662807.60422128},{"$f":"'HGV Summary'!J23","v":368542038.61293519},{"$f":"'HGV Summary'!K23","v":472664262.22106284},{"$f":"'HGV Summary'!L23","v":607252553.82161558},{"$f":"'HGV Summary'!M23","v":763318570.66893041},{"$f":"'HGV Summary'!N23","v":1764090364.5241008},{"$f":"'HGV Summary'!O23","v":2749401784.0012608},{"$f":"'HGV Summary'!P23","v":3514770844.3415461}]
["Bus ",null,{"$f":"'Bus Summary'!E46","v":104329406.77966101},{"$f":"'Bus Summary'!F46","v":194692639.22518158},{"$f":"'Bus Summary'!G46","v":194692639.22518158},{"$f":"'Bus Summary'!H46","v":194692639.22518158},{"$f":"'Bus Summary'!I46","v":194692639.22518158},{"$f":"'Bus Summary'!J46","v":194692639.22518158},{"$f":"'Bus Summary'!K46","v":194692639.22518158},{"$f":"'Bus Summary'!L46","v":281824891.04116219},{"$f":"'Bus Summary'!M46","v":368227566.58595639},{"$f":"'Bus Summary'!N46","v":368227566.58595639},{"$f":"'Bus Summary'!O46","v":366768414.04358351},{"$f":"'Bus Summary'!P46","v":371354322.03389829}]
["Coach",null,{"$f":"'Bus Summary'!E68","v":10005617.433414044},{"$f":"'Bus Summary'!F68","v":16259128.32929782},{"$f":"'Bus Summary'!G68","v":24597142.857142858},{"$f":"'Bus Summary'!H68","v":35019661.016949154},{"$f":"'Bus Summary'!I68","v":46484430.992736079},{"$f":"'Bus Summary'!J68","v":63056234.866828084},{"$f":"'Bus Summary'!K68","v":80878740.920096844},{"$f":"'Bus Summary'!L68","v":80878740.920096844},{"$f":"'Bus Summary'!M68","v":80878740.920096844},{"$f":"'Bus Summary'!N68","v":167594092.00968522},{"$f":"'Bus Summary'!O68","v":169678595.64164647},{"$f":"'Bus Summary'!P68","v":173118026.63438258}]
["Hydrogen","Total",{"$f":"SUM(C178:C182)","v":13550290.273924155},{"$f":"SUM(D178:D182)","v":23327983.318781059},27224721.191921238,33247008.624067776,76368991.703633487,125729304.10429738,176930029.26682037,238875871.72490686,329739267.11666054,864282608.8024447,1459064056.4499404,1932841447.908551]
["Car",null,{"$f":"'Car Summary'!E24","v":4156287.5606014398},{"$f":"'Car Summary'!F24","v":5705978.0356804188},{"$f":"'Car Summary'!G24","v":7042996.8364928979},{"$f":"'Car Summary'!H24","v":9812782.2900606394},{"$f":"'Car Summary'!I24","v":13546837.300073158},{"$f":"'Car Summary'!J24","v":16632968.843276178},{"$f":"'Car Summary'!K24","v":19365250.00301303},{"$f":"'Car Summary'!L24","v":22269453.136397246},{"$f":"'Car Summary'!M24","v":43231607.755701631},{"$f":"'Car Summary'!N24","v":201797186.33739352},{"$f":"'Car Summary'!O24","v":409516150.1873194},{"$f":"'Car Summary'!P24","v":503437779.03412944}]
["LGV ",null,{"$f":"'Van Summary'!E24","v":282984.75529205042},{"$f":"'Van Summary'!F24","v":520390.06921848207},{"$f":"'Van Summary'!G24","v":821896.87358814897},{"$f":"'Van Summary'!H24","v":1295060.6762186019},{"$f":"'Van Summary'!I24","v":1963656.0820950628},{"$f":"'Van Summary'!J24","v":2706142.3123834319},{"$f":"'Van Summary'!K24","v":3461478.1263918811},{"$f":"'Van Summary'!L24","v":4112541.9855977297},{"$f":"'Van Summary'!M24","v":9344197.8670495823},{"$f":"'Van Summary'!N24","v":36882378.11073111},{"$f":"'Van Summary'!O24","v":59028003.184924439},{"$f":"'Van Summary'!P24","v":73082224.666564018}]
["HGV ",null,{"$f":"'HGV Summary'!E24","v":0},{"$f":"'HGV Summary'!F24","v":0},{"$f":"'HGV Summary'!G24","v":0},{"$f":"'HGV Summary'!H24","v":0},{"$f":"'HGV Summary'!I24","v":35847928.910650104},{"$f":"'HGV Summary'!J24","v":77384324.909896851},{"$f":"'HGV Summary'!K24","v":120924951.6620321},{"$f":"'HGV Summary'!L24","v":170282678.05569637},{"$f":"'HGV Summary'!M24","v":224877162.05888104},{"$f":"'HGV Summary'!N24","v":555598464.04762101},{"$f":"'HGV Summary'!O24","v":921557574.5869782},{"$f":"'HGV Summary'!P24","v":1300734680.6888907}]
["Bus ",null,{"$f":"'Bus Summary'!E45","v":6427219.5318805501},{"$f":"'Bus Summary'!F45","v":12854439.0637611},{"$f":"'Bus Summary'!G45","v":12854439.0637611},{"$f":"'Bus Summary'!H45","v":12854439.0637611},{"$f":"'Bus Summary'!I45","v":12854439.0637611},{"$f":"'Bus Summary'!J45","v":12854439.0637611},{"$f":"'Bus Summary'!K45","v":12854439.0637611},{"$f":"'Bus Summary'!L45","v":21887288.135593224},{"$f":"'Bus Summary'!M45","v":31962389.02340598},{"$f":"'Bus Summary'!N45","v":31962389.02340598},{"$f":"'Bus Summary'!O45","v":34394309.927360781},{"$f":"'Bus Summary'!P45","v":26751129.943502832}]
["Coach",null,{"$f":"'Bus Summary'!E67","v":2683798.4261501147},{"$f":"'Bus Summary'!F67","v":4247176.1501210593},{"$f":"'Bus Summary'!G67","v":6505388.4180790903},{"$f":"'Bus Summary'!H67","v":9284726.5940274354},{"$f":"'Bus Summary'!I67","v":12156130.347054066},{"$f":"'Bus Summary'!J67","v":16151428.974979814},{"$f":"'Bus Summary'!K67","v":20323910.411622275},{"$f":"'Bus Summary'!L67","v":20323910.411622275},{"$f":"'Bus Summary'!M67","v":20323910.411622275},{"$f":"'Bus Summary'!N67","v":38042191.283292972},{"$f":"'Bus Summary'!O67","v":34568018.563357539},{"$f":"'Bus Summary'!P67","v":28835633.575464074}]
["Scenario 6: Medium Electric + Medium Hydrogen"]
["Electricity","Total",{"$f":"SUM(C185:C189)","v":224925734.63598558},{"$f":"SUM(D185:D189)","v":405240735.5964762},615066230.10956824,869819813.12905419,1095861778.0857115,1371096892.5230136,1723118812.1535015,2135733952.7172604,2654246951.7154231,6029678040.9932051,9028558954.907814,10837032958.388592]
["Car ",null,{"$f":"'Car Summary'!E26","v":133956227.86208792},{"$f":"'Car Summary'!F26","v":236924627.51381931},{"$f":"'Car Summary'!G26","v":363202220.08797771},{"$f":"'Car Summary'!H26","v":504038399.77977395},{"$f":"'Car Summary'!I26","v":661893342.58881855},{"$f":"'Car Summary'!J26","v":838816133.77337492},{"$f":"'Car Summary'!K26","v":1038911672.5854177},{"$f":"'Car Summary'!L26","v":1274420246.8781188},{"$f":"'Car Summary'!M26","v":1570145557.6131759},{"$f":"'Car Summary'!N26","v":3629875614.9245362},{"$f":"'Car Summary'!O26","v":5492286758.5458374},{"$f":"'Car Summary'!P26","v":6369736955.7648211}]
["LGV ",null,{"$f":"'Van Summary'!E26","v":16427429.239267515},{"$f":"'Van Summary'!F26","v":26862792.235637646},{"$f":"'Van Summary'!G26","v":45381203.804433942},{"$f":"'Van Summary'!H26","v":80431546.325378746},{"$f":"'Van Summary'!I26","v":114129806.49628724},{"$f":"'Van Summary'!J26","v":158466167.07843193},{"$f":"'Van Summary'!K26","v":210974682.319547},{"$f":"'Van Summary'!L26","v":266794804.07068104},{"$f":"'Van Summary'!M26","v":341290387.43138027},{"$f":"'Van Summary'!N26","v":823085575.04455471},{"$f":"'Van Summary'!O26","v":1184144409.2498107},{"$f":"'Van Summary'!P26","v":1428597764.0782712}]
["HGV ",null,{"$f":"'HGV Summary'!E26","v":53592816.03341949},{"$f":"'HGV Summary'!F26","v":102264647.56614758},{"$f":"'HGV Summary'!G26","v":164375832.85153913},{"$f":"'HGV Summary'!H26","v":239490787.12075377},{"$f":"'HGV Summary'!I26","v":269289415.92554504},{"$f":"'HGV Summary'!J26","v":315656940.33948755},{"$f":"'HGV Summary'!K26","v":388184709.0645175},{"$f":"'HGV Summary'!L26","v":486958514.35925967},{"$f":"'HGV Summary'!M26","v":603461938.87425673},{"$f":"'HGV Summary'!N26","v":1119480979.3534102},{"$f":"'HGV Summary'!O26","v":1827770898.4923108},{"$f":"'HGV Summary'!P26","v":2504961083.5818181}]
["Bus ",null,{"$f":"'Bus Summary'!E49","v":17301380.14527845},{"$f":"'Bus Summary'!F49","v":33352058.111380145},{"$f":"'Bus Summary'!G49","v":33352058.111380145},{"$f":"'Bus Summary'!H49","v":33352058.111380145},{"$f":"'Bus Summary'!I49","v":33352058.111380145},{"$f":"'Bus Summary'!J49","v":33352058.111380145},{"$f":"'Bus Summary'!K49","v":51278789.346246973},{"$f":"'Bus Summary'!L49","v":73791428.571428567},{"$f":"'Bus Summary'!M49","v":105580108.95883776},{"$f":"'Bus Summary'!N49","v":352385338.98305082},{"$f":"'Bus Summary'!O49","v":355095193.70460045},{"$f":"'Bus Summary'!P49","v":362078280.87167072}]
["Coach",null,{"$f":"'Bus Summary'!E71","v":3647881.3559322031},{"$f":"'Bus Summary'!F71","v":5836610.1694915257},{"$f":"'Bus Summary'!G71","v":8754915.2542372886},{"$f":"'Bus Summary'!H71","v":12507021.791767554},{"$f":"'Bus Summary'!I71","v":17197154.963680387},{"$f":"'Bus Summary'!J71","v":24805593.220338982},{"$f":"'Bus Summary'!K71","v":33768958.837772399},{"$f":"'Bus Summary'!L71","v":33768958.837772399},{"$f":"'Bus Summary'!M71","v":33768958.837772399},{"$f":"'Bus Summary'!N71","v":104850532.68765134},{"$f":"'Bus Summary'!O71","v":169261694.91525424},{"$f":"'Bus Summary'!P71","v":171658874.09200969}]
["Hydrogen","Total",{"$f":"SUM(C191:C195)","v":9083030.9874343351},{"$f":"SUM(D191:D195)","v":15197966.614039961},17720322.267065208,21283793.133766666,101696960.06926925,197575668.61313727,302576311.57832074,419052617.18429965,564287955.27780771,1873610083.3077402,2861306340.0948868,{"$f":"SUM(N191:N195)","v":3447887288.4924879}]
["Car",null,{"$f":"'Car Summary'!E27","v":3604946.5178046133},{"$f":"'Car Summary'!F27","v":4697770.1272163447},{"$f":"'Car Summary'!G27","v":5629452.1560209757},{"$f":"'Car Summary'!H27","v":7487811.3996612914},{"$f":"'Car Summary'!I27","v":9970596.0600357745},{"$f":"'Car Summary'!J27","v":12006476.110285476},{"$f":"'Car Summary'!K27","v":13798783.827164605},{"$f":"'Car Summary'!L27","v":15706434.994677706},{"$f":"'Car Summary'!M27","v":29750554.550437465},{"$f":"'Car Summary'!N27","v":136639204.10883904},{"$f":"'Car Summary'!O27","v":277539005.92015171},{"$f":"'Car Summary'!P27","v":342812393.38279492}]
["LGV ",null,{"$f":"'Van Summary'!E27","v":188656.50352803356},{"$f":"'Van Summary'!F27","v":346926.71281232138},{"$f":"'Van Summary'!G27","v":547931.24905876582},{"$f":"'Van Summary'!H27","v":863373.78414573462},{"$f":"'Van Summary'!I27","v":1309104.0547300417},{"$f":"'Van Summary'!J27","v":1804094.8749222883},{"$f":"'Van Summary'!K27","v":2307652.0842612535},{"$f":"'Van Summary'!L27","v":2741694.6570651527},{"$f":"'Van Summary'!M27","v":6229465.244699724},{"$f":"'Van Summary'!N27","v":24588252.073820747},{"$f":"'Van Summary'!O27","v":39359878.597000159},{"$f":"'Van Summary'!P27","v":48868298.369883992}]
["HGV ",null,{"$f":"'HGV Summary'!E27","v":0},{"$f":"'HGV Summary'!F27","v":0},{"$f":"'HGV Summary'!G27","v":0},{"$f":"'HGV Summary'!H27","v":0},{"$f":"'HGV Summary'!I27","v":75829208.703494549},{"$f":"'HGV Summary'!J27","v":166745125.47296584},{"$f":"'HGV Summary'!K27","v":262845501.17133403},{"$f":"'HGV Summary'!L27","v":371768853.9570927},{"$f":"'HGV Summary'!M27","v":492176539.19534206},{"$f":"'HGV Summary'!N27","v":1627765350.6546404},{"$f":"'HGV Summary'!O27","v":2455294925.3113909},{"$f":"'HGV Summary'!P27","v":2982727843.7131748}]
["Bus ",null,{"$f":"'Bus Summary'!E48","v":3821589.991928976},{"$f":"'Bus Summary'!F48","v":7643179.9838579521},{"$f":"'Bus Summary'!G48","v":7643179.9838579521},{"$f":"'Bus Summary'!H48","v":7643179.9838579521},{"$f":"'Bus Summary'!I48","v":7643179.9838579521},{"$f":"'Bus Summary'!J48","v":7643179.9838579521},{"$f":"'Bus Summary'!K48","v":11812187.24778047},{"$f":"'Bus Summary'!L48","v":17023446.32768362},{"$f":"'Bus Summary'!M48","v":24319209.039548028},{"$f":"'Bus Summary'!N48","v":58366101.694915265},{"$f":"'Bus Summary'!O48","v":53849677.158999205},{"$f":"'Bus Summary'!P48","v":42211198.547215506}]
["Coach",null,{"$f":"'Bus Summary'!E70","v":1467837.9741727132},{"$f":"'Bus Summary'!F70","v":2510089.7901533432},{"$f":"'Bus Summary'!G70","v":3899758.8781275162},{"$f":"'Bus Summary'!H70","v":5289427.9661016893},{"$f":"'Bus Summary'!I70","v":6944871.267150918},{"$f":"'Bus Summary'!J70","v":9376792.1711057201},{"$f":"'Bus Summary'!K70","v":11812187.247780466},{"$f":"'Bus Summary'!L70","v":11812187.247780466},{"$f":"'Bus Summary'!M70","v":11812187.247780466},{"$f":"'Bus Summary'!N70","v":26251174.775524616},{"$f":"'Bus Summary'!O70","v":35262853.107344635},{"$f":"'Bus Summary'!P70","v":31267554.479418885}]
["Rail"]
["Scenario 1: Low Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C199:C200)","v":382054269.59682894},390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151443,484384448.11411327,501804434.93062627,576149283.11775041,646084223.02453709,694068512.24320376,734941177.46187043]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D121:D124)","v":382054269.59682894},{"$f":"SUM('Rail Summary'!E121:E124)","v":390522548.61523318},{"$f":"SUM('Rail Summary'!F121:F124)","v":401568439.40358931},{"$f":"SUM('Rail Summary'!G121:G124)","v":415523091.70965153},{"$f":"SUM('Rail Summary'!H121:H124)","v":433827501.36141533},{"$f":"SUM('Rail Summary'!I121:I124)","v":473862334.75151443},{"$f":"SUM('Rail Summary'!J121:J124)","v":484384448.11411327},{"$f":"SUM('Rail Summary'!K121:K124)","v":501804434.93062627},{"$f":"SUM('Rail Summary'!L121:L124)","v":576149283.11775041},{"$f":"SUM('Rail Summary'!M121:M124)","v":646084223.02453709},{"$f":"SUM('Rail Summary'!N121:N124)","v":694068512.24320376},{"$f":"SUM('Rail Summary'!O121:O124)","v":734941177.46187043}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D128:D131)","v":0},{"$f":"SUM('Rail Summary'!E128:E131)","v":0},{"$f":"SUM('Rail Summary'!F128:F131)","v":0},{"$f":"SUM('Rail Summary'!G128:G131)","v":0},{"$f":"SUM('Rail Summary'!H128:H131)","v":0},{"$f":"SUM('Rail Summary'!I128:I131)","v":0},{"$f":"SUM('Rail Summary'!J128:J131)","v":0},{"$f":"SUM('Rail Summary'!K128:K131)","v":0},{"$f":"SUM('Rail Summary'!L128:L131)","v":0},{"$f":"SUM('Rail Summary'!M128:M131)","v":0},{"$f":"SUM('Rail Summary'!N128:N131)","v":0},{"$f":"SUM('Rail Summary'!O128:O131)","v":0}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D80","v":0},{"$f":"'Rail Summary'!E80","v":0},{"$f":"'Rail Summary'!F80","v":0},{"$f":"'Rail Summary'!G80","v":0},{"$f":"'Rail Summary'!H80","v":0},{"$f":"'Rail Summary'!I80","v":0},{"$f":"'Rail Summary'!J80","v":16052500.940000001},{"$f":"'Rail Summary'!K80","v":21612602.814000003},{"$f":"'Rail Summary'!L80","v":44836177.400000006},{"$f":"'Rail Summary'!M80","v":128745668},{"$f":"'Rail Summary'!N80","v":128745668},{"$f":"'Rail Summary'!O80","v":128745668}]
["Hydrogen",null,{"$f":"'Rail Summary'!D80","v":0},{"$f":"'Rail Summary'!E80","v":0},{"$f":"'Rail Summary'!F80","v":0},{"$f":"'Rail Summary'!G80","v":0},{"$f":"'Rail Summary'!H80","v":0},{"$f":"'Rail Summary'!I80","v":0},{"$f":"'Rail Summary'!J80","v":16052500.940000001},{"$f":"'Rail Summary'!K80","v":21612602.814000003},{"$f":"'Rail Summary'!L80","v":44836177.400000006},{"$f":"'Rail Summary'!M80","v":128745668},{"$f":"'Rail Summary'!N80","v":128745668},{"$f":"'Rail Summary'!O80","v":128745668}]
["Scenario 2: Medium Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C205:C206)","v":382054269.59682894},390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,489203664.96399009,506672827.4626447,581066851.33191037,687521984.038697,735506273.25736368,776378938.47603035]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D152:D155)","v":382054269.59682894},{"$f":"SUM('Rail Summary'!E152:E155)","v":390522548.61523318},{"$f":"SUM('Rail Summary'!F152:F155)","v":401568439.40358931},{"$f":"SUM('Rail Summary'!G152:G155)","v":415523091.70965153},{"$f":"SUM('Rail Summary'!H152:H155)","v":424065145.94666332},{"$f":"SUM('Rail Summary'!I152:I155)","v":454929887.37524962},{"$f":"SUM('Rail Summary'!J152:J155)","v":465256820.86799008},{"$f":"SUM('Rail Summary'!K152:K155)","v":482481627.81464469},{"$f":"SUM('Rail Summary'!L152:L155)","v":556631296.13191032},{"$f":"SUM('Rail Summary'!M152:M155)","v":626566236.038697},{"$f":"SUM('Rail Summary'!N152:N155)","v":674550525.25736368},{"$f":"SUM('Rail Summary'!O152:O155)","v":715423190.47603035}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D159:D162)","v":0},{"$f":"SUM('Rail Summary'!E159:E162)","v":0},{"$f":"SUM('Rail Summary'!F159:F162)","v":0},{"$f":"SUM('Rail Summary'!G159:G162)","v":0},{"$f":"SUM('Rail Summary'!H159:H162)","v":12221986.560000001},{"$f":"SUM('Rail Summary'!I159:I162)","v":23702488.544},{"$f":"SUM('Rail Summary'!J159:J162)","v":23946844.095999993},{"$f":"SUM('Rail Summary'!K159:K162)","v":24191199.647999998},{"$f":"SUM('Rail Summary'!L159:L162)","v":24435555.199999999},{"$f":"SUM('Rail Summary'!M159:M162)","v":60955748},{"$f":"SUM('Rail Summary'!N159:N162)","v":60955748},{"$f":"SUM('Rail Summary'!O159:O162)","v":60955748}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D81","v":0},{"$f":"'Rail Summary'!E81","v":0},{"$f":"'Rail Summary'!F81","v":0},{"$f":"'Rail Summary'!G81","v":0},{"$f":"'Rail Summary'!H81","v":0},{"$f":"'Rail Summary'!I81","v":0},{"$f":"'Rail Summary'!J81","v":16052500.940000001},{"$f":"'Rail Summary'!K81","v":21612602.814000003},{"$f":"'Rail Summary'!L81","v":44836177.400000006},{"$f":"'Rail Summary'!M81","v":44836177.400000006},{"$f":"'Rail Summary'!N81","v":44836177.400000006},{"$f":"'Rail Summary'!O81","v":44836177.400000006}]
["Hydrogen",null,{"$f":"'Rail Summary'!D81","v":0},{"$f":"'Rail Summary'!E81","v":0},{"$f":"'Rail Summary'!F81","v":0},{"$f":"'Rail Summary'!G81","v":0},{"$f":"'Rail Summary'!H81","v":0},{"$f":"'Rail Summary'!I81","v":0},{"$f":"'Rail Summary'!J81","v":16052500.940000001},{"$f":"'Rail Summary'!K81","v":21612602.814000003},{"$f":"'Rail Summary'!L81","v":44836177.400000006},{"$f":"'Rail Summary'!M81","v":44836177.400000006},{"$f":"'Rail Summary'!N81","v":44836177.400000006},{"$f":"'Rail Summary'!O81","v":44836177.400000006}]
["Scenario 3: Medium Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C211:C212)","v":382054269.59682894},390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,489203664.96399009,506672827.4626447,581066851.33191037,651001791.23869705,698986080.45736372,739858745.6760304]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D183:D186)","v":382054269.59682894},{"$f":"SUM('Rail Summary'!E183:E186)","v":390522548.61523318},{"$f":"SUM('Rail Summary'!F183:F186)","v":401568439.40358931},{"$f":"SUM('Rail Summary'!G183:G186)","v":415523091.70965153},{"$f":"SUM('Rail Summary'!H183:H186)","v":424065145.94666332},{"$f":"SUM('Rail Summary'!I183:I186)","v":454929887.37524962},{"$f":"SUM('Rail Summary'!J183:J186)","v":465256820.86799008},{"$f":"SUM('Rail Summary'!K183:K186)","v":482481627.81464469},{"$f":"SUM('Rail Summary'!L183:L186)","v":556631296.13191032},{"$f":"SUM('Rail Summary'!M183:M186)","v":626566236.038697},{"$f":"SUM('Rail Summary'!N183:N186)","v":674550525.25736368},{"$f":"SUM('Rail Summary'!O183:O186)","v":715423190.47603035}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D190:D193)","v":0},{"$f":"SUM('Rail Summary'!E190:E193)","v":0},{"$f":"SUM('Rail Summary'!F190:F193)","v":0},{"$f":"SUM('Rail Summary'!G190:G193)","v":0},{"$f":"SUM('Rail Summary'!H190:H193)","v":12221986.560000001},{"$f":"SUM('Rail Summary'!I190:I193)","v":23702488.544},{"$f":"SUM('Rail Summary'!J190:J193)","v":23946844.095999993},{"$f":"SUM('Rail Summary'!K190:K193)","v":24191199.647999998},{"$f":"SUM('Rail Summary'!L190:L193)","v":24435555.199999999},{"$f":"SUM('Rail Summary'!M190:M193)","v":24435555.199999999},{"$f":"SUM('Rail Summary'!N190:N193)","v":24435555.199999999},{"$f":"SUM('Rail Summary'!O190:O193)","v":24435555.199999999}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D82","v":0},{"$f":"'Rail Summary'!E82","v":0},{"$f":"'Rail Summary'!F82","v":0},{"$f":"'Rail Summary'!G82","v":0},{"$f":"'Rail Summary'!H82","v":0},{"$f":"'Rail Summary'!I82","v":0},{"$f":"'Rail Summary'!J82","v":16052500.940000001},{"$f":"'Rail Summary'!K82","v":21612602.814000003},{"$f":"'Rail Summary'!L82","v":44836177.400000006},{"$f":"'Rail Summary'!M82","v":84932454.933333337},{"$f":"'Rail Summary'!N82","v":84932454.933333337},{"$f":"'Rail Summary'!O82","v":84932454.933333337}]
["Hydrogen",null,{"$f":"'Rail Summary'!D82","v":0},{"$f":"'Rail Summary'!E82","v":0},{"$f":"'Rail Summary'!F82","v":0},{"$f":"'Rail Summary'!G82","v":0},{"$f":"'Rail Summary'!H82","v":0},{"$f":"'Rail Summary'!I82","v":0},{"$f":"'Rail Summary'!J82","v":16052500.940000001},{"$f":"'Rail Summary'!K82","v":21612602.814000003},{"$f":"'Rail Summary'!L82","v":44836177.400000006},{"$f":"'Rail Summary'!M82","v":84932454.933333337},{"$f":"'Rail Summary'!N82","v":84932454.933333337},{"$f":"'Rail Summary'!O82","v":84932454.933333337}]
["Scenario 4: High Electric + Low Hydrogen"]
["Electricity","Total",{"$f":"SUM(C217:C218)","v":382054269.59682894},390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.53539038,716697378.03543711,764681667.25410378,805554332.47277045]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D214:D217)","v":382054269.59682894},{"$f":"SUM('Rail Summary'!E214:E217)","v":390522548.61523318},{"$f":"SUM('Rail Summary'!F214:F217)","v":401568439.40358931},{"$f":"SUM('Rail Summary'!G214:G217)","v":415523091.70965153},{"$f":"SUM('Rail Summary'!H214:H217)","v":424065145.94666332},{"$f":"SUM('Rail Summary'!I214:I217)","v":436368674.5812782},{"$f":"SUM('Rail Summary'!J214:J217)","v":446504255.36480236},{"$f":"SUM('Rail Summary'!K214:K217)","v":454926342.12162614},{"$f":"SUM('Rail Summary'!L214:L217)","v":468378942.53539044},{"$f":"SUM('Rail Summary'!M214:M217)","v":510769978.03543717},{"$f":"SUM('Rail Summary'!N214:N217)","v":558754267.25410378},{"$f":"SUM('Rail Summary'!O214:O217)","v":599626932.47277045}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D221:D224)","v":0},{"$f":"SUM('Rail Summary'!E221:E224)","v":0},{"$f":"SUM('Rail Summary'!F221:F224)","v":0},{"$f":"SUM('Rail Summary'!G221:G224)","v":0},{"$f":"SUM('Rail Summary'!H221:H224)","v":12221986.560000001},{"$f":"SUM('Rail Summary'!I221:I224)","v":46940655.159999996},{"$f":"SUM('Rail Summary'!J221:J224)","v":47424579.439999998},{"$f":"SUM('Rail Summary'!K221:K224)","v":58689510.263999999},{"$f":"SUM('Rail Summary'!L221:L224)","v":134923600},{"$f":"SUM('Rail Summary'!M221:M224)","v":205927400},{"$f":"SUM('Rail Summary'!N221:N224)","v":205927400},{"$f":"SUM('Rail Summary'!O221:O224)","v":205927400}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D83","v":0},{"$f":"'Rail Summary'!E83","v":0},{"$f":"'Rail Summary'!F83","v":0},{"$f":"'Rail Summary'!G83","v":0},{"$f":"'Rail Summary'!H83","v":0},{"$f":"'Rail Summary'!I83","v":0},{"$f":"'Rail Summary'!J83","v":16052500.940000001},{"$f":"'Rail Summary'!K83","v":21612602.814000003},{"$f":"'Rail Summary'!L83","v":44836177.400000006},{"$f":"'Rail Summary'!M83","v":44836177.400000006},{"$f":"'Rail Summary'!N83","v":44836177.400000006},{"$f":"'Rail Summary'!O83","v":44836177.400000006}]
["Hydrogen",null,{"$f":"'Rail Summary'!D83","v":0},{"$f":"'Rail Summary'!E83","v":0},{"$f":"'Rail Summary'!F83","v":0},{"$f":"'Rail Summary'!G83","v":0},{"$f":"'Rail Summary'!H83","v":0},{"$f":"'Rail Summary'!I83","v":0},{"$f":"'Rail Summary'!J83","v":16052500.940000001},{"$f":"'Rail Summary'!K83","v":21612602.814000003},{"$f":"'Rail Summary'!L83","v":44836177.400000006},{"$f":"'Rail Summary'!M83","v":44836177.400000006},{"$f":"'Rail Summary'!N83","v":44836177.400000006},{"$f":"'Rail Summary'!O83","v":44836177.400000006}]
["Scenario 5: High Electric + High Hydrogen"]
["Electricity","Total",{"$f":"SUM(C223:C224)","v":382054269.59682894},390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.53539038,680177185.23543715,728161474.45410371,769034139.6727705]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D245:D248)","v":382054269.59682894},{"$f":"SUM('Rail Summary'!E245:E248)","v":390522548.61523318},{"$f":"SUM('Rail Summary'!F245:F248)","v":401568439.40358931},{"$f":"SUM('Rail Summary'!G245:G248)","v":415523091.70965153},{"$f":"SUM('Rail Summary'!H245:H248)","v":424065145.94666332},{"$f":"SUM('Rail Summary'!I245:I248)","v":436368674.5812782},{"$f":"SUM('Rail Summary'!J245:J248)","v":446504255.36480236},{"$f":"SUM('Rail Summary'!K245:K248)","v":454926342.12162614},{"$f":"SUM('Rail Summary'!L245:L248)","v":468378942.53539044},{"$f":"SUM('Rail Summary'!M245:M248)","v":510769978.03543717},{"$f":"SUM('Rail Summary'!N245:N248)","v":558754267.25410378},{"$f":"SUM('Rail Summary'!O245:O248)","v":599626932.47277045}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D252:D255)","v":0},{"$f":"SUM('Rail Summary'!E252:E255)","v":0},{"$f":"SUM('Rail Summary'!F252:F255)","v":0},{"$f":"SUM('Rail Summary'!G252:G255)","v":0},{"$f":"SUM('Rail Summary'!H252:H255)","v":12221986.560000001},{"$f":"SUM('Rail Summary'!I252:I255)","v":46940655.159999996},{"$f":"SUM('Rail Summary'!J252:J255)","v":47424579.439999998},{"$f":"SUM('Rail Summary'!K252:K255)","v":58689510.263999999},{"$f":"SUM('Rail Summary'!L252:L255)","v":134923600},{"$f":"SUM('Rail Summary'!M252:M255)","v":169407207.19999999},{"$f":"SUM('Rail Summary'!N252:N255)","v":169407207.19999999},{"$f":"SUM('Rail Summary'!O252:O255)","v":169407207.19999999}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D84","v":0},{"$f":"'Rail Summary'!E84","v":0},{"$f":"'Rail Summary'!F84","v":0},{"$f":"'Rail Summary'!G84","v":0},{"$f":"'Rail Summary'!H84","v":0},{"$f":"'Rail Summary'!I84","v":0},{"$f":"'Rail Summary'!J84","v":16052500.940000001},{"$f":"'Rail Summary'!K84","v":21612602.814000003},{"$f":"'Rail Summary'!L84","v":44836177.400000006},{"$f":"'Rail Summary'!M84","v":128745668},{"$f":"'Rail Summary'!N84","v":128745668},{"$f":"'Rail Summary'!O84","v":128745668}]
["Hydrogen",null,{"$f":"'Rail Summary'!D84","v":0},{"$f":"'Rail Summary'!E84","v":0},{"$f":"'Rail Summary'!F84","v":0},{"$f":"'Rail Summary'!G84","v":0},{"$f":"'Rail Summary'!H84","v":0},{"$f":"'Rail Summary'!I84","v":0},{"$f":"'Rail Summary'!J84","v":16052500.940000001},{"$f":"'Rail Summary'!K84","v":21612602.814000003},{"$f":"'Rail Summary'!L84","v":44836177.400000006},{"$f":"'Rail Summary'!M84","v":128745668},{"$f":"'Rail Summary'!N84","v":128745668},{"$f":"'Rail Summary'!O84","v":128745668}]
["Scenario 6: Medium Electric + Medium Hydrogen"]
["Electricity","Total",{"$f":"SUM(C229:C230)","v":382054269.59682894},204159559.48650002,203387096.92699999,199265639.32250005,202358086.41600001,184007888.71949995,176958327.854,166810408.28100002,89732245.550000012,43504518.399999999,43504518.399999999,43504518.399999999]
["Overhead Electric",null,{"$f":"SUM('Rail Summary'!D276:D279)","v":382054269.59682894},{"$f":"'Rail Summary'!E40","v":204159559.48650002},{"$f":"'Rail Summary'!F40","v":203387096.92699999},{"$f":"'Rail Summary'!G40","v":199265639.32250005},{"$f":"'Rail Summary'!H40","v":190136099.85600001},{"$f":"'Rail Summary'!I40","v":160305400.17549995},{"$f":"'Rail Summary'!J40","v":153011483.75800002},{"$f":"'Rail Summary'!K40","v":142619208.63300002},{"$f":"'Rail Summary'!L40","v":65296690.350000009},{"$f":"'Rail Summary'!M40","v":0},{"$f":"'Rail Summary'!N40","v":0},{"$f":"'Rail Summary'!O40","v":0}]
["Battery Electric",null,{"$f":"SUM('Rail Summary'!D283:D286)","v":0},{"$f":"SUM('Rail Summary'!E283:E286)","v":0},{"$f":"SUM('Rail Summary'!F283:F286)","v":0},{"$f":"SUM('Rail Summary'!G283:G286)","v":0},{"$f":"SUM('Rail Summary'!H283:H286)","v":12221986.560000001},{"$f":"SUM('Rail Summary'!I283:I286)","v":23702488.544},{"$f":"SUM('Rail Summary'!J283:J286)","v":23946844.095999993},{"$f":"SUM('Rail Summary'!K283:K286)","v":24191199.647999998},{"$f":"SUM('Rail Summary'!L283:L286)","v":24435555.199999999},{"$f":"SUM('Rail Summary'!M283:M286)","v":43504518.399999999},{"$f":"SUM('Rail Summary'!N283:N286)","v":43504518.399999999},{"$f":"SUM('Rail Summary'!O283:O286)","v":43504518.399999999}]
["Hydrogen","Total",{"$f":"'Rail Summary'!D85","v":0},{"$f":"'Rail Summary'!E85","v":0},{"$f":"'Rail Summary'!F85","v":0},{"$f":"'Rail Summary'!G85","v":0},{"$f":"'Rail Summary'!H85","v":0},{"$f":"'Rail Summary'!I85","v":0},{"$f":"'Rail Summary'!J85","v":16052500.940000001},{"$f":"'Rail Summary'!K85","v":21612602.814000003},{"$f":"'Rail Summary'!L85","v":44836177.400000006},{"$f":"'Rail Summary'!M85","v":84932454.933333337},{"$f":"'Rail Summary'!N85","v":84932454.933333337},{"$f":"'Rail Summary'!O85","v":84932454.933333337}]
["Hydrogen",null,{"$f":"'Rail Summary'!D85","v":0},{"$f":"'Rail Summary'!E85","v":0},{"$f":"'Rail Summary'!F85","v":0},{"$f":"'Rail Summary'!G85","v":0},{"$f":"'Rail Summary'!H85","v":0},{"$f":"'Rail Summary'!I85","v":0},{"$f":"'Rail Summary'!J85","v":16052500.940000001},{"$f":"'Rail Summary'!K85","v":21612602.814000003},{"$f":"'Rail Summary'!L85","v":44836177.400000006},{"$f":"'Rail Summary'!M85","v":84932454.933333337},{"$f":"'Rail Summary'!N85","v":84932454.933333337},{"$f":"'Rail Summary'!O85","v":84932454.933333337}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"l"]

{"sheet":"Shipping Summary","index":11,"n_rows":157,"n_cols":19,"rows_kept":157,"cut":false,"hidden":true,"merged":[[105,1,108,1],[9,1,12,1],[13,1,16,1],[17,1,20,1],[21,1,24,1],[25,1,28,1],[29,1,32,1],[85,1,88,1],[89,1,92,1],[93,1,96,1],[97,1,100,1],[101,1,104,1]]}
[null,0]
[null,null,"ZEEfT - ZEEfT - Shipping"]
[]
[]
[null,null,"Summary Tables for Zero Emission Shipping"]
[]
[null,null,"Summary Tables"]
[]
[null,null,"Total","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Electricity","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Battery Electric","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Battery Electric","GWh"]
[null,null,"Shore Power","GWh"]
[null,null,"Hydrogen","GWh"]
[]
[null,null,"Domestic - Hydrogen","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,466.50671991194736,2071.1430104920155,3892.5018759174282,6179.1292098310678]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,122.76492629261773,217.62479449349877,327.71953542243597,455.75988748069028]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,466.50671991194736,2071.1430104920155,3892.5018759174282,6179.1292098310678]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,122.76492629261773,217.62479449349877,327.71953542243597,455.75988748069028]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,466.50671991194736,2071.1430104920155,3892.5018759174282,6179.1292098310678]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,245.52985258523546,837.61907046644774,1555.4760688910105,2499.8203597486836]
[]
[null,null,"International - Hydrogen","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,58.728247803499478,357.54724980435986,663.88715301241007,979.0636518921998]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,9.008873516399726,54.821471753586977,101.75205250899249,149.99953822838722]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,58.557677856598239,356.33956639831524,661.38834130845134,974.99699848451667]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,9.008873516399726,54.821471753586977,101.75205250899249,149.99953822838722]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,58.557677856598239,356.33956639831524,661.38834130845134,974.99699848451667]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,0,0,0,0,0,36.03549406559894,219.28588701434791,407.00821003596997,599.99815291354889]
[]
[null,null,"Domestic - Battery","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,0,0,0.80645319337118038,2.7236758328658546,4.6408984723605187,6.5581211118551952,10.996162973491483,12.186422345410064,14.021728766981925]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,6.0530111108154463,23.581414155001095,41.109817199186736,58.638220243372373,76.166623287558011,93.695026331743691,192.72061639736472,300.31186121723493,411.32185540026734]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,14.28224431039745,34.553725087777096,54.82520586515674,75.096686642536383,95.36816741991602,115.63964819729568,213.8212143450109,310.86216019105797,411.32185540026734]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,18.757087041298821,55.738259402755993,92.719431764213184,129.7006041256704,166.68177648712762,203.66294884858473,416.8968247594629,650.95082661489312,891.7778224916824]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,18.757087041298821,55.738259402755993,92.719431764213184,129.7006041256704,166.68177648712762,203.66294884858473,416.8968247594629,650.95082661489312,891.7778224916824]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,6.0530111108154463,23.581414155001095,41.109817199186736,58.638220243372373,76.166623287558011,93.695026331743691,192.72061639736472,300.31186121723493,411.32185540026734]
[]
[null,null,"International - Battery","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,0.36965577204490696,0.76247226956549019,1.1552887670860736,1.5481052646066564,1.9409217621272399,2.3337382596478231,4.3413892730946317,6.3955134163353264,8.5106766758108314]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,1.4770688170501305,3.043223185791085,4.6093775545320366,6.1755319232729908,7.741686292013938,9.3078406607548931,17.306901641529286,25.485765109642955,33.901306408222752]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,1.4770688170501305,3.0432231857910814,4.6093775545320366,6.1755319232729979,7.741686292013938,9.3078406607548931,17.306901641529286,25.485765109642955,33.901306408222752]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,3.3234048383627943,6.847252168029935,10.371099497697086,13.894946827364224,17.418794157031375,20.942641486698527,38.940528693440889,57.342971496696649,76.277939418501134]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,3.3234048383627943,6.847252168029935,10.371099497697086,13.894946827364224,17.418794157031375,20.942641486698527,38.940528693440889,57.342971496696649,76.277939418501134]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,1.4770688170501305,3.043223185791085,4.6093775545320366,6.1755319232729908,7.741686292013938,9.3078406607548931,17.306901641529286,25.485765109642955,33.901306408222752]
[]
[null,null,"Domestic - Shore Power","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,6.6237664955317461,7.7277275781203709,8.8316886607089948,9.9356497432976187,11.039610825886244,41.740074939490029,77.611059086310831,114.28834939686874,152.02699762493199]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,4.6366365468722224,5.4094093046842602,6.1821820624962971,6.9549548203083331,7.7277275781203709,29.218052457643019,54.327741360417576,80.001844577808129,106.41889833745239]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,4.6366365468722224,5.4094093046842602,6.1821820624962971,6.9549548203083331,7.7277275781203709,29.218052457643019,54.327741360417576,80.001844577808129,106.41889833745239]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,3.3118832477658731,3.8638637890601855,4.4158443303544974,4.9678248716488094,5.5198054129431222,20.870037469745014,38.805529543155416,57.144174698434369,76.013498812465997]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,3.3118832477658731,3.8638637890601855,4.4158443303544974,4.9678248716488094,5.5198054129431222,20.870037469745014,38.805529543155416,57.144174698434369,76.013498812465997]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,4.6366365468722224,5.4094093046842602,6.1821820624962971,6.9549548203083331,7.7277275781203709,29.218052457643019,54.327741360417576,80.001844577808129,106.41889833745239]
[]
[null,null,"International - Shore Power","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","GWh",0,0,0,0,0,0,1.2164603516047441,2.509137839221474,3.801815326838204,5.0944928144549344,6.3871703020716639,7.6798477896883934,14.286610195174211,21.046306016244237,28.006868888262449]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0.72910899345361457,1.5021922934356642,2.2752755934177138,3.048358893399763,3.8214421933818117,4.5945254933638626,8.5430126816006329,12.580253764748168,16.734323483604456]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","GWh",0,0,0,0,0,0,0.72910899345361457,1.5021922934356642,2.2752755934177138,3.048358893399763,3.8214421933818117,4.5945254933638626,8.5430126816006329,12.580253764748168,16.734323483604456]
[null,null,"Scenario 4: High Electric + Low Hydrogen","GWh",0,0,0,0,0,0,0.60759082787801211,1.2518269111963867,1.8960629945147609,2.5402990778331369,3.1845351611515103,3.8287712444698836,7.1191772346672,10.483544803956802,13.945269569670376]
[null,null,"Scenario 5: High Electric + High Hydrogen","GWh",0,0,0,0,0,0,0.60759082787801211,1.2518269111963867,1.8960629945147609,2.5402990778331369,3.1845351611515103,3.8287712444698836,7.1191772346672,10.483544803956802,13.945269569670376]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","GWh",0,0,0,0,0,0,0.72910899345361457,1.5021922934356642,2.2752755934177138,3.048358893399763,3.8214421933818117,4.5945254933638626,8.5430126816006329,12.580253764748168,16.734323483604456]
[]
[]
[]
[null,null,"Total","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","kWh",0,0,0,0,0,0,0,0,1958797.5820041897,4267558.8136841021,6576320.0453640036,8885081.2770439181,15322888.383873802,18557863.622820806,22497055.369037606]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,7838948.1512877708,10231381.400513146,12623814.649738517,15016247.898963893,17408681.148189265,49397617.428429797,91849413.555645227,135255439.00478235,179917536.76427275]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,525064397.76854563,2427482576.8903313,4553890217.2258797,7154126208.3155851]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Electricity","kWh",0,0,0,0,0,0,7530079.927865576,26624637.340792179,45719194.753718771,64813752.16664537,83908309.579571947,103002866.99249858,210027518.038894,325797626.32687789,445223161.8084901]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,5365745.5403258372,6911601.5981199248,8457457.6559140105,10003313.713708095,11549169.771502184,33812577.951006882,62870754.042018212,92582098.342556298,123153221.82105684]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,131773799.80901748,272446266.24708575,429471587.93142849,605759425.70907748]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","kWh",0,0,0,0,0,0,15759313.127447581,37596948.273568183,59434583.419688776,81272218.565809384,103109853.71192996,124947488.85805058,231128115.98654017,336347925.3007009,445223161.8084901]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,5365745.5403258372,6911601.5981199248,8457457.6559140105,10003313.713708095,11549169.771502184,33812577.951006882,62870754.042018212,92582098.342556298,123153221.82105684]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,525064397.76854563,2427482576.8903313,4553890217.2258797,7154126208.3155851]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Battery Electric","kWh",0,0,0,0,0,0,22080491.879661616,62585511.570785925,103090531.26191027,143595550.95303461,184100570.64415902,224605590.33528328,455837353.45290375,708293798.11158979,968055761.91018355]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,3919474.0756438854,5115690.700256573,6311907.3248692583,7508123.9494819464,8704340.5740946326,24698808.714214899,45924706.777822614,67627719.502391174,89958768.382136375]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,131773799.80901748,272446266.24708575,429471587.93142849,605759425.70907748]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Battery Electric","kWh",0,0,0,0,0,0,22080491.879661616,62585511.570785925,103090531.26191027,143595550.95303461,184100570.64415902,224605590.33528328,455837353.45290375,708293798.11158979,968055761.91018355]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,3919474.0756438854,5115690.700256573,6311907.3248692583,7508123.9494819464,8704340.5740946326,24698808.714214899,45924706.777822614,67627719.502391174,89958768.382136375]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,525064397.76854563,2427482576.8903313,4553890217.2258797,7154126208.3155851]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Battery Electric","kWh",0,0,0,0,0,0,7530079.927865576,26624637.340792179,45719194.753718771,64813752.16664537,83908309.579571947,103002866.99249858,210027518.038894,325797626.32687789,445223161.8084901]
[null,null,"Shore Power","kWh",0,0,0,0,0,0,5365745.5403258372,6911601.5981199248,8457457.6559140105,10003313.713708095,11549169.771502184,33812577.951006882,62870754.042018212,92582098.342556298,123153221.82105684]
[null,null,"Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,281565346.65083438,1056904957.4807957,1962484278.9269805,3099818512.6622324]
[]
[null,null,"Domestic - Hydrogen","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,466506719.91194737,2071143010.4920156,3892501875.917428,6179129209.831068]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,122764926.29261772,217624794.49349877,327719535.42243594,455759887.4806903]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,466506719.91194737,2071143010.4920156,3892501875.917428,6179129209.831068]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,122764926.29261772,217624794.49349877,327719535.42243594,455759887.4806903]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,466506719.91194737,2071143010.4920156,3892501875.917428,6179129209.831068]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,245529852.58523545,837619070.46644771,1555476068.8910105,2499820359.7486835]
[]
[null,null,"International - Hydrogen","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,58728247.803499475,357547249.80435985,663887153.01241004,979063651.89219975]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,9008873.5163997263,54821471.753586978,101752052.50899249,149999538.22838724]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,58557677.856598243,356339566.39831525,661388341.30845129,974996998.48451662]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,9008873.5163997263,54821471.753586978,101752052.50899249,149999538.22838724]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,58557677.856598243,356339566.39831525,661388341.30845129,974996998.48451662]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,0,0,0,0,0,36035494.065598942,219285887.01434791,407008210.03596997,599998152.91354895]
[]
[null,null,"Domestic - Battery","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,0,0,806453.19337118033,2723675.8328658547,4640898.4723605188,6558121.1118551949,10996162.973491482,12186422.345410064,14021728.766981924]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,6053011.1108154459,23581414.155001096,41109817.199186735,58638220.243372373,76166623.287558004,93695026.331743687,192720616.39736474,300311861.21723491,411321855.40026736]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,14282244.31039745,34553725.087777093,54825205.86515674,75096686.642536387,95368167.419916019,115639648.19729568,213821214.34501091,310862160.19105798,411321855.40026736]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,18757087.041298822,55738259.402755991,92719431.764213189,129700604.12567039,166681776.48712763,203662948.84858474,416896824.75946289,650950826.61489308,891777822.49168241]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,18757087.041298822,55738259.402755991,92719431.764213189,129700604.12567039,166681776.48712763,203662948.84858474,416896824.75946289,650950826.61489308,891777822.49168241]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,6053011.1108154459,23581414.155001096,41109817.199186735,58638220.243372373,76166623.287558004,93695026.331743687,192720616.39736474,300311861.21723491,411321855.40026736]
[]
[null,null,"International - Battery","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,369655.77204490697,762472.26956549019,1155288.7670860738,1548105.2646066565,1940921.76212724,2333738.2596478229,4341389.2730946317,6395513.4163353266,8510676.6758108307]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,1477068.8170501306,3043223.185791085,4609377.5545320362,6175531.9232729906,7741686.2920139376,9307840.660754893,17306901.641529288,25485765.109642956,33901306.40822275]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,1477068.8170501306,3043223.1857910813,4609377.5545320362,6175531.9232729981,7741686.2920139376,9307840.660754893,17306901.641529288,25485765.109642956,33901306.40822275]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,3323404.8383627944,6847252.1680299351,10371099.497697087,13894946.827364225,17418794.157031376,20942641.486698527,38940528.693440892,57342971.496696651,76277939.418501139]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,3323404.8383627944,6847252.1680299351,10371099.497697087,13894946.827364225,17418794.157031376,20942641.486698527,38940528.693440892,57342971.496696651,76277939.418501139]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,1477068.8170501306,3043223.185791085,4609377.5545320362,6175531.9232729906,7741686.2920139376,9307840.660754893,17306901.641529288,25485765.109642956,33901306.40822275]
[]
[null,null,"Domestic - Shore Power","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,6623766.4955317462,7727727.5781203713,8831688.6607089955,9935649.7432976179,11039610.825886244,41740074.939490028,77611059.086310834,114288349.39686874,152026997.62493199]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,4636636.5468722228,5409409.3046842599,6182182.0624962971,6954954.8203083333,7727727.5781203713,29218052.457643017,54327741.360417575,80001844.577808127,106418898.3374524]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,4636636.5468722228,5409409.3046842599,6182182.0624962971,6954954.8203083333,7727727.5781203713,29218052.457643017,54327741.360417575,80001844.577808127,106418898.3374524]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,3311883.2477658731,3863863.7890601857,4415844.3303544978,4967824.8716488089,5519805.412943122,20870037.469745014,38805529.543155417,57144174.698434368,76013498.812465996]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,3311883.2477658731,3863863.7890601857,4415844.3303544978,4967824.8716488089,5519805.412943122,20870037.469745014,38805529.543155417,57144174.698434368,76013498.812465996]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,4636636.5468722228,5409409.3046842599,6182182.0624962971,6954954.8203083333,7727727.5781203713,29218052.457643017,54327741.360417575,80001844.577808127,106418898.3374524]
[]
[null,null,"International - Shore Power","Units",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,null,"Scenario 1: Low Electric + High Hydrogen","kWh",0,0,0,0,0,0,1216460.3516047441,2509137.8392214742,3801815.3268382042,5094492.8144549346,6387170.3020716636,7679847.7896883935,14286610.19517421,21046306.016244236,28006868.888262451]
[null,null,"Scenario 2: Medium Electric + Low Hydrogen","kWh",0,0,0,0,0,0,729108.99345361453,1502192.2934356641,2275275.5934177139,3048358.8933997629,3821442.1933818115,4594525.4933638629,8543012.6816006321,12580253.764748167,16734323.483604455]
[null,null,"Scenario 3: Medium Electric + High Hydrogen","kWh",0,0,0,0,0,0,729108.99345361453,1502192.2934356641,2275275.5934177139,3048358.8933997629,3821442.1933818115,4594525.4933638629,8543012.6816006321,12580253.764748167,16734323.483604455]
[null,null,"Scenario 4: High Electric + Low Hydrogen","kWh",0,0,0,0,0,0,607590.82787801209,1251826.9111963867,1896062.9945147608,2540299.077833137,3184535.1611515102,3828771.2444698834,7119177.2346671997,10483544.803956801,13945269.569670375]
[null,null,"Scenario 5: High Electric + High Hydrogen","kWh",0,0,0,0,0,0,607590.82787801209,1251826.9111963867,1896062.9945147608,2540299.077833137,3184535.1611515102,3828771.2444698834,7119177.2346671997,10483544.803956801,13945269.569670375]
[null,null,"Scenario 6: Medium Electric + Medium Hydrogen","kWh",0,0,0,0,0,0,729108.99345361453,1502192.2934356641,2275275.5934177139,3048358.8933997629,3821442.1933818115,4594525.4933638629,8543012.6816006321,12580253.764748167,16734323.483604455]

{"sheet":"Aviation Summary","index":12,"n_rows":155,"n_cols":18,"rows_kept":155,"cut":false,"hidden":true,"merged":[[44,1,46,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1],[24,1,26,1],[29,1,31,1],[32,1,34,1],[35,1,37,1],[38,1,40,1],[41,1,43,1],[97,1,100,1],[50,1,53,1],[54,1,57,1],[58,1,61,1],[62,1,65,1],[66,1,69,1],[70,1,73,1],[77,1,80,1],[81,1,84,1],[85,1,88,1],[89,1,92,1],[93,1,96,1],[151,1,154,1],[104,1,107,1],[108,1,111,1],[112,1,115,1],[116,1,119,1],[120,1,123,1],[124,1,127,1],[131,1,134,1],[135,1,138,1],[139,1,142,1],[143,1,146,1],[147,1,150,1]]}
[null,0]
[null,null,"Scotland ATMs Analysis - Scotland ATMs Analysis"]
[]
[]
[null,null,"Summary Tables for Zero Emission Aircraft"]
[]
[null,null,"Summary Tables"]
[]
[null,"GWh","Total",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,4.841940545677954E-15,1.6206673225141204,10.972891069436756]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,359.24718966916055,1085.0261267121323,1969.4377201607754]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,3.6714209678754807E-14,11.668804722101486,57.172124493917856]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,2.9292689297720127,242.4570377126455,736.42210085915542]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,4.841940545677954E-15,11.668804722101504,49.415749850609515]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,359.24718966916055,1085.0261267121323,1969.4377201607754]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,2.9163611876714217,48.599166096668419,222.33706353360864]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,2.9292689297720127,242.4570377126455,736.42210085915542]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,2.9163611876713893,42.806475249611694,172.80904192194004]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,359.24718966916055,1085.0261267121323,1969.4377201607754]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,1.5251254928350026E-14,11.668804722101505,52.944814033453142]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,105.41988408704067,678.07241085819737,1392.86859474633]
[]
[null,"KWh","Total",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,4.8419405456779545E-9,1620667.3225141205,10972891.069436757]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121322,1969437720.1607754]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,3.6714209678754808E-8,11668804.722101487,57172124.49391786]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,4.8419405456779545E-9,11668804.722101504,49415749.850609519]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121322,1969437720.1607754]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,2916361.187671422,48599166.096668422,222337063.53360865]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,2916361.1876713894,42806475.249611698,172809041.92194006]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121322,1969437720.1607754]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Electricity",0,0,0,0,0,0,0,0,0,0,0,0,1.5251254928350026E-8,11668804.722101506,52944814.033453144]
[null,null,"Hydrogen",0,0,0,0,0,0,0,0,0,0,0,0,105419884.08704068,678072410.85819745,1392868594.74633]
[]
[]
[null,"GWh","Hydrogen (Breakdown)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,302.75424428891188,876.46815554863679,1571.0447039760454]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,35.665278004839045,68.584681923228743,108.68264845030076]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20.827667375409604,139.97328924026681,289.71036773442967]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,0,213.42568722775252,627.79009149891931]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,2.9292689297720127,18.427313421236416,36.802992566575796]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,10.604037063656577,71.829016793660259]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,302.75424428891188,876.46815554863679,1571.0447039760454]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,35.665278004839045,68.584681923228743,108.68264845030076]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20.827667375409604,139.97328924026681,289.71036773442967]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,0,213.42568722775252,627.79009149891931]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,2.9292689297720127,18.427313421236416,36.802992566575796]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,10.604037063656577,71.829016793660259]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,302.75424428891188,876.46815554863679,1571.0447039760454]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,5.6338688765566358,35.665278004839045,68.584681923228743,108.68264845030076]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20.827667375409604,139.97328924026681,289.71036773442967]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,86.501212653974846,563.44381428126667,1139.4390160705384]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,18.918671433065843,44.64195195679725,75.652762111482645]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,69.986644620133404,177.77681656430912]
[]
[]
[null,"KWh","Hydrogen (Breakdown)",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"LH2 Narrow Body",{"$f":"D52*1000000","v":0},{"$f":"E52*1000000","v":0},0,0,0,0,0,0,0,0,0,0,302754244.28891188,876468155.54863679,1571044703.9760454]
[null,null,"LH2 Regional",{"$f":"D53*1000000","v":0},0,0,0,0,0,0,0,0,0,0,5633868.8765566358,35665278.004839048,68584681.923228741,108682648.45030077]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20827667.375409603,139973289.2402668,289710367.73442966]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,0,213425687.22775251,627790091.49891937]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,2929268.9297720129,18427313.421236414,36802992.566575795]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,10604037.063656576,71829016.793660253]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,302754244.28891188,876468155.54863679,1571044703.9760454]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,5633868.8765566358,35665278.004839048,68584681.923228741,108682648.45030077]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20827667.375409603,139973289.2402668,289710367.73442966]
[null,"Scenario 4: High Electric + Low Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,0,213425687.22775251,627790091.49891937]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,2929268.9297720129,18427313.421236414,36802992.566575795]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,10604037.063656576,71829016.793660253]
[null,"Scenario 5: High Electric + High Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,302754244.28891188,876468155.54863679,1571044703.9760454]
[null,null,"LH2 Regional",0,0,0,0,0,0,{"$f":"J69*1000000","v":0},0,0,0,0,5633868.8765566358,35665278.004839048,68584681.923228741,108682648.45030077]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,20827667.375409603,139973289.2402668,289710367.73442966]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"LH2 Narrow Body",0,0,0,0,0,0,0,0,0,0,0,0,86501212.653974846,563443814.28126669,1139439016.0705383]
[null,null,"LH2 Regional",0,0,0,0,0,0,0,0,0,0,0,0,18918671.433065843,44641951.95679725,75652762.11148265]
[null,null,"LH2 Wide Body",0,0,0,0,0,0,0,0,0,0,0,0,0,69986644.6201334,177776816.56430912]
[]
[]
[null,"GWh","Electric aircraft breakdown",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.8950517629175237E-15,0,0]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,1.6206673225140931,10.972891069436731]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042992E-16,2.7002773358798001E-14,2.4106792192535405E-14]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.2027808149928758E-14,6.691970218743962E-15,9.1047432758795388]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11.668804722101475,29.626805887479161]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,4.6864015288260443E-15,2.7459915869093301E-15,18.440575330559152]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.8950517629175237E-15,0,4.3381423843896414]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11.668804722101475,29.626805887479161]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042992E-16,2.7002773358798001E-14,15.450801578740709]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.2027808149928758E-14,9.6522329351419653,54.628459655277346]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,2.9163611876713849,18.670087555362368,38.624576564417282]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,4.6864015288260443E-15,20.276845606164084,129.08402731391399]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.8950517629175237E-15,6.2368274350147894,26.028854306338015]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,2.9163611876713849,18.670087555362368,38.624576564417282]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042992E-16,17.899560259234534,108.15561105118474]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,6.146443836486464E-17,2.2867928980557323E-14,6.4268776065032194]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11.668804722101475,29.626805887479161]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,1.5189790489985161E-14,5.3478883613816415E-15,16.891130539470755]
[]
[]
[null,"KWh","Electric aircraft breakdown",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.895051762917524E-9,0,0]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,1620667.3225140932,10972891.069436731]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042988E-10,2.7002773358798002E-8,2.4106792192535405E-8]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.2027808149928761E-8,6.6919702187439624E-9,9104743.2758795395]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11668804.722101476,29626805.887479164]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,4.6864015288260445E-9,2.7459915869093304E-9,18440575.330559153]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.895051762917524E-9,0,4338142.3843896417]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11668804.722101476,29626805.887479164]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042988E-10,2.7002773358798002E-8,15450801.57874071]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.2027808149928761E-8,9652232.9351419657,54628459.655277349]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,2916361.1876713848,18670087.55536237,38624576.56441728]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,4.6864015288260445E-9,20276845.606164087,129084027.313914]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,3.895051762917524E-9,6236827.4350147899,26028854.306338016]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,2916361.1876713848,18670087.55536237,38624576.56441728]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,9.4688878276042988E-10,17899560.259234533,108155611.05118474]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Elec Regional",0,0,0,0,0,0,0,0,0,0,0,0,6.1464438364864641E-11,2.2867928980557322E-8,6426877.6065032193]
[null,null,"Elec Small Turbo",0,0,0,0,0,0,0,0,0,0,0,0,0,11668804.722101476,29626805.887479164]
[null,null,"Elec Large Turbo",0,0,0,0,0,0,0,0,0,0,0,0,1.5189790489985162E-8,5.3478883613816414E-9,16891130.539470755]

{"sheet":"Ferries Summary","index":13,"n_rows":83,"n_cols":16,"rows_kept":83,"cut":false,"hidden":true,"merged":[[68,15,73,15],[77,15,82,15],[59,15,64,15],[32,15,37,15],[41,15,46,15],[50,15,55,15],[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1]]}
["OK"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOtal","Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total",null,{"$f":"E11+E12","v":0},{"$f":"F11+F12","v":2351209.4855948584},4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,790474609.13174558,1409814847.6540751,1638998798.8450894]
[null,null,"Electricity","kWh",{"$f":"D33","v":0},{"$f":"E33","v":2351209.4855948584},{"$f":"F33","v":4702418.9711897168},7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,36172453.624536283,57273051.572182469,{"$f":"O33","v":78373649.519828647}]
[null,null,"Hydrogen ","kWh",{"$f":"D51","v":0},{"$f":"E51","v":0},0,0,0,0,0,0,0,754302155.5072093,1352541796.0818927,1560625149.3252609]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total","kWh",{"$f":"E14+E15","v":0},{"$f":"F14+F15","v":5094287.2187888585},10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,577481434.68060279,1108240116.762846,1638998798.8450894]
[null,null,"Electricity","kWh",{"$f":"D34","v":0},{"$f":"E34","v":5094287.2187888585},10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,57273051.572182477,67823350.546005532,78373649.519828647]
[null,null,"Hydrogen ","kWh",{"$f":"D52","v":0},{"$f":"E52","v":0},0,0,0,0,0,0,0,520208383.10842025,1040416766.2168405,1560625149.3252609]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total","kWh",{"$f":"E17+E18","v":0},{"$f":"F17+F18","v":2351209.4855948584},4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,681230848.67897749,1253752332.721549,1638998798.8450894]
[null,null,"Electricity","kWh",{"$f":"D35","v":0},{"$f":"E35","v":2351209.4855948584},4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,36172453.624536283,{"$f":"N35","v":57273051.572182469},78373649.519828647]
[null,null,"Hydrogen ","kWh",{"$f":"D53","v":0},{"$f":"E53","v":0},0,0,0,0,0,0,0,645058395.05444121,1196479281.1493666,1560625149.3252609]
[null,"Scenario 4: High Electric + Low Hydrogen","Total","kWh",{"$f":"E20+E21","v":0},{"$f":"F20+F21","v":7837364.951982866},15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,598582032.62824893,1118790415.7366691,1638998798.8450894]
[null,null,"Electricity","kWh",{"$f":"D36","v":0},{"$f":"E36","v":7837364.951982866},15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,78373649.519828647,{"$f":"N36","v":78373649.519828647},78373649.519828647]
[null,null,"Hydrogen ","kWh",{"$f":"D54","v":0},{"$f":"E54","v":0},0,0,0,0,0,0,0,520208383.10842025,1040416766.2168405,1560625149.3252609]
[null,"Scenario 5: High Electric + High Hydrogen","Total","kWh",{"$f":"E23+E24","v":0},{"$f":"F23+F24","v":7837364.951982866},15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,832675805.02703798,{"$f":"O23+O24","v":1430915445.6017213},1638998798.8450894]
[null,null,"Electricity","kWh",{"$f":"D37","v":0},{"$f":"E37","v":7837364.951982866},15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,78373649.519828647,78373649.519828647,78373649.519828647]
[null,null,"Hydrogen ","kWh",{"$f":"D55","v":0},{"$f":"E55","v":0},0,0,0,0,0,0,0,754302155.5072093,1352541796.0818927,1560625149.3252609]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total","kWh",{"$f":"E26+E27","v":0},{"$f":"F26+F27","v":5094287.2187888585},10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,702331446.62662363,1264302631.6953721,1638998798.8450894]
[null,null,"Electricity ","kWh",{"$f":"D38","v":0},{"$f":"E38","v":5094287.2187888585},10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,57273051.572182477,67823350.546005532,78373649.519828647]
[null,null,"Hydrogen ","kWh",{"$f":"D56","v":0},{"$f":"E56","v":0},0,0,0,0,0,0,0,645058395.05444121,1196479281.1493666,1560625149.3252609]
[]
[]
[]
[]
[null,"Battery Electric (kWh)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,2351209.4855948584,4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,36172453.624536283,57273051.572182469,78373649.519828647,"Values are kWh of electricity"]
[null,"Scenario 2",0,0,5094287.2187888585,10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,57273051.572182477,67823350.546005532,78373649.519828647]
[null,"Scenario 3",0,0,2351209.4855948584,4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,36172453.624536283,57273051.572182469,78373649.519828647]
[null,"Scenario 4",0,0,7837364.951982866,15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,78373649.519828647,78373649.519828647,78373649.519828647]
[null,"Scenario 5",0,0,7837364.951982866,15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,78373649.519828647,78373649.519828647,78373649.519828647]
[null,"Scenario 6",0,0,5094287.2187888585,10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,57273051.572182477,67823350.546005532,78373649.519828647]
[]
[]
[null,"Hydrogen (kg)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,0,0,0,0,0,0,0,0,22629064.665216275,40576253.882456779,46818754.479757823,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,0,0,0,0,0,0,0,0,15606251.493252609,31212502.986505218,46818754.479757823]
[null,"Scenario 3",0,0,0,0,0,0,0,0,0,0,19351751.851633236,35894378.434480995,46818754.479757823]
[null,"Scenario 4",0,0,0,0,0,0,0,0,0,0,15606251.493252609,31212502.986505218,46818754.479757823]
[null,"Scenario 5",0,0,0,0,0,0,0,0,0,0,22629064.665216275,40576253.882456779,46818754.479757823]
[null,"Scenario 6",0,0,0,0,0,0,0,0,0,0,19351751.851633236,35894378.434480995,46818754.479757823]
[]
[]
[null,"Hydrogen (kWh)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,0,0,0,0,0,0,0,0,754302155.5072093,1352541796.0818927,1560625149.3252609,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,0,0,0,0,0,0,0,0,520208383.10842025,1040416766.2168405,1560625149.3252609]
[null,"Scenario 3",0,0,0,0,0,0,0,0,0,0,645058395.05444121,1196479281.1493666,1560625149.3252609]
[null,"Scenario 4",0,0,0,0,0,0,0,0,0,0,520208383.10842025,1040416766.2168405,1560625149.3252609]
[null,"Scenario 5",0,0,0,0,0,0,0,0,0,0,754302155.5072093,1352541796.0818927,1560625149.3252609]
[null,"Scenario 6",0,0,0,0,0,0,0,0,0,0,645058395.05444121,1196479281.1493666,1560625149.3252609]
[]
[]
[null,"Total (kWh)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,2351209.4855948584,4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,790474609.13174558,1409814847.6540751,1638998798.8450894,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,5094287.2187888585,10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,577481434.68060279,1108240116.7628462,1638998798.8450894]
[null,"Scenario 3",0,0,2351209.4855948584,4702418.9711897168,7053628.4567845762,9404837.9423794337,11756047.427974297,14107256.913569152,16458466.399164014,18809675.884758867,681230848.67897749,1253752332.721549,1638998798.8450894]
[null,"Scenario 4",0,0,7837364.951982866,15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,598582032.62824893,1118790415.7366691,1638998798.8450894]
[null,"Scenario 5",0,0,7837364.951982866,15674729.903965732,23512094.855948597,31349459.807931464,39186824.759914324,47024189.711897194,54861554.66388002,62698919.615862928,832675805.02703786,1430915445.6017213,1638998798.8450894]
[null,"Scenario 6",0,0,5094287.2187888585,10188574.437577717,15282861.656366581,20377148.875155434,25471436.0939443,30565723.312733162,35660010.531522028,40754297.750310868,702331446.62662363,1264302631.6953721,1638998798.8450894]
[]
[null,"Conversion Factor",9.9999999999999995E-7]
[null,"Total (gWh)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,2.3512094855948584,4.7024189711897169,7.0536284567845762,9.4048379423794337,11.756047427974297,14.107256913569152,16.458466399164013,18.809675884758867,790.47460913174552,1409.814847654075,1638.9987988450894,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,5.0942872187888586,10.188574437577717,15.282861656366581,20.377148875155434,25.471436093944298,30.565723312733162,35.660010531522026,40.754297750310869,577.48143468060277,1108.2401167628461,1638.9987988450894]
[null,"Scenario 3",0,0,2.3512094855948584,4.7024189711897169,7.0536284567845762,9.4048379423794337,11.756047427974297,14.107256913569152,16.458466399164013,18.809675884758867,681.23084867897751,1253.752332721549,1638.9987988450894]
[null,"Scenario 4",0,0,7.8373649519828659,15.674729903965732,23.512094855948597,31.349459807931463,39.186824759914323,47.024189711897193,54.861554663880021,62.698919615862927,598.58203262824895,1118.790415736669,1638.9987988450894]
[null,"Scenario 5",0,0,7.8373649519828659,15.674729903965732,23.512094855948597,31.349459807931463,39.186824759914323,47.024189711897193,54.861554663880021,62.698919615862927,832.67580502703777,1430.9154456017213,1638.9987988450894]
[null,"Scenario 6",0,0,5.0942872187888586,10.188574437577717,15.282861656366581,20.377148875155434,25.471436093944298,30.565723312733162,35.660010531522026,40.754297750310869,702.33144662662357,1264.3026316953722,1638.9987988450894]
[]
[null,"Conversion Factor",1.0000000000000001E-9]
[null,"Total (tWh)",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,2.3512094855948585E-3,4.7024189711897171E-3,7.0536284567845765E-3,9.4048379423794341E-3,1.1756047427974297E-2,1.4107256913569153E-2,1.6458466399164016E-2,1.8809675884758868E-2,0.79047460913174561,1.4098148476540753,1.6389987988450896,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,5.0942872187888589E-3,1.0188574437577718E-2,1.5282861656366583E-2,2.0377148875155435E-2,2.54714360939443E-2,3.0565723312733165E-2,3.5660010531522034E-2,4.0754297750310871E-2,0.57748143468060287,1.1082401167628464,1.6389987988450896]
[null,"Scenario 3",0,0,2.3512094855948585E-3,4.7024189711897171E-3,7.0536284567845765E-3,9.4048379423794341E-3,1.1756047427974297E-2,1.4107256913569153E-2,1.6458466399164016E-2,1.8809675884758868E-2,0.68123084867897754,1.2537523327215492,1.6389987988450896]
[null,"Scenario 4",0,0,7.837364951982867E-3,1.5674729903965734E-2,2.3512094855948597E-2,3.1349459807931468E-2,3.9186824759914328E-2,4.7024189711897195E-2,5.4861554663880027E-2,6.2698919615862936E-2,0.59858203262824894,1.118790415736669,1.6389987988450896]
[null,"Scenario 5",0,0,7.837364951982867E-3,1.5674729903965734E-2,2.3512094855948597E-2,3.1349459807931468E-2,3.9186824759914328E-2,4.7024189711897195E-2,5.4861554663880027E-2,6.2698919615862936E-2,0.83267580502703786,1.4309154456017215,1.6389987988450896]
[null,"Scenario 6",0,0,5.0942872187888589E-3,1.0188574437577718E-2,1.5282861656366583E-2,2.0377148875155435E-2,2.54714360939443E-2,3.0565723312733165E-2,3.5660010531522034E-2,4.0754297750310871E-2,0.70233144662662372,1.2643026316953723,1.6389987988450896]

{"sheet":"Rail Summary","index":14,"n_rows":300,"n_cols":16,"rows_kept":300,"cut":false,"hidden":true,"merged":[[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1],[79,15,84,15],[88,15,93,15],[97,15,102,15],[106,15,111,15],[34,15,39,15],[43,15,48,15],[52,15,57,15],[61,15,66,15],[70,15,75,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total",null,{"$f":"SUM(E11:E12)","v":382054269.59682894},{"$f":"SUM(F11:F12)","v":390522548.61523318},401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151443,500436949.05411327,523417037.74462628,620985460.51775038,774829891.02453709,822814180.24320376,863686845.46187043]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D135:D138)/0.03","v":0},{"$f":"SUM(E135:E138)/0.03","v":0},0,0,0,0,16052500.940000001,{"$f":"SUM(K135:K138)/0.03","v":21612602.814000003},44836177.400000006,128745668,128745668,{"$f":"SUM(O135:O138)/0.03","v":128745668}]
[null,null,"Electricty ","kWh",{"$f":"SUM(D121:D124)+SUM(D128:D131)","v":382054269.59682894},{"$f":"SUM(E121:E124)+SUM(E128:E131)","v":390522548.61523318},401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151443,484384448.11411327,501804434.93062627,576149283.11775041,646084223.02453709,694068512.24320376,734941177.46187043]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total","kWh",{"$f":"SUM(E14:E15)","v":382054269.59682894},{"$f":"SUM(F14:F15)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,505256165.90399009,528285430.27664471,625903028.73191035,732358161.43869698,780342450.65736365,821215115.87603033]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D166:D169)/0.03","v":0},{"$f":"SUM(E166:E169)/0.03","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,null,"Electricty ","kWh",{"$f":"SUM(D152:D155)+SUM(D159:D162)","v":382054269.59682894},{"$f":"SUM(E152:E155)+SUM(E159:E162)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,489203664.96399009,506672827.4626447,581066851.33191037,687521984.038697,735506273.25736368,776378938.47603035]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total","kWh",{"$f":"SUM(E17:E18)","v":382054269.59682894},{"$f":"SUM(F17:F18)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,505256165.90399009,528285430.27664471,625903028.73191035,779747459.23869705,827731748.45736372,868604413.6760304]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D197:D200)/0.03","v":0},{"$f":"SUM(E197:E200)/0.03","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,null,"Electricty ","kWh",{"$f":"SUM(D183:D186)+SUM(D190:D193)","v":382054269.59682894},{"$f":"SUM(E183:E186)+SUM(E190:E193)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,489203664.96399009,506672827.4626447,581066851.33191037,651001791.23869705,698986080.45736372,739858745.6760304]
[null,"Scenario 4: High Electric + Low Hydrogen","Total","kWh",{"$f":"SUM(E20:E21)","v":382054269.59682894},{"$f":"SUM(F20:F21)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,509981335.74480236,535228455.19962615,648138719.93539035,761533555.43543708,809517844.65410376,850390509.87277043]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D228:D231)/0.03","v":0},{"$f":"SUM(E228:E231)/0.03","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,null,"Electricty ","kWh",{"$f":"SUM(D214:D217)+SUM(D221:D224)","v":382054269.59682894},{"$f":"SUM(E214:E217)+SUM(E221:E224)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.53539038,716697378.03543711,764681667.25410378,805554332.47277045]
[null,"Scenario 5: High Electric + High Hydrogen","Total","kWh",{"$f":"SUM(E23:E24)","v":382054269.59682894},{"$f":"SUM(F23:F24)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,509981335.74480236,535228455.19962615,648138719.93539035,808922853.23543715,856907142.45410371,897779807.6727705]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D259:D262)/0.03","v":0},{"$f":"SUM(E259:E262)/0.03","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,null,"Electricty ","kWh",{"$f":"SUM(D245:D248)+SUM(D252:D255)","v":382054269.59682894},{"$f":"SUM(E245:E248)+SUM(E252:E255)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.53539038,680177185.23543715,728161474.45410371,769034139.6727705]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total","kWh",{"$f":"SUM(E26:E27)","v":382054269.59682894},{"$f":"SUM(F26:F27)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,505256165.90399009,528285430.27664471,625903028.73191035,755003209.37203026,802987498.59069705,843860163.8093636]
[null,null,"Hydrogen","kWh",{"$f":"SUM(D290:D293)/0.03","v":0},{"$f":"SUM(E290:E293)/0.03","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,84932454.933333337,84932454.933333337,84932454.933333337]
[null,null,"Electricty ","kWh",{"$f":"SUM(D276:D279)+SUM(D283:D286)","v":382054269.59682894},{"$f":"SUM(E276:E279)+SUM(E283:E286)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666332,478632375.91924965,489203664.96399009,506672827.4626447,581066851.33191037,670070754.43869698,718055043.65736365,758927708.87603033]
[]
[]
[]
[]
[]
[]
[null,"Diesel","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0,"Values are litres of diesel"]
[null,"Scenario 2",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0]
[null,"Scenario 3",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0]
[null,"Scenario 4",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0]
[null,"Scenario 5",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0]
[null,"Scenario 6",221610381.29999995,201964295.40599999,204159559.48650002,203387096.92699999,199265639.32250005,190136099.85600001,160305400.17549995,153011483.75800002,142619208.63300002,65296690.350000009,0,0,0]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,646084223.02453709,694068512.24320364,734941177.46187043,"Values are kWh of electricity"]
[null,"Scenario 2",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,646084223.02453709,694068512.24320364,734941177.46187043]
[null,"Scenario 3",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,661315625.48397708,709299914.70264375,750172579.92131042]
[null,"Scenario 4",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,424065145.94666332,436368674.5812782,446504255.36480236,454926342.12162608,468378942.53539056,510769978.03543717,558754267.25410378,599626932.47277045]
[null,"Scenario 5",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,424065145.94666332,436368674.5812782,446504255.36480236,454926342.12162608,468378942.53539056,510769978.03543717,558754267.25410378,599626932.47277045]
[null,"Scenario 6",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,646084223.02453709,694068512.24320364,734941177.46187043]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,0,0,0,0,0,0,0,0,0,0,0,"Values are kWh of electricity"]
[null,"Scenario 2",0,0,0,0,0,0,0,0,0,0,36520192.799999997,36520192.799999997,36520192.799999997]
[null,"Scenario 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Scenario 4",0,0,0,0,0,12221986.560000001,46940655.159999996,47424579.439999998,58689510.263999999,134923600,205927400,205927400,205927400]
[null,"Scenario 5",0,0,0,0,0,12221986.560000001,46940655.159999996,47424579.439999998,58689510.263999999,134923600,169407207.19999999,169407207.19999999,169407207.19999999]
[null,"Scenario 6",0,0,0,0,0,0,0,0,0,0,19068963.199999999,19068963.199999999,19068963.199999999]
[]
[]
[null,"Total Electric (kWh, exc Hydrogen)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,646084223.02453709,694068512.24320364,734941177.46187043,"Values are kWh of electricity"]
[null,"Scenario 2",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,682604415.82453704,730588705.04320371,771461370.26187038]
[null,"Scenario 3",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,661315625.48397708,709299914.70264375,750172579.92131042]
[null,"Scenario 4",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.5353905,716697378.03543711,764681667.25410378,805554332.47277045]
[null,"Scenario 5",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,493928834.80480236,513615852.38562614,603302542.5353905,680177185.23543715,728161474.45410383,769034139.6727705]
[null,"Scenario 6",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,484384448.11411321,501804434.93062633,576149283.11775029,665153186.22453701,713137475.44320369,754010140.66187036]
[]
[]
[null,"Hydrogen (kg)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,3862370.04,3862370.04,3862370.04,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,1345085.3220000002,1345085.3220000002,1345085.3220000002]
[null,"Scenario 3",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,2547973.648,2547973.648,2547973.648]
[null,"Scenario 4",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,1345085.3220000002,1345085.3220000002,1345085.3220000002]
[null,"Scenario 5",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,3862370.04,3862370.04,3862370.04]
[null,"Scenario 6",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,2547973.648,2547973.648,2547973.648]
[]
[]
[null,"Hydrogen (kWh)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668,"Values are kg of hydrogen"]
[null,"Scenario 2",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,"Scenario 3",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,84932454.933333337,84932454.933333337,84932454.933333337]
[null,"Scenario 4",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,"Scenario 5",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,"Scenario 6",0,0,0,0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,84932454.933333337,84932454.933333337,84932454.933333337]
[]
[]
[null,"Total Electric (kWh, inc Hydrogen)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,500436949.05411321,523417037.74462634,620985460.51775026,774829891.02453709,822814180.24320364,863686845.46187043,"Values are kWh of electricity"]
[null,"Scenario 2",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,500436949.05411321,523417037.74462634,620985460.51775026,727440593.22453701,775424882.44320369,816297547.66187036]
[null,"Scenario 3",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,500436949.05411321,523417037.74462634,620985460.51775026,746248080.41731048,794232369.63597703,835105034.85464382]
[null,"Scenario 4",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,509981335.74480236,535228455.19962615,648138719.93539047,761533555.43543708,809517844.65410376,850390509.87277043]
[null,"Scenario 5",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,436287132.50666332,483309329.74127817,509981335.74480236,535228455.19962615,648138719.93539047,808922853.23543715,856907142.45410383,897779807.6727705]
[null,"Scenario 6",390181524.55970126,382054269.59682894,390522548.61523318,401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151438,500436949.05411321,523417037.74462634,620985460.51775026,750085641.15787029,798069930.37653708,838942595.59520364]
[]
[null,"Conversion Factor",9.9999999999999995E-7]
[null,"Total Electric (GWh, inc Hydrogen)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,433.82750136141533,473.86233475151437,500.4369490541132,523.41703774462633,620.9854605177502,774.82989102453701,822.81418024320362,863.68684546187035,"Values are kWh of electricity"]
[null,"Scenario 2",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,433.82750136141533,473.86233475151437,500.4369490541132,523.41703774462633,620.9854605177502,727.440593224537,775.42488244320361,816.29754766187034]
[null,"Scenario 3",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,433.82750136141533,473.86233475151437,500.4369490541132,523.41703774462633,620.9854605177502,746.24808041731046,794.23236963597697,835.1050348546438]
[null,"Scenario 4",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,436.28713250666328,483.30932974127813,509.98133574480232,535.22845519962607,648.13871993539044,761.53355543543705,809.51784465410367,850.39050987277039]
[null,"Scenario 5",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,436.28713250666328,483.30932974127813,509.98133574480232,535.22845519962607,648.13871993539044,808.92285323543717,856.90714245410379,897.7798076727704]
[null,"Scenario 6",390.18152455970124,382.05426959682893,390.52254861523318,401.56843940358931,415.52309170965151,433.82750136141533,473.86233475151437,500.4369490541132,523.41703774462633,620.9854605177502,750.08564115787021,798.06993037653706,838.94259559520356]
[]
[null,"Conversion Factor",1.0000000000000001E-9]
[null,"Total Electric (TWh, inc Hydrogen)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43382750136141535,0.4738623347515144,0.50043694905411329,0.52341703774462633,0.62098546051775028,0.77482989102453714,0.82281418024320374,0.86368684546187047,"Values are kWh of electricity"]
[null,"Scenario 2",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43382750136141535,0.4738623347515144,0.50043694905411329,0.52341703774462633,0.62098546051775028,0.72744059322453702,0.77542488244320373,0.81629754766187046]
[null,"Scenario 3",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43382750136141535,0.4738623347515144,0.50043694905411329,0.52341703774462633,0.62098546051775028,0.7462480804173105,0.7942323696359771,0.83510503485464382]
[null,"Scenario 4",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43628713250666334,0.48330932974127822,0.50998133574480242,0.53522845519962614,0.64813871993539052,0.7615335554354371,0.80951784465410381,0.85039050987277043]
[null,"Scenario 5",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43628713250666334,0.48330932974127822,0.50998133574480242,0.53522845519962614,0.64813871993539052,0.80892285323543722,0.85690714245410393,0.89777980767277055]
[null,"Scenario 6",0.39018152455970129,0.38205426959682898,0.39052254861523322,0.40156843940358933,0.41552309170965157,0.43382750136141535,0.4738623347515144,0.50043694905411329,0.52341703774462633,0.62098546051775028,0.75008564115787035,0.79806993037653717,0.83894259559520368]
[]
[]
[]
[]
["Scenario 1"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,271057636.4593749,301510767.05907398,306201658.91127282,317790424.21738589,381412298.57410991,408954946.06222999,408954946.06222999,408954946.06222999]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,3862370.04,3862370.04,3862370.04]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,271057636.4593749,301510767.05907398,306201658.91127282,317790424.21738589,381412298.57410991,408954946.06222999,408954946.06222999,408954946.06222999]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
["Scenario 2"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,261295281.04462293,282578319.68280917,287074031.66514963,298467617.10140431,361894311.58826989,389436959.07638997,389436959.07638997,389436959.07638997]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,12221986.560000001,23702488.544,23946844.095999993,24191199.647999998,24435555.199999999,60955748,60955748,60955748]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,1345085.3220000002,1345085.3220000002,1345085.3220000002]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,273517267.6046229,306280808.22680914,311020875.76114964,322658816.74940431,386329866.78826988,450392707.07638997,450392707.07638997,450392707.07638997]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
["Scenario 3"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,261295281.04462293,282578319.68280917,287074031.66514963,298467617.10140431,361894311.58826989,389436959.07638997,389436959.07638997,389436959.07638997]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,12221986.560000001,23702488.544,23946844.095999993,24191199.647999998,24435555.199999999,24435555.199999999,24435555.199999999,24435555.199999999]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,3862370.04,3862370.04,3862370.04]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,273517267.6046229,306280808.22680914,311020875.76114964,322658816.74940431,386329866.78826988,413872514.27638996,413872514.27638996,413872514.27638996]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
["Scenario 4"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,261295281.04462293,264017106.88883778,268321466.16196194,270912331.40838569,273641957.99175006,273640701.07313007,273640701.07313007,273640701.07313007]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,12221986.560000001,46940655.159999996,47424579.439999998,58689510.263999999,134923600,205927400,205927400,205927400]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,1345085.3220000002,1345085.3220000002,1345085.3220000002]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,273517267.6046229,310957762.04883778,315746045.60196197,329601841.67238569,408565557.99175006,479568101.07313007,479568101.07313007,479568101.07313007]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
["Scenario 5"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,261295281.04462293,264017106.88883778,268321466.16196194,270912331.40838569,273641957.99175006,273640701.07313007,273640701.07313007,273640701.07313007]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,12221986.560000001,46940655.159999996,47424579.439999998,58689510.263999999,134923600,169407207.19999999,169407207.19999999,169407207.19999999]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,3862370.04,3862370.04,3862370.04]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,273517267.6046229,310957762.04883778,315746045.60196197,329601841.67238569,408565557.99175006,443047908.27313006,443047908.27313006,443047908.27313006]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
["Scenario 6"]
[]
[]
[null,"Overhead Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,261295281.04462293,282578319.68280917,287074031.66514963,298467617.10140431,361894311.58826989,389436959.07638997,389436959.07638997,389436959.07638997]
["Total","Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
["Total","FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]
[]
[]
[null,"Battery Electric","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,12221986.560000001,23702488.544,23946844.095999993,24191199.647999998,24435555.199999999,43504518.399999999,43504518.399999999,43504518.399999999]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Hydrogen","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ScotRail",0,0,0,0,0,0,0,481575.0282,648378.08442000009,1345085.3220000002,2547973.648,2547973.648,2547973.648]
[null,"Other TOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FOCs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Electric (exc Hydrogen production)","Base",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Network Rail",3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401,3676.7488360529401]
[null,"ScotRail",262398988.7200608,242609290.7363885,245246348.24439278,250461017.52234888,258584448.31801111,273517267.6046229,306280808.22680914,311020875.76114964,322658816.74940431,386329866.78826988,432941477.47638994,432941477.47638994,432941477.47638994]
[null,"Other TOCs",107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,107957840.44536257,111708321.72536257,111708321.72536257,111708321.72536257,116600074.04536256,118119701.24536256,125231325.24536256,125231325.24536256]
[null,"FOCs",19821018.645441812,31483461.66624181,37314683.176641807,43145904.687041812,48977126.197441816,54808347.707841814,60639569.218241811,66470790.728641808,72302012.23904182,78133233.749441817,119005898.96810848,159878564.18677512,200751229.40544182]

{"sheet":"Capacity Summary","index":15,"n_rows":91,"n_cols":15,"rows_kept":91,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Hydrogen"]
[]
[]
[]
[null,"Forecast Hydrogen Transport Demand","Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","TWh",9.9008934662275106E-3,1.5160701070678132E-2,2.1488046040716944E-2,3.06355500166695E-2,0.11966504208151264,0.22346609488373512,0.34857259740214697,0.4724318920295939,1.1739109898105964,5.5727418145973253,10.204185882427369,14.858005726010553]
[null,"Scenario 2: Medium Electric + Low Hydrogen","TWh",3.9194320135513237E-3,5.1542290501372014E-3,6.6487899196456127E-3,8.6177075427693334E-3,8.7485465671324258E-2,0.18171382466270883,0.29757271066408258,0.41620991700604781,0.70041602846169881,2.5631208841686104,4.4135082036758924,6.1732946596561495]
[null,"Scenario 3: Medium Electric + High Hydrogen","TWh",1.3375821877695319E-2,2.332649087265206E-2,2.7222570497133468E-2,3.3244087516392351E-2,0.12086203869355848,0.22533259135950529,0.35313477558948303,0.47864212860473793,1.1860878176555307,5.5674491053412947,10.019148732142446,14.452115851474009]
[null,"Scenario 4: High Electric + Low Hydrogen","TWh",4.7882311924791997E-3,7.0655272929643475E-3,7.8654748429661005E-3,9.1398160082296377E-3,4.6875190827487936E-2,9.0334920133390298E-2,0.15190091091564251,0.20968037940534032,0.42999289769987109,1.4995101937492263,2.8695132526539191,4.4740732078847376]
[null,"Scenario 5: High Electric + High Hydrogen","TWh",1.3550290273924155E-2,2.3327983318781057E-2,2.722472119192124E-2,3.3247008624067771E-2,7.6368991703633482E-2,0.12572930410429736,0.19298253020682041,0.26048847453890689,0.90527371116176281,4.5340601988691454,8.5792678644698448,12.745776193710173]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","TWh",9.0830309874343363E-3,1.5197966614039961E-2,1.7720322267065207E-2,2.1283793133766667E-2,0.10169696006926923,0.19757566861313725,0.31862881251832076,0.44066521999829966,0.89068947932864218,3.7659257748633514,6.7832747659627648,9.5861320001596457]
[]
[null,"Estimated Excess Hydrogen Production "]
[null,"Scenario 1: Low Electric + High Hydrogen","TWh",1.1356375680722341,1.7031469912370141,4.2742811847285145,7.1289798345987148,10.190181111764641,14.095764674347034,18.266427402597852,23.011106569508865,26.326089010189403,43.427258185402678,65.495814117572635,92.64199427398944]
[null,"Scenario 2: Medium Electric + Low Hydrogen","TWh",1.1416190295249102,1.7131534632575551,4.2891204408495858,7.1509976770726151,10.222360688174829,14.137516944568061,18.317427289335917,23.067328544532412,26.799583971538301,46.436879115831388,71.286491796324114,101.32670534034385]
[null,"Scenario 3: Medium Electric + High Hydrogen","TWh",1.1321626396607662,1.6949812014350403,4.2685466602720981,7.1263712970989923,10.188984115152595,14.093898177871264,18.261865224410517,23.004896332933722,26.31391218234447,43.432550894658704,65.680851267857562,93.047884148525995]
[null,"Scenario 4: High Electric + Low Hydrogen","TWh",1.1407502303459824,1.711242165014728,4.2879037559262647,7.1504755686071553,10.262970963018667,14.228895849097379,18.463099089084356,23.273858082133117,27.070007102300128,47.500489806250776,72.830486747346086,103.02592679211526]
[null,"Scenario 5: High Electric + High Hydrogen","TWh",1.1319881712645374,1.6949797089889111,4.2685445095773096,7.1263683759913166,10.23347716214252,14.193501465126472,18.422017469793179,23.223049986999552,26.594726288838238,44.465939801130858,67.120732135530162,94.754223806289829]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","TWh",1.1364554305510273,1.7031097256936523,4.278048908502166,7.1383315914816174,10.208149193776885,14.121655100617632,18.296371187481679,23.042873241540157,26.609310520671357,45.234074225136652,68.916725234037244,97.913867999840349]
[]
[null,"Forecast Hydrogen Transport Demand","Units"]
[null,"Scenario 1: Low Electric + High Hydrogen","%",8.64300396595203E-3,8.823042077124886E-3,5.0021416157099161E-3,4.2789379555917646E-3,1.160686981123097E-2,1.5606012535528103E-2,1.8725361128237819E-2,2.0117576948778266E-2,4.268767235674896E-2,0.11372942478770051,0.13479769989996523,0.13821400675358655]
[null,"Scenario 2: Medium Electric + Low Hydrogen","%",3.4214757034761755E-3,2.9995960986562635E-3,1.5477530478179417E-3,1.2036550959548895E-3,8.4856228081237901E-3,1.2690194577573005E-2,1.5985641185285126E-2,1.7723475433130319E-2,2.5469673762243593E-2,5.2308589472828786E-2,5.8302618278413369E-2,5.7425996834010694E-2]
[null,"Scenario 3: Medium Electric + High Hydrogen","%",1.1676449396322799E-2,1.3575270003781751E-2,6.3370653856698904E-3,4.6432784068020476E-3,1.1722972088043246E-2,1.5736361470177644E-2,1.8970441879639165E-2,2.038202758024146E-2,4.3130466096564755E-2,0.11362141031308765,0.13235335181165714,0.1344382869904559]
[null,"Scenario 4: High Electric + Low Hydrogen","%",4.1798956152450705E-3,4.1119104131317266E-3,1.8309816986043386E-3,1.2765791899756679E-3,4.5466430951543197E-3,6.3086433614508398E-3,8.1601348866850668E-3,8.9288238971633963E-3,1.5636105370904402E-2,3.0602248852025029E-2,3.790638378670963E-2,4.1619285654741746E-2]
[null,"Scenario 5: High Electric + High Hydrogen","%",1.182875191787631E-2,1.3576138559591448E-2,6.3375660398419928E-3,4.6436864046508841E-3,7.4073842193215986E-3,8.7804509984199079E-3,1.0367044330207919E-2,1.1092386054407309E-2,3.2919044042245924E-2,9.253184079324786E-2,0.11333246848705211,0.11856535994148998]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","%",7.9290493443893613E-3,8.8447294288888662E-3,4.1250638279496403E-3,2.9727564946437461E-3,9.8640618445436784E-3,1.37979247487015E-2,1.7116777465394615E-2,1.8764856102074436E-2,3.2388708339223353E-2,7.6855628058435738E-2,8.9607328480353562E-2,8.9173320931717634E-2]
[]
[null,"Estimated Excess Hydrogen Production "]
[null,"Scenario 1: Low Electric + High Hydrogen","%",0.99135699603404792,0.99117695792287508,0.99499785838429011,0.99572106204440824,0.98839313018876906,0.98439398746447193,0.98127463887176214,0.97988242305122175,0.95731232764325103,0.88627057521229946,0.86520230010003474,0.86178599324641347]
[null,"Scenario 2: Medium Electric + Low Hydrogen","%",0.99657852429652383,0.9970004039013437,0.99845224695218204,0.99879634490404512,0.99151437719187618,0.98730980542242697,0.98401435881471488,0.98227652456686965,0.97453032623775637,0.94769141052717121,0.94169738172158668,0.94257400316598927]
[null,"Scenario 3: Medium Electric + High Hydrogen","%",0.98832355060367716,0.98642472999621822,0.99366293461433008,0.99535672159319799,0.98827702791195671,0.98426363852982235,0.98102955812036086,0.97961797241975856,0.95686953390343521,0.8863785896869123,0.86764664818834292,0.8655617130095441]
[null,"Scenario 4: High Electric + Low Hydrogen","%",0.99582010438475488,0.99588808958686825,0.99816901830139571,0.9987234208100243,0.99545335690484571,0.99369135663854913,0.9918398651133149,0.99107117610283657,0.98436389462909557,0.969397751147975,0.96209361621329037,0.95838071434525829]
[null,"Scenario 5: High Electric + High Hydrogen","%",0.98817124808212364,0.9864238614404085,0.99366243396015796,0.99535631359534915,0.99259261578067837,0.99121954900158005,0.98963295566979204,0.98890761394559268,0.96708095595775412,0.90746815920675217,0.88666753151294786,0.88143464005851002]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","%",0.99207095065561068,0.99115527057111108,0.99587493617205036,0.99702724350535621,0.99013593815545631,0.98620207525129855,0.98288322253460536,0.98123514389792554,0.96761129166077664,0.92314437194156429,0.91039267151964642,0.91082667906828241]
[]
[null,"Electricity"]
[]
[null,"Forecast Electricity Transport Demand",null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","TWh",0.57769486005134063,0.73203892615995392,0.92676450165872115,1.1673315031891065,1.3756946634569984,1.6515205371142101,1.9541437248301459,2.3111418582632157,2.8169158230331881,5.683640768720057,9.0459741239941529,11.20471969178371]
[null,"Scenario 2: Medium Electric + Low Hydrogen","TWh",0.59817053603688131,0.78090949418530942,1.0132388585132739,1.3079062491119369,1.5913095579418004,1.9440730801453041,2.3257607709439667,2.7826867423933463,3.3943022321332306,6.7447731934000785,10.243411238826544,12.450594242078033]
[null,"Scenario 3: Medium Electric + High Hydrogen","TWh",0.6067227999022724,0.79763624323460613,1.0206450642184621,1.3123668934324526,1.5959360749524736,1.9548197986934974,2.3489565080255645,2.8059638077809459,3.4325667913118596,6.9858008995030714,10.11456075724295,12.158353978559704]
[null,"Scenario 4: High Electric + Low Hydrogen","TWh",0.71522585068259992,1.0124193267037291,1.2768307611001533,1.6264798511513472,1.9971422950441089,2.4588037664545768,2.9503222509103098,3.5528867366017436,4.3638639632502469,8.6152523809379264,12.124607702820279,14.167739885389578]
[null,"Scenario 5: High Electric + High Hydrogen","TWh",0.71465954878355897,1.0113258475379774,1.2752137570176421,1.6237417692910254,1.9928366032674865,2.4530583558018133,2.9432316600722013,3.5942692623343042,4.4447092833760111,8.4741189536478423,11.874800857421457,13.837625870963096]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","TWh",0.6069800042328144,0.80085757143049829,1.0268232439507352,1.3135215919632635,1.5860622984064423,1.9293773569458401,2.3177052663105782,2.7735242700625018,3.412883545741149,7.029920119084994,10.244485878502719,12.295655514447452]
[]
[null,"Forecast Electricity Transport Demand (Hydrogen)"]
[null,"Scenario 1: Low Electric + High Hydrogen","TWh",1.5142542948347958E-2,2.31869545786842E-2,3.286407041521415E-2,4.6854370613729823E-2,0.18301712318348992,0.34177167452806545,0.53311103132093063,0.72254289369232005,1.7953932785338533,8.5230168929135566,15.606401937830094,22.724008757427907]
[null,"Scenario 2: Medium Electric + Low Hydrogen","TWh",5.99442543249026E-3,7.8829385472686617E-3,1.0168737524163878E-2,1.3180023300706039E-2,0.13380130043849592,0.2779152612488488,0.45511120454506748,0.63655634365630842,1.0712245141178922,3.9200672346108156,6.7500713703278352,9.4415094794741101]
[null,"Scenario 3: Medium Electric + High Hydrogen","TWh",2.0457139342357548E-2,3.5675809569938446E-2,4.1634519583851184E-2,5.0843898554482417E-2,0.1848478238842659,0.34462631619689044,0.54008848031332701,0.73204090257195209,1.814016662296694,8.5149221611102153,15.323403943276681,22.103236008136719]
[null,"Scenario 4: High Electric + Low Hydrogen","TWh",7.3231771179093639E-3,1.0806100565710179E-2,1.2029549759830506E-2,1.3978542130233564E-2,7.1691468324393312E-2,0.1381592896157734,0.23231904022392383,0.3206876390905205,0.65763619648215577,2.2933685316164638,4.3886673275883465,6.8427002002943045]
[null,"Scenario 5: High Electric + High Hydrogen","TWh",2.0723973360119295E-2,3.5678092134606321E-2,4.1637808881761898E-2,5.0848366130927178E-2,0.11679963437026297,0.19229187686539595,0.29514975208101946,0.3983941375300929,1.3845362641297549,6.9344450100351631,13.121233204483293,19.493540060968499]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","TWh",1.3891694451370161E-2,2.3243948939119942E-2,2.710166934962914E-2,3.2551683616349018E-2,0.15553652716476471,0.30217455199656285,0.48731465443978467,0.67395857176210539,1.362230968384982,5.7596511850851257,10.374420230295993,14.661143059067694]
[]
[null,"Estimated Excess Electricity Generation Capacity"]
[null,"Scenario 1: Low Electric + High Hydrogen","TWh",39.341148311286027,43.21442033774877,47.045678150615132,50.826781353087924,54.51791594445195,58.118996023651839,61.660693983344729,65.149924491741942,67.606960646332126,64.247906203912592,60.037481921369043,56.996423651628717]
[null,"Scenario 2: Medium Electric + Low Hydrogen","TWh",39.329820752816339,43.180853785754827,46.981899126651633,50.719880954478114,54.351516872712139,57.890299893899964,61.367076764006768,64.764366157647814,67.753743001648047,67.789723437535315,67.696375374038922,69.033048379288189]
[null,"Scenario 3: Medium Electric + High Hydrogen","TWh",39.306805775041084,43.136334165682861,46.943027138886755,50.67775643490382,54.295843832255692,57.812842120403729,61.258903751156907,64.645604533344581,66.972686294290611,62.953840804932916,59.251893282673656,56.663562114143915]
[null,"Scenario 4: High Electric + Low Hydrogen","TWh",39.2114366864852,42.946420791217967,46.716446411829089,50.40050883360918,54.007793967723934,57.515325179223765,60.965307448361571,64.310034868005204,67.19776958816675,67.545942952991808,68.176582952784656,69.914712015156454]
[null,"Scenario 5: High Electric + High Hydrogen","TWh",39.198602192142033,42.922642278814827,46.688455156789672,50.366377091468806,53.966991493454692,57.466938002626904,60.909567327342586,64.190945843833077,66.390024200393398,63.045999901863198,59.693823921288541,57.593986168908742]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","TWh",39.313114015601528,43.145544698117789,46.951381809388707,50.694893951311144,54.335028905521234,57.880736326351709,61.342928818745442,64.73612640187288,67.444155233773031,65.664992561376096,64.070951874394581,63.968353527325192]
[]
[null,"Forecast Electricity Transport Demand"]
[null,"Scenario 1: Low Electric + High Hydrogen","%",1.4466245973656469E-2,1.664873359504453E-2,1.9305459436231416E-2,2.2431010901463794E-2,2.4532407156399424E-2,2.7473925641455489E-2,3.0463074240548275E-2,3.389585684739687E-2,3.9005044399734207E-2,7.2444998591293705E-2,0.1068129565855374,0.12323014515672343]
[null,"Scenario 2: Medium Electric + Low Hydrogen","%",1.4978984074281767E-2,1.776019507423213E-2,2.1106809386021066E-2,2.5132243284596598E-2,2.8377411808226078E-2,3.2340693346021521E-2,3.6256198625911777E-2,4.0811666810532811E-2,4.6999952283953546E-2,8.5970437678541303E-2,0.12095204175285487,0.13693234439981722]
[null,"Scenario 3: Medium Electric + High Hydrogen","%",1.5193144111463623E-2,1.81406108948685E-2,2.1261088281643407E-2,2.5217957377900592E-2,2.8459915289584817E-2,3.2519470745180377E-2,3.6617796113242125E-2,4.1153054801661357E-2,4.752979091721863E-2,8.9042632516257325E-2,0.11943060241345764,0.13371826934174946]
[null,"Scenario 4: High Electric + Low Hydrogen","%",1.7910204500993246E-2,2.3025414434152281E-2,2.6597700301676776E-2,3.1253835926225979E-2,3.5614522054020853E-2,4.0903513052609489E-2,4.5992464433921958E-2,5.2107636659468173E-2,6.0425202006105724E-2,0.10981199762581774,0.143164813255755,0.15581760995765923]
[null,"Scenario 5: High Electric + High Hydrogen","%",1.7896023549883264E-2,2.3000545478866215E-2,2.6564016440601749E-2,3.1201221956766417E-2,3.5537739766090315E-2,4.0807935079761833E-2,4.5881929475635089E-2,5.2714564426882979E-2,6.1544644509581276E-2,0.10801307834902518,0.14021514665638019,0.15218699723060686]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","%",1.5199584849244776E-2,1.8213873440122676E-2,2.1389786130986656E-2,2.524014563827201E-2,2.8283838785958752E-2,3.2096222146689675E-2,3.6130621662163458E-2,4.0677287413013727E-2,4.7257242528964079E-2,8.960498628394295E-2,0.12096473087173835,0.1352283194512667]
[]
[null,"Forecast Electricity Transport Demand (Hydrogen)"]
[null,"Scenario 1: Low Electric + High Hydrogen","%",3.7918937159660894E-4,5.2734003051712187E-4,6.8459244735293782E-4,9.0033627563937933E-4,3.2636970265245394E-3,5.6855542279523278E-3,8.3106481469249985E-3,1.0597017402083448E-2,2.4860307848599935E-2,0.10863634278204803,0.18427710601341646,0.24991994219845676]
[null,"Scenario 2: Medium Electric + Low Hydrogen","%",1.5010836822996747E-4,1.7928137306581771E-4,2.1182527971137322E-4,2.5326245846360093E-4,2.3860439875258046E-3,4.6232687094029902E-3,7.0947117326115861E-3,9.3359144626851548E-3,1.4832945803208621E-2,4.9966082805953077E-2,7.9703420587473262E-2,0.1038382588461664]
[null,"Scenario 3: Medium Electric + High Hydrogen","%",5.1227391847940066E-4,8.1137358696641623E-4,8.6728993993018656E-4,9.7699757064104316E-4,3.2963434386724822E-3,5.7330427157911415E-3,8.4194193411642991E-3,1.0736317873046857E-2,2.5118180627262066E-2,0.10853316545998409,0.18093552531777313,0.24309264815551998]
[null,"Scenario 4: High Electric + Low Hydrogen","%",1.8338207386320621E-4,2.4576273622976445E-4,2.5058791581775061E-4,2.6860650128367582E-4,1.2784554140484274E-3,2.2983535259044597E-3,3.6216129243254402E-3,4.7032951562352666E-3,9.1061042125988294E-3,2.9231805246496444E-2,5.1820459168313612E-2,7.5256406419924635E-2]
[null,"Scenario 5: High Electric + High Hydrogen","%",5.1895579640841218E-4,8.1142549924827841E-4,8.6735845939470569E-4,9.7708341793948566E-4,2.0828576734385519E-3,3.1988780083153511E-3,4.6010785672916795E-3,5.8429605289180009E-3,1.917128584881642E-2,8.8388038481983913E-2,0.15493275720319666,0.21439106353486473]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","%",3.4786646518984059E-4,5.2863625109966957E-4,5.6455569602307935E-4,6.255011263420335E-4,2.7736426646519864E-3,5.0268349594974355E-3,7.5967301217808965E-3,9.8844660650521735E-3,1.8862430666222695E-2,7.3413844922468705E-2,0.12249896832221395,0.16124408615569635]
[]
[null,"Estimated Excess Electricity Generation Capacity"]
[null,"Scenario 1: Low Electric + High Hydrogen","%",0.98515456465474693,0.98282392637443838,0.98000994811641562,0.97666865282289683,0.97220389581707611,0.96684052013059218,0.96122627761252677,0.95550712575051977,0.93613464775166588,0.81891865862665825,0.70890993740104613,0.62684991264481971]
[null,"Scenario 2: Medium Electric + Low Hydrogen","%",0.9848709075574883,0.98206052355270212,0.97868136533426753,0.9746144942569398,0.9692365442042481,0.96303603794457548,0.95664908964147666,0.94985241872678206,0.93816710191283781,0.86406347951550566,0.79934453765967184,0.75922939675401646]
[null,"Scenario 3: Medium Electric + High Hydrogen","%",0.98429458197005693,0.98104801551816512,0.97787162177842635,0.97380504505145837,0.96824374127174273,0.96174748653902853,0.95496278454559358,0.94811062732529183,0.92735202845551923,0.80242420202375864,0.69963387226876927,0.62318908250273053]
[null,"Scenario 4: High Electric + Low Hydrogen","%",0.98190641342514351,0.97672882282961793,0.97315171178250548,0.96847755757249032,0.9631070225319307,0.95679813342148601,0.9503859226417527,0.9431890681842966,0.93046869378129549,0.86095619712768579,0.8050147275759314,0.76892598362241615]
[null,"Scenario 5: High Electric + High Hydrogen","%",0.98158502065370834,0.97618802902188551,0.97256862510000353,0.9678216946252941,0.96237940256047116,0.95599318691192281,0.94951699195707329,0.94144247504419909,0.91928406964160225,0.80359888316899086,0.70485209614042321,0.63342193923452839]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","%",0.98445254868556542,0.98125749030877762,0.97804565817299027,0.97413435323538589,0.96894251854938929,0.96287694289381287,0.95627264821605573,0.94943824652193409,0.93388032680481314,0.8369811687935883,0.75653630080604772,0.70352759439303703]

{"sheet":"Bus Summary","index":16,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":true,"merged":[[46,1,48,1],[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1],[31,1,33,1],[34,1,36,1],[37,1,39,1],[40,1,42,1],[43,1,45,1],[68,1,70,1],[53,1,55,1],[56,1,58,1],[59,1,61,1],[62,1,64,1],[65,1,67,1]]}
[]
[]
[null,null,{"$f":"MID(CELL(\"filename\",B1),FIND(\"]\",CELL(\"filename\",B1))+1,99)","v":"Bus Summary"}]
[]
[]
[]
[null,"Bus + Coach","Summary of total fuel usage split by fuel type"]
[]
[null,null,null,"Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Hydrogen","kWh",5463136.6020984603,8937309.3220338933,13627442.493946727,19533536.117836963,26335966.303470552,34326563.559322044,43015469.531880572,47952268.966908842,47952268.966908842,71229226.190476239,116562837.46973369,111351578.38983054]
[null,null,"Electricity/kWh","kWh",6461961.2590799034,10005617.433414044,14591525.423728812,20219685.230024211,29495726.392251816,42732324.455205813,59616803.874092005,72436501.210653752,72436501.210653752,157484249.39467311,450875529.96368045,511013459.74576277]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,773003.43018562684,1294129.3381759417,2162672.5181597997,3031215.6981436582,4622386.8038741006,6706890.4358353596,9312519.9757869355,12341998.587570652,12341998.587570652,12341998.587570652,39266837.167070255,42215541.263115436]
[null,null,"Electricity/kWh","kWh",11881670.702179177,18760532.687651332,27828123.48668281,39084443.099273607,53988644.06779661,70456222.760290548,90154782.08232446,113188547.21549636,113188547.21549636,113188547.21549636,418255653.7530266,552495082.02179182]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,8937309.3220338933,17101615.213882159,19359827.48184019,22139165.657788537,29526993.946731228,39254677.562550448,51417756.255044401,58887227.602905579,65835573.042776451,140736324.26463997,131671146.0855529,80600807.102502048]
[null,null,"Electricity/kWh","kWh",20949261.501210652,39188668.280871667,42106973.365617432,45859079.903147697,62222433.414043583,85985774.818401933,119233607.74818401,143518075.06053269,166551840.19370461,472869648.9104116,498821719.12832928,529463922.51815981]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,1641546.610169485,3204924.3341404297,3378632.9701372012,3552341.6061339732,3991824.4552058005,4686658.999192887,5558676.3518966874,7295762.7118644034,9206557.7078288924,20806916.924491078,28835633.575464085,24753480.629539955]
[null,null,"Electricity/kWh","kWh",114335024.21307506,210951767.55447942,219289782.08232445,229712300.24213076,241177070.21791768,257748874.09200969,275571380.14527845,312779769.97578692,349883934.62469733,549058256.65859568,560523026.63438261,562972318.40193701]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,9111017.9580306653,17101615.213882159,19359827.48184019,22139165.657788537,25010569.410815168,29005868.038740914,33178349.475383379,42211198.547215499,52286299.435028262,70004580.306698948,68962328.49071832,55586763.518966906]
[null,null,"Electricity/kWh","kWh",114335024.21307506,210951767.55447942,219289782.08232445,229712300.24213076,241177070.21791768,257748874.09200969,275571380.14527845,362703631.96125907,449106307.50605327,535821658.59564161,536447009.68523002,544472348.66828084]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Hydrogen",null,5289427.9661016893,10153269.774011295,11542938.861985467,12932607.949959641,14588051.25100887,17019972.154963672,23624374.495560937,28835633.575464085,36131396.287328497,84617276.470439866,89112530.266343847,73478753.02663438]
[null,null,"Electricity/kWh","kWh",20949261.501210652,39188668.280871667,42106973.365617432,45859079.903147697,50549213.075060531,58157651.33171913,85047748.184019372,107560387.40920097,139349067.79661018,457235871.67070216,524356888.61985469,533737154.96368039]
[]
[]
[]
[null,"Bus",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,2779338.175948346,4690133.171912834,7122054.0758676371,10248809.523809526,14006127.320419714,18001425.94834546,22517850.484261524,27454649.919289786,27454649.919289786,50731607.142857186,75915016.646489128,65145081.214689299]
[null,null,"Electricity/kWh","kWh",4690133.1719128331,7087312.348668281,10214067.796610169,13966174.334140435,20428135.593220338,28453474.576271188,38875992.73607748,51695690.072639227,51695690.072639227,136743438.25665858,341855990.01210654,348317951.27118641]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,694834.54398708651,1042251.8159806298,1563377.7239709448,2258212.267958031,3409900.5246166461,4973278.2485875906,6884073.2445520787,9215243.1396287661,9215243.1396287661,9215243.1396287661,23459351.29136404,23455008.575464107]
[null,null,"Electricity/kWh","kWh",8233789.3462469736,12923922.518159807,19073208.232445519,26577421.307506051,36791489.104116224,48152033.898305081,61909757.869249396,78064661.016949147,78064661.016949147,78064661.016949147,290371355.93220341,373331994.85472155]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,6427219.5318805501,12854439.0637611,12854439.0637611,12854439.0637611,17197154.96368039,22755831.315577082,30746428.571428578,38215899.91928976,45164245.359160624,88765112.994350299,80427098.466505259,58887227.602905579]
[null,null,"Electricity/kWh","kWh",17301380.14527845,33352058.111380145,33352058.111380145,33352058.111380145,45025278.450363196,61180181.598062955,85464648.910411626,109749116.22276029,132782881.35593221,334145932.20338982,339148740.92009681,352072663.43825662]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,1215960.4519774015,2605629.5399515745,2605629.5399515745,2605629.5399515745,2605629.5399515745,2605629.5399515745,2605629.5399515745,4342715.899919291,6253510.895883779,11985895.883777242,17718280.871670704,16502320.419693304]
[null,null,"Electricity/kWh","kWh",104329406.77966101,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,231901029.05569008,269005193.70460045,380213462.46973366,376774031.47699755,377503607.74818403]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,6427219.5318805501,12854439.0637611,12854439.0637611,12854439.0637611,12854439.0637611,12854439.0637611,12854439.0637611,21887288.135593224,31962389.02340598,31962389.02340598,34394309.927360781,26751129.943502832]
[null,null,"Electricity/kWh","kWh",104329406.77966101,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,194692639.22518158,281824891.04116219,368227566.58595639,368227566.58595639,366768414.04358351,371354322.03389829]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Hydrogen",null,3821589.991928976,7643179.9838579521,7643179.9838579521,7643179.9838579521,7643179.9838579521,7643179.9838579521,11812187.24778047,17023446.32768362,24319209.039548028,58366101.694915265,53849677.158999205,42211198.547215506]
[null,null,"Electricity/kWh","kWh",17301380.14527845,33352058.111380145,33352058.111380145,33352058.111380145,33352058.111380145,33352058.111380145,51278789.346246973,73791428.571428567,105580108.95883776,352385338.98305082,355095193.70460045,362078280.87167072]
[]
[]
[]
[null,"Coach",null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,2683798.4261501147,4247176.1501210593,6505388.4180790903,9284726.5940274354,12329838.983050838,16325137.610976586,20497619.047619049,20497619.047619049,20497619.047619049,20497619.047619049,40647820.823244549,46206497.175141253]
[null,null,"Electricity/kWh","kWh",1771828.0871670702,2918305.0847457629,4377457.6271186443,6253510.8958837772,9067590.7990314774,14278849.878934624,20740811.138014529,20740811.138014529,20740811.138014529,20740811.138014529,109019539.95157385,162695508.47457626]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,78168.88619854032,251877.52219531193,599294.79418885522,773003.43018562684,1212486.2792574542,1733612.1872477692,2428446.7312348555,3126755.4479418844,3126755.4479418844,3126755.4479418844,15807485.875706214,18760532.687651332]
[null,null,"Electricity/kWh","kWh",3647881.3559322031,5836610.1694915257,8754915.2542372886,12507021.791767554,17197154.963680387,22304188.861985471,28245024.21307506,35123886.198547214,35123886.198547214,35123886.198547214,127884297.82082324,179163087.16707021]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,2510089.7901533432,4247176.1501210593,6505388.4180790903,9284726.5940274354,12329838.983050838,16498846.246973358,20671327.683615819,20671327.683615819,20671327.683615819,51971211.270289674,51244047.619047627,21713579.499596462]
[null,null,"Electricity/kWh","kWh",3647881.3559322031,5836610.1694915257,8754915.2542372886,12507021.791767554,17197154.963680387,24805593.220338982,33768958.837772399,33768958.837772399,33768958.837772399,138723716.7070218,159672978.20823243,177391259.07990316]
[null,"Scenario 4: High Electric + Low Hydrogen","Total"]
[null,null,"Hydrogen",null,425586.15819208359,599294.79418885522,773003.43018562684,946712.06618239847,1386194.915254226,2081029.4592413125,2953046.8119451124,2953046.8119451124,2953046.8119451124,8821021.0407138355,11117352.70379338,8251160.2098466521]
[null,null,"Electricity/kWh","kWh",10005617.433414044,16259128.32929782,24597142.857142858,35019661.016949154,46484430.992736079,63056234.866828084,80878740.920096844,80878740.920096844,80878740.920096844,168844794.188862,183748995.15738499,185468710.65375301]
[null,"Scenario 5: High Electric + High Hydrogen","Total"]
[null,null,"Hydrogen",null,2683798.4261501147,4247176.1501210593,6505388.4180790903,9284726.5940274354,12156130.347054066,16151428.974979814,20323910.411622275,20323910.411622275,20323910.411622275,38042191.283292972,34568018.563357539,28835633.575464074]
[null,null,"Electricity/kWh","kWh",10005617.433414044,16259128.32929782,24597142.857142858,35019661.016949154,46484430.992736079,63056234.866828084,80878740.920096844,80878740.920096844,80878740.920096844,167594092.00968522,169678595.64164647,173118026.63438258]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total"]
[null,null,"Hydrogen",null,1467837.9741727132,2510089.7901533432,3899758.8781275162,5289427.9661016893,6944871.267150918,9376792.1711057201,11812187.247780466,11812187.247780466,11812187.247780466,26251174.775524616,35262853.107344635,31267554.479418885]
[null,null,"Electricity/kWh","kWh",3647881.3559322031,5836610.1694915257,8754915.2542372886,12507021.791767554,17197154.963680387,24805593.220338982,33768958.837772399,33768958.837772399,33768958.837772399,104850532.68765134,169261694.91525424,171658874.09200969]

{"sheet":"Car Summary","index":17,"n_rows":62,"n_cols":16,"rows_kept":62,"cut":false,"hidden":true,"merged":[[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOtal","Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total",null,{"$f":"E11+E12","v":125280473.07328007},{"$f":"F11+F12","v":210349491.36987635},312541913.61900657,424107259.02167034,551004626.73563683,692251048.80128479,852922429.26951134,1037122262.7515522,1283825499.5965433,3163898047.4190273,5268417328.8145256,6547072013.586153]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(C34:C45)","v":121124185.51267862},204643513.33419594,305498916.78251368,414294476.7316097,537457789.43556368,675618079.95800865,833557179.26649833,1014852809.615155,1240593891.8408418,2962100861.081634,4858901178.6272058,6043634234.5520239]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(C51:C62)","v":4156287.5606014403},5705978.0356804198,7042996.8364928979,9812782.2900606375,13546837.300073158,16632968.843276182,19365250.00301303,22269453.136397246,43231607.755701624,201797186.33739346,409516150.1873194,503437779.03412944]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(D34:D45)","v":134170007.83985743},237327200.61030799,363777308.72516441,505015452.15383804,663429191.43593681,840841295.14276528,1041388065.7167215,1277397517.1205299,1576453661.4488051,3665302552.441505,5569393367.5561609,6469928464.1945038]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(D51:D62)","v":3051845.7109751073},3686136.0035556969,4211431.1070747767,5153826.8375691231,6377758.2911254903,7357643.8108954737,8205780.7300989917,9112752.1194660347,16161180.326118587,70209361.348396376,141910362.71324092,175970753.68795821]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(F34:F45)","v":133743128.05384831},236523417.85696617,362628946.87422746,503065120.70801419,660364588.34529078,836800704.14390659,1036447029.107795,1271456822.7972908,1563887735.7275839,3595126958.7600598,5417252497.2301207,6273272017.0871849]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(F51:F62)","v":4156287.5606014398},5705978.0356804198,7042996.8364928979,9812782.2900606412,13546837.300073158,16632968.843276175,19365250.00301303,22269453.13639725,43231607.755701631,201797186.33739352,409516150.1873194,503437779.03412944]
[null,"Scenario 4: High Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(G34:G45)","v":146829227.37746072},269315443.31652641,421088256.38472748,594130250.7362498,786906373.07430804,1002802208.6599621,1245245148.9500694,1535200474.67663,1902345189.5142779,4050170681.9978786,5861093691.9663219,6469928464.1945047]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(G51:G62)","v":3051845.7109751073},3686136.0035556965,4211431.1070747767,5153826.8375691231,6377758.2911254903,7357643.8108954756,8205780.7300989917,9112752.1194660328,16161180.326118587,70209361.348396376,141910362.71324086,175970753.68795821]
[null,"Scenario 5: High Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(H34:H45)","v":146362070.59501806},268403322.37973639,419758976.96594131,591835764.68441868,783271387.25501812,997983328.32980514,1239336878.9490914,1528060835.9794269,1887181579.614327,3972626433.4525409,5700378739.736393,6273272017.0871849]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(H51:H62)","v":4156287.5606014398},5705978.0356804188,7042996.8364928979,9812782.2900606394,13546837.300073158,16632968.843276178,19365250.00301303,22269453.136397246,43231607.755701631,201797186.33739352,409516150.1873194,503437779.03412944]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total","kWh"]
[null,null,"Electricity ","kWh",{"$f":"TRANSPOSE(E34:E45)","v":133956227.86208792},236924627.51381931,363202220.08797771,504038399.77977395,661893342.58881855,838816133.77337492,1038911672.5854177,1274420246.8781188,1570145557.6131759,3629875614.9245362,5492286758.5458374,6369736955.7648211]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(E51:E62)","v":3604946.5178046133},4697770.1272163447,5629452.1560209757,7487811.3996612914,9970596.0600357745,12006476.110285476,13798783.827164605,15706434.994677706,29750554.550437465,136639204.10883904,277539005.92015171,342812393.38279492]
[]
[]
[]
[]
[null,"Electricity kWh"]
["kWh","Year","Low BEV - HH","Medium BEV - LH","Medium BEV - MH","Medium BEV - HH","High BEV - LH","High BEV - HH"]
[null,2022,121124185.51267862,134170007.83985743,133956227.86208792,133743128.05384831,146829227.37746072,146362070.59501806]
[null,2023,204643513.33419594,237327200.61030799,236924627.51381931,236523417.85696617,269315443.31652641,268403322.37973639]
[null,2024,305498916.78251368,363777308.72516441,363202220.08797771,362628946.87422746,421088256.38472748,419758976.96594131]
[null,2025,414294476.7316097,505015452.15383804,504038399.77977395,503065120.70801419,594130250.7362498,591835764.68441868]
[null,2026,537457789.43556368,663429191.43593681,661893342.58881855,660364588.34529078,786906373.07430804,783271387.25501812]
[null,2027,675618079.95800865,840841295.14276528,838816133.77337492,836800704.14390659,1002802208.6599621,997983328.32980514]
[null,2028,833557179.26649833,1041388065.7167215,1038911672.5854177,1036447029.107795,1245245148.9500694,1239336878.9490914]
[null,2029,1014852809.615155,1277397517.1205299,1274420246.8781188,1271456822.7972908,1535200474.67663,1528060835.9794269]
[null,2030,1240593891.8408418,1576453661.4488051,1570145557.6131759,1563887735.7275839,1902345189.5142779,1887181579.614327]
[null,2035,2962100861.081634,3665302552.441505,3629875614.9245362,3595126958.7600598,4050170681.9978786,3972626433.4525409]
[null,2040,4858901178.6272058,5569393367.5561609,5492286758.5458374,5417252497.2301207,5861093691.9663219,5700378739.736393]
[null,2045,6043634234.5520239,6469928464.1945038,6369736955.7648211,6273272017.0871849,6469928464.1945047,6273272017.0871849]
[]
["Hydrogen"]
[]
[null,"hydrogen kwh"]
[null,"Year","Low BEV - HH","Medium BEV - LH","Medium BEV - MH","Medium BEV - HH","High BEV - LH","High BEV - HH"]
[null,2022,4156287.5606014403,3051845.7109751073,3604946.5178046133,4156287.5606014398,3051845.7109751073,4156287.5606014398]
[null,2023,5705978.0356804198,3686136.0035556969,4697770.1272163447,5705978.0356804198,3686136.0035556965,5705978.0356804188]
[null,2024,7042996.8364928979,4211431.1070747767,5629452.1560209757,7042996.8364928979,4211431.1070747767,7042996.8364928979]
[null,2025,9812782.2900606375,5153826.8375691231,7487811.3996612914,9812782.2900606412,5153826.8375691231,9812782.2900606394]
[null,2026,13546837.300073158,6377758.2911254903,9970596.0600357745,13546837.300073158,6377758.2911254903,13546837.300073158]
[null,2027,16632968.843276182,7357643.8108954737,12006476.110285476,16632968.843276175,7357643.8108954756,16632968.843276178]
[null,2028,19365250.00301303,8205780.7300989917,13798783.827164605,19365250.00301303,8205780.7300989917,19365250.00301303]
[null,2029,22269453.136397246,9112752.1194660347,15706434.994677706,22269453.13639725,9112752.1194660328,22269453.136397246]
[null,2030,43231607.755701624,16161180.326118587,29750554.550437465,43231607.755701631,16161180.326118587,43231607.755701631]
[null,2035,201797186.33739346,70209361.348396376,136639204.10883904,201797186.33739352,70209361.348396376,201797186.33739352]
[null,2040,409516150.1873194,141910362.71324092,277539005.92015171,409516150.1873194,141910362.71324086,409516150.1873194]
[null,2045,503437779.03412944,175970753.68795821,342812393.38279492,503437779.03412944,175970753.68795821,503437779.03412944]

{"sheet":"HGV Summary","index":18,"n_rows":59,"n_cols":16,"rows_kept":59,"cut":false,"hidden":true,"merged":[[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOtal","Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total",null,{"$f":"E11+E12","v":53592816.03341949},{"$f":"F11+F12","v":102264647.56614758},164375832.85153913,239490787.12075377,345649070.81761193,483295027.08224273,652244500.91298246,860311285.90969145,1097639398.8644135,2733912673.1349163,4301135010.049962,5637576449.8826675]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(C32:C43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,267821195.784058,313481990.72754091,385551214.57731581,483809194.48512727,599722093.65790713,1140329120.2974207,1801262826.9072425,2279053917.2055678]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(C48:C59)","v":0},0,0,0,77827875.033553928,169813036.35470179,266693286.3356666,376502091.42456418,497917305.20650637,1593583552.8374953,2499872183.1427197,3358522532.6771002]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(D32:D43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,269289415.92554504,315656940.33948755,388184709.0645175,486958514.35925967,603461938.87425673,1119480979.3534102,1827770898.4923108,2504961083.5818181]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(D48:D59)","v":0},0,0,0,75829208.703494549,166745125.47296584,262845501.17133403,371768853.9570927,492176539.19534206,1627765350.6546404,2455294925.3113909,2982727843.7131748]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(D32:D43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,269289415.92554504,315656940.33948755,388184709.0645175,486958514.35925967,603461938.87425673,1119480979.3534102,1827770898.4923108,2504961083.5818181]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(D48:D59)","v":0},0,0,0,75829208.703494549,166745125.47296584,262845501.17133403,371768853.9570927,492176539.19534206,1627765350.6546404,2455294925.3113909,2982727843.7131748]
[null,"Scenario 4: High Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(E32:E43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,292662807.60422128,368542038.61293519,472664262.22106284,607252553.82161558,763318570.66893041,1764090364.5241008,2749401784.0012608,3514770844.3415461]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(E48:E59)","v":0},0,0,0,35847928.910650104,77384324.909896851,120924951.6620321,170282678.05569637,224877162.05888104,555598464.04762101,921557574.5869782,1300734680.6888907]
[null,"Scenario 5: High Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(E32:E43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,292662807.60422128,368542038.61293519,472664262.22106284,607252553.82161558,763318570.66893041,1764090364.5241008,2749401784.0012608,3514770844.3415461]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(E48:E59)","v":0},0,0,0,35847928.910650104,77384324.909896851,120924951.6620321,170282678.05569637,224877162.05888104,555598464.04762101,921557574.5869782,1300734680.6888907]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total","kWh"]
[null,null,"Electricity ","kWh",{"$f":"TRANSPOSE(D32:D43)","v":53592816.03341949},102264647.56614758,164375832.85153913,239490787.12075377,269289415.92554504,315656940.33948755,388184709.0645175,486958514.35925967,603461938.87425673,1119480979.3534102,1827770898.4923108,2504961083.5818181]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(D48:D59)","v":0},0,0,0,75829208.703494549,166745125.47296584,262845501.17133403,371768853.9570927,492176539.19534206,1627765350.6546404,2455294925.3113909,2982727843.7131748]
[]
[]
["kWh"]
["Electricity ","Year","Low BEV","Medium BEV","High BEV"]
[null,2022,53592816.03341949,53592816.03341949,53592816.03341949]
[null,2023,102264647.56614758,102264647.56614758,102264647.56614758]
[null,2024,164375832.85153913,164375832.85153913,164375832.85153913]
[null,2025,239490787.12075377,239490787.12075377,239490787.12075377]
[null,2026,267821195.784058,269289415.92554504,292662807.60422128]
[null,2027,313481990.72754091,315656940.33948755,368542038.61293519]
[null,2028,385551214.57731581,388184709.0645175,472664262.22106284]
[null,2029,483809194.48512727,486958514.35925967,607252553.82161558]
[null,2030,599722093.65790713,603461938.87425673,763318570.66893041]
[null,2035,1140329120.2974207,1119480979.3534102,1764090364.5241008]
[null,2040,1801262826.9072425,1827770898.4923108,2749401784.0012608]
[null,2045,2279053917.2055678,2504961083.5818181,3514770844.3415461]
[]
[]
[]
["Hydrogen Generation","Year","Low BEV","Medium BEV","High BEV"]
[null,2022,0,0,0]
[null,2023,0,0,0]
[null,2024,0,0,0]
[null,2025,0,0,0]
[null,2026,77827875.033553928,75829208.703494549,35847928.910650104]
[null,2027,169813036.35470179,166745125.47296584,77384324.909896851]
[null,2028,266693286.3356666,262845501.17133403,120924951.6620321]
[null,2029,376502091.42456418,371768853.9570927,170282678.05569637]
[null,2030,497917305.20650637,492176539.19534206,224877162.05888104]
[null,2035,1593583552.8374953,1627765350.6546404,555598464.04762101]
[null,2040,2499872183.1427197,2455294925.3113909,921557574.5869782]
[null,2045,3358522532.6771002,2982727843.7131748,1300734680.6888907]

{"sheet":"Van Summary","index":19,"n_rows":60,"n_cols":16,"rows_kept":60,"cut":false,"hidden":true,"merged":[[24,1,26,1],[9,1,11,1],[12,1,14,1],[15,1,17,1],[18,1,20,1],[21,1,23,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOtal","Units",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,"Scenario 1: Low Electric + High Hydrogen","Total",null,{"$f":"E11+E12","v":14743096.952861212},{"$f":"F11+F12","v":22768803.438332234},36844974.936437845,64200117.397766799,89410594.585231975,122180673.68865839,161089105.96349579,201890926.11666003,260197042.45217934,670651818.52299559,1086189958.3382125,1416074860.2037809]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(D32:D43)","v":14461627.649333604},22251389.725368418,36027368.226160526,62910885.788994901,87456231.140816972,119487147.5622233,157643015.37190911,197795450.42893645,250921678.61580205,634297559.35773671,1028159054.7305192,1344315770.0959067]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(C49:C60)","v":281469.30352760793},517413.71296381735,817606.71027731919,1289231.6087719006,1954363.4444150035,2693526.1264350913,3446090.5915866825,4095475.6877235644,9275363.8363773059,36354259.165258914,58030903.60769324,71759090.107874155]
[null,"Scenario 2: Medium Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(E32:E43)","v":16471771.864596194},26940277.487180434,45500579.608720481,80613787.903861791,114401786.19179112,158838157.47993422,211446759.92332655,267351846.35281962,342561490.56894577,829107806.69787467,1194613165.8301404,1442908516.1605945]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(D49:D60)","v":94582.872390589473},173963.70840556143,274686.29441103688,432665.00705655216,656111.87283010513,904164.94301215047,1156407.8468626395,1373709.52791839,3126333.1436500484,12384077.892724851,19854509.223274734,24737667.698406558]
[null,"Scenario 3: Medium Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(G32:G43)","v":16383324.716965094},26785751.42979265,45262452.752298974,80250126.866327584,113859116.94686329,158095914.9688746,210504707.94799155,266240078.21862191,340028682.49058777,817150197.58739746,1173857681.9972856,1414632426.6965261]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(F49:F60)","v":282224.99505998747},518897.62308947789,819746.17880037648,1292139.5685431687,1958998.7432595394,2699819.4807128324,3453767.2200915706,4103991.0943424213,9309653.6166083962,36616414.470689274,58525217.470804587,72414675.822579712]
[null,"Scenario 4: High Electric + Low Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(H32:H43)","v":18414513.461815678},31527554.699359782,54833720.474007234,98111360.531307131,141058249.56202477,197812052.00169802,264784760.17468318,336371619.85995096,433010407.2415899,952183628.78368735,1286013199.7337322,1455788682.6330616]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(G49:G60)","v":94838.871334607626},174466.95526822106,275410.76575412304,433647.5645265397,657679.17050654045,906292.41340508382,1159001.2316146994,1376583.7043135285,3138020.3980251118,12475355.743439831,20028112.51732178,24971439.584854253]
[null,"Scenario 5: High Electric + High Hydrogen","Total","kWh"]
[null,null,"Electricity","kWh",{"$f":"TRANSPOSE(I32:I43)","v":18315368.345217474},31346196.470397856,54545995.810282186,97667764.722816706,140387543.60469165,196885521.67909089,263602439.33755207,334969922.30424261,429796964.38594848,938351240.90189326,1263310207.161046,1426879299.4592247]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(H49:H60)","v":282984.75529205042},520390.06921848207,821896.87358814897,1295060.6762186019,1963656.0820950628,2706142.3123834319,3461478.1263918811,4112541.9855977297,9344197.8670495823,36882378.11073111,59028003.184924439,73082224.666564018]
[null,"Scenario 6: Medium Electric + Medium Hydrogen","Total","kWh"]
[null,null,"Electricity ","kWh",{"$f":"TRANSPOSE(F32:F43)","v":16427429.239267515},26862792.235637646,45381203.804433942,80431546.325378746,114129806.49628724,158466167.07843193,210974682.319547,266794804.07068104,341290387.43138027,823085575.04455471,1184144409.2498107,1428597764.0782712]
[null,null,"Hydrogen ","kWh",{"$f":"TRANSPOSE(E49:E60)","v":188656.50352803356},346926.71281232138,547931.24905876582,863373.78414573462,1309104.0547300417,1804094.8749222883,2307652.0842612535,2741694.6570651527,6229465.244699724,24588252.073820747,39359878.597000159,48868298.369883992]
[]
[]
[]
[null,"kWh","Year","Low BEV - HH","Medium BEV - LH","Medium BEV - MH","Medium BEV - HH","High BEV - LH","High BEV - HH"]
[null,null,2022,14461627.649333604,16471771.864596194,16427429.239267515,16383324.716965094,18414513.461815678,18315368.345217474]
[null,null,2023,22251389.725368418,26940277.487180434,26862792.235637646,26785751.42979265,31527554.699359782,31346196.470397856]
[null,null,2024,36027368.226160526,45500579.608720481,45381203.804433942,45262452.752298974,54833720.474007234,54545995.810282186]
[null,null,2025,62910885.788994901,80613787.903861791,80431546.325378746,80250126.866327584,98111360.531307131,97667764.722816706]
[null,null,2026,87456231.140816972,114401786.19179112,114129806.49628724,113859116.94686329,141058249.56202477,140387543.60469165]
[null,null,2027,119487147.5622233,158838157.47993422,158466167.07843193,158095914.9688746,197812052.00169802,196885521.67909089]
[null,null,2028,157643015.37190911,211446759.92332655,210974682.319547,210504707.94799155,264784760.17468318,263602439.33755207]
[null,null,2029,197795450.42893645,267351846.35281962,266794804.07068104,266240078.21862191,336371619.85995096,334969922.30424261]
[null,null,2030,250921678.61580205,342561490.56894577,341290387.43138027,340028682.49058777,433010407.2415899,429796964.38594848]
[null,null,2035,634297559.35773671,829107806.69787467,823085575.04455471,817150197.58739746,952183628.78368735,938351240.90189326]
[null,null,2040,1028159054.7305192,1194613165.8301404,1184144409.2498107,1173857681.9972856,1286013199.7337322,1263310207.161046]
[null,null,2045,1344315770.0959067,1442908516.1605945,1428597764.0782712,1414632426.6965261,1455788682.6330616,1426879299.4592247]
[]
[]
[]
[]
["Hydrogen Generation","Year","Low BEV - HH","Medium BEV - LH","Medium BEV - MH","Medium BEV - HH","High BEV - LH","High BEV - HH"]
[null,2022,281469.30352760793,94582.872390589473,188656.50352803356,282224.99505998747,94838.871334607626,282984.75529205042]
[null,2023,517413.71296381735,173963.70840556143,346926.71281232138,518897.62308947789,174466.95526822106,520390.06921848207]
[null,2024,817606.71027731919,274686.29441103688,547931.24905876582,819746.17880037648,275410.76575412304,821896.87358814897]
[null,2025,1289231.6087719006,432665.00705655216,863373.78414573462,1292139.5685431687,433647.5645265397,1295060.6762186019]
[null,2026,1954363.4444150035,656111.87283010513,1309104.0547300417,1958998.7432595394,657679.17050654045,1963656.0820950628]
[null,2027,2693526.1264350913,904164.94301215047,1804094.8749222883,2699819.4807128324,906292.41340508382,2706142.3123834319]
[null,2028,3446090.5915866825,1156407.8468626395,2307652.0842612535,3453767.2200915706,1159001.2316146994,3461478.1263918811]
[null,2029,4095475.6877235644,1373709.52791839,2741694.6570651527,4103991.0943424213,1376583.7043135285,4112541.9855977297]
[null,2030,9275363.8363773059,3126333.1436500484,6229465.244699724,9309653.6166083962,3138020.3980251118,9344197.8670495823]
[null,2035,36354259.165258914,12384077.892724851,24588252.073820747,36616414.470689274,12475355.743439831,36882378.11073111]
[null,2040,58030903.60769324,19854509.223274734,39359878.597000159,58525217.470804587,20028112.51732178,59028003.184924439]
[null,2045,71759090.107874155,24737667.698406558,48868298.369883992,72414675.822579712,24971439.584854253,73082224.666564018]

{"sheet":"Results_Backend","index":20,"n_rows":73,"n_cols":26,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
["Year","Scenario","Electricity",null,null,null,"Year","Scenario","Hydrogen "]
[2022,"Scenario 1: Low Electric + High Hydrogen",{"$f":"N8","v":577694860.05134058},null,null,null,2022,"Scenario 1: Low Electric + High Hydrogen",{"$f":"N9","v":9900893.4662275091}]
[2023,"Scenario 1: Low Electric + High Hydrogen",{"$f":"O8","v":732038926.15995395},null,null,null,2023,"Scenario 1: Low Electric + High Hydrogen",{"$f":"O9","v":15160701.070678132}]
[2024,"Scenario 1: Low Electric + High Hydrogen",{"$f":"P8","v":926764501.65872121},null,null,null,2024,"Scenario 1: Low Electric + High Hydrogen",{"$f":"P9","v":21488046.040716946}]
[2025,"Scenario 1: Low Electric + High Hydrogen",{"$f":"Q8","v":1167331503.1891065},null,null,null,2025,"Scenario 1: Low Electric + High Hydrogen",{"$f":"Q9","v":30635550.016669501}]
[2026,"Scenario 1: Low Electric + High Hydrogen",{"$f":"R8","v":1375694663.4569983},null,null,null,2026,"Scenario 1: Low Electric + High Hydrogen",{"$f":"R9","v":119665042.08151264}]
[2027,"Scenario 1: Low Electric + High Hydrogen",{"$f":"S8","v":1651520537.1142101},null,null,null,2027,"Scenario 1: Low Electric + High Hydrogen",{"$f":"S9","v":223466094.88373512},null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045,"Units"]
[2028,"Scenario 1: Low Electric + High Hydrogen",{"$f":"T8","v":1954143724.8301458},null,null,null,2028,"Scenario 1: Low Electric + High Hydrogen",{"$f":"T9","v":348572597.40214694},null,null,"Scenario 1: Low Electric + High Hydrogen","Electricity",{"$f":"SUM(SUM('Shipping Summary'!H87:H88)+'Aviation Summary'!G31+'Ferries Summary'!E11+'Rail Summary'!E12+'Bus Summary'!E12+'Car Summary'!E11+'HGV Summary'!E11+'Van Summary'!E11)","v":577694860.05134058},{"$f":"SUM(SUM('Shipping Summary'!I87:I88)+'Aviation Summary'!H31+'Ferries Summary'!F11+'Rail Summary'!F12+'Bus Summary'!F12+'Car Summary'!F11+'HGV Summary'!F11+'Van Summary'!F11)","v":732038926.15995395},{"$f":"SUM(SUM('Shipping Summary'!J87:J88)+'Aviation Summary'!I31+'Ferries Summary'!G11+'Rail Summary'!G12+'Bus Summary'!G12+'Car Summary'!G11+'HGV Summary'!G11+'Van Summary'!G11)","v":926764501.65872121},{"$f":"SUM(SUM('Shipping Summary'!K87:K88)+'Aviation Summary'!J31+'Ferries Summary'!H11+'Rail Summary'!H12+'Bus Summary'!H12+'Car Summary'!H11+'HGV Summary'!H11+'Van Summary'!H11)","v":1167331503.1891065},{"$f":"SUM(SUM('Shipping Summary'!L87:L88)+'Aviation Summary'!K31+'Ferries Summary'!I11+'Rail Summary'!I12+'Bus Summary'!I12+'Car Summary'!I11+'HGV Summary'!I11+'Van Summary'!I11)","v":1375694663.4569983},{"$f":"SUM(SUM('Shipping Summary'!M87:M88)+'Aviation Summary'!L31+'Ferries Summary'!J11+'Rail Summary'!J12+'Bus Summary'!J12+'Car Summary'!J11+'HGV Summary'!J11+'Van Summary'!J11)","v":1651520537.1142101},{"$f":"SUM(SUM('Shipping Summary'!N87:N88)+'Aviation Summary'!M31+'Ferries Summary'!K11+'Rail Summary'!K12+'Bus Summary'!K12+'Car Summary'!K11+'HGV Summary'!K11+'Van Summary'!K11)","v":1954143724.8301458},{"$f":"SUM(SUM('Shipping Summary'!O87:O88)+'Aviation Summary'!N31+'Ferries Summary'!L11+'Rail Summary'!L12+'Bus Summary'!L12+'Car Summary'!L11+'HGV Summary'!L11+'Van Summary'!L11)","v":2311141858.263216},{"$f":"SUM(SUM('Shipping Summary'!P87:P88)+'Aviation Summary'!O31+'Ferries Summary'!M11+'Rail Summary'!M12+'Bus Summary'!M12+'Car Summary'!M11+'HGV Summary'!M11+'Van Summary'!M11)","v":2816915823.0331879},{"$f":"SUM(SUM('Shipping Summary'!Q87:Q88)+'Aviation Summary'!P31+'Ferries Summary'!N11+'Rail Summary'!N12+'Bus Summary'!N12+'Car Summary'!N11+'HGV Summary'!N11+'Van Summary'!N11)","v":5683640768.7200565},{"$f":"SUM(SUM('Shipping Summary'!R87:R88)+'Aviation Summary'!Q31+'Ferries Summary'!O11+'Rail Summary'!O12+'Bus Summary'!O12+'Car Summary'!O11+'HGV Summary'!O11+'Van Summary'!O11)","v":9045974123.9941521},{"$f":"SUM(SUM('Shipping Summary'!S87:S88)+'Aviation Summary'!R31+'Ferries Summary'!P11+'Rail Summary'!P12+'Bus Summary'!P12+'Car Summary'!P11+'HGV Summary'!P11+'Van Summary'!P11)","v":11204719691.783709},"kWh"]
[2029,"Scenario 1: Low Electric + High Hydrogen",{"$f":"U8","v":2311141858.263216},null,null,null,2029,"Scenario 1: Low Electric + High Hydrogen",{"$f":"U9","v":472431892.02959388},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H89+'Aviation Summary'!G32+'Ferries Summary'!E12+'Rail Summary'!E11+'Bus Summary'!E11+'Car Summary'!E12+'HGV Summary'!E12+'Van Summary'!E12)","v":9900893.4662275091},{"$f":"SUM('Shipping Summary'!I89+'Aviation Summary'!H32+'Ferries Summary'!F12+'Rail Summary'!F11+'Bus Summary'!F11+'Car Summary'!F12+'HGV Summary'!F12+'Van Summary'!F12)","v":15160701.070678132},{"$f":"SUM('Shipping Summary'!J89+'Aviation Summary'!I32+'Ferries Summary'!G12+'Rail Summary'!G11+'Bus Summary'!G11+'Car Summary'!G12+'HGV Summary'!G12+'Van Summary'!G12)","v":21488046.040716946},{"$f":"SUM('Shipping Summary'!K89+'Aviation Summary'!J32+'Ferries Summary'!H12+'Rail Summary'!H11+'Bus Summary'!H11+'Car Summary'!H12+'HGV Summary'!H12+'Van Summary'!H12)","v":30635550.016669501},{"$f":"SUM('Shipping Summary'!L89+'Aviation Summary'!K32+'Ferries Summary'!I12+'Rail Summary'!I11+'Bus Summary'!I11+'Car Summary'!I12+'HGV Summary'!I12+'Van Summary'!I12)","v":119665042.08151264},{"$f":"SUM('Shipping Summary'!M89+'Aviation Summary'!L32+'Ferries Summary'!J12+'Rail Summary'!J11+'Bus Summary'!J11+'Car Summary'!J12+'HGV Summary'!J12+'Van Summary'!J12)","v":223466094.88373512},{"$f":"SUM('Shipping Summary'!N89+'Aviation Summary'!M32+'Ferries Summary'!K12+'Rail Summary'!K11+'Bus Summary'!K11+'Car Summary'!K12+'HGV Summary'!K12+'Van Summary'!K12)","v":348572597.40214694},{"$f":"SUM('Shipping Summary'!O89+'Aviation Summary'!N32+'Ferries Summary'!L12+'Rail Summary'!L11+'Bus Summary'!L11+'Car Summary'!L12+'HGV Summary'!L12+'Van Summary'!L12)","v":472431892.02959388},{"$f":"SUM('Shipping Summary'!P89+'Aviation Summary'!O32+'Ferries Summary'!M12+'Rail Summary'!M11+'Bus Summary'!M11+'Car Summary'!M12+'HGV Summary'!M12+'Van Summary'!M12)","v":1173910989.8105965},{"$f":"SUM('Shipping Summary'!Q89+'Aviation Summary'!P32+'Ferries Summary'!N12+'Rail Summary'!N11+'Bus Summary'!N11+'Car Summary'!N12+'HGV Summary'!N12+'Van Summary'!N12)","v":5572741814.5973253},{"$f":"SUM('Shipping Summary'!R89+'Aviation Summary'!Q32+'Ferries Summary'!O12+'Rail Summary'!O11+'Bus Summary'!O11+'Car Summary'!O12+'HGV Summary'!O12+'Van Summary'!O12)","v":10204185882.42737},{"$f":"SUM('Shipping Summary'!S89+'Aviation Summary'!R32+'Ferries Summary'!P12+'Rail Summary'!P11+'Bus Summary'!P11+'Car Summary'!P12+'HGV Summary'!P12+'Van Summary'!P12)","v":14858005726.010553},"kWh"]
[2030,"Scenario 1: Low Electric + High Hydrogen",{"$f":"V8","v":2816915823.0331879},null,null,null,2030,"Scenario 1: Low Electric + High Hydrogen",{"$f":"V9","v":1173910989.8105965},null,null,"Scenario 2: Medium Electric + Low Hydrogen","Electricity",{"$f":"SUM(SUM('Shipping Summary'!H91:H92)+'Aviation Summary'!G34+'Ferries Summary'!E14+'Rail Summary'!E15+'Bus Summary'!E15+'Car Summary'!E14+'HGV Summary'!E14+'Van Summary'!E14)","v":598170536.03688133},{"$f":"SUM(SUM('Shipping Summary'!I91:I92)+'Aviation Summary'!H34+'Ferries Summary'!F14+'Rail Summary'!F15+'Bus Summary'!F15+'Car Summary'!F14+'HGV Summary'!F14+'Van Summary'!F14)","v":780909494.18530941},{"$f":"SUM(SUM('Shipping Summary'!J91:J92)+'Aviation Summary'!I34+'Ferries Summary'!G14+'Rail Summary'!G15+'Bus Summary'!G15+'Car Summary'!G14+'HGV Summary'!G14+'Van Summary'!G14)","v":1013238858.513274},{"$f":"SUM(SUM('Shipping Summary'!K91:K92)+'Aviation Summary'!J34+'Ferries Summary'!H14+'Rail Summary'!H15+'Bus Summary'!H15+'Car Summary'!H14+'HGV Summary'!H14+'Van Summary'!H14)","v":1307906249.1119368},{"$f":"SUM(SUM('Shipping Summary'!L91:L92)+'Aviation Summary'!K34+'Ferries Summary'!I14+'Rail Summary'!I15+'Bus Summary'!I15+'Car Summary'!I14+'HGV Summary'!I14+'Van Summary'!I14)","v":1591309557.9418004},{"$f":"SUM(SUM('Shipping Summary'!M91:M92)+'Aviation Summary'!L34+'Ferries Summary'!J14+'Rail Summary'!J15+'Bus Summary'!J15+'Car Summary'!J14+'HGV Summary'!J14+'Van Summary'!J14)","v":1944073080.1453042},{"$f":"SUM(SUM('Shipping Summary'!N91:N92)+'Aviation Summary'!M34+'Ferries Summary'!K14+'Rail Summary'!K15+'Bus Summary'!K15+'Car Summary'!K14+'HGV Summary'!K14+'Van Summary'!K14)","v":2325760770.9439669},{"$f":"SUM(SUM('Shipping Summary'!O91:O92)+'Aviation Summary'!N34+'Ferries Summary'!L14+'Rail Summary'!L15+'Bus Summary'!L15+'Car Summary'!L14+'HGV Summary'!L14+'Van Summary'!L14)","v":2782686742.3933463},{"$f":"SUM(SUM('Shipping Summary'!P91:P92)+'Aviation Summary'!O34+'Ferries Summary'!M14+'Rail Summary'!M15+'Bus Summary'!M15+'Car Summary'!M14+'HGV Summary'!M14+'Van Summary'!M14)","v":3394302232.1332307},{"$f":"SUM(SUM('Shipping Summary'!Q91:Q92)+'Aviation Summary'!P34+'Ferries Summary'!N14+'Rail Summary'!N15+'Bus Summary'!N15+'Car Summary'!N14+'HGV Summary'!N14+'Van Summary'!N14)","v":6744773193.4000788},{"$f":"SUM(SUM('Shipping Summary'!R91:R92)+'Aviation Summary'!Q34+'Ferries Summary'!O14+'Rail Summary'!O15+'Bus Summary'!O15+'Car Summary'!O14+'HGV Summary'!O14+'Van Summary'!O14)","v":10243411238.826544},{"$f":"SUM(SUM('Shipping Summary'!S91:S92)+'Aviation Summary'!R34+'Ferries Summary'!P14+'Rail Summary'!P15+'Bus Summary'!P15+'Car Summary'!P14+'HGV Summary'!P14+'Van Summary'!P14)","v":12450594242.078032},"kWh"]
[2035,"Scenario 1: Low Electric + High Hydrogen",{"$f":"W8","v":5683640768.7200565},null,null,null,2035,"Scenario 1: Low Electric + High Hydrogen",{"$f":"W9","v":5572741814.5973253},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H93+'Aviation Summary'!G35+'Ferries Summary'!E15+'Rail Summary'!E14+'Bus Summary'!E14+'Car Summary'!E15+'HGV Summary'!E15+'Van Summary'!E15)","v":3919432.0135513237},{"$f":"SUM('Shipping Summary'!I93+'Aviation Summary'!H35+'Ferries Summary'!F15+'Rail Summary'!F14+'Bus Summary'!F14+'Car Summary'!F15+'HGV Summary'!F15+'Van Summary'!F15)","v":5154229.0501372004},{"$f":"SUM('Shipping Summary'!J93+'Aviation Summary'!I35+'Ferries Summary'!G15+'Rail Summary'!G14+'Bus Summary'!G14+'Car Summary'!G15+'HGV Summary'!G15+'Van Summary'!G15)","v":6648789.9196456131},{"$f":"SUM('Shipping Summary'!K93+'Aviation Summary'!J35+'Ferries Summary'!H15+'Rail Summary'!H14+'Bus Summary'!H14+'Car Summary'!H15+'HGV Summary'!H15+'Van Summary'!H15)","v":8617707.5427693333},{"$f":"SUM('Shipping Summary'!L93+'Aviation Summary'!K35+'Ferries Summary'!I15+'Rail Summary'!I14+'Bus Summary'!I14+'Car Summary'!I15+'HGV Summary'!I15+'Van Summary'!I15)","v":87485465.671324253},{"$f":"SUM('Shipping Summary'!M93+'Aviation Summary'!L35+'Ferries Summary'!J15+'Rail Summary'!J14+'Bus Summary'!J14+'Car Summary'!J15+'HGV Summary'!J15+'Van Summary'!J15)","v":181713824.66270882},{"$f":"SUM('Shipping Summary'!N93+'Aviation Summary'!M35+'Ferries Summary'!K15+'Rail Summary'!K14+'Bus Summary'!K14+'Car Summary'!K15+'HGV Summary'!K15+'Van Summary'!K15)","v":297572710.66408259},{"$f":"SUM('Shipping Summary'!O93+'Aviation Summary'!N35+'Ferries Summary'!L15+'Rail Summary'!L14+'Bus Summary'!L14+'Car Summary'!L15+'HGV Summary'!L15+'Van Summary'!L15)","v":416209917.00604779},{"$f":"SUM('Shipping Summary'!P93+'Aviation Summary'!O35+'Ferries Summary'!M15+'Rail Summary'!M14+'Bus Summary'!M14+'Car Summary'!M15+'HGV Summary'!M15+'Van Summary'!M15)","v":700416028.46169877},{"$f":"SUM('Shipping Summary'!Q93+'Aviation Summary'!P35+'Ferries Summary'!N15+'Rail Summary'!N14+'Bus Summary'!N14+'Car Summary'!N15+'HGV Summary'!N15+'Van Summary'!N15)","v":2563120884.1686106},{"$f":"SUM('Shipping Summary'!R93+'Aviation Summary'!Q35+'Ferries Summary'!O15+'Rail Summary'!O14+'Bus Summary'!O14+'Car Summary'!O15+'HGV Summary'!O15+'Van Summary'!O15)","v":4413508203.6758919},{"$f":"SUM('Shipping Summary'!S93+'Aviation Summary'!R35+'Ferries Summary'!P15+'Rail Summary'!P14+'Bus Summary'!P14+'Car Summary'!P15+'HGV Summary'!P15+'Van Summary'!P15)","v":6173294659.6561489},"kWh"]
[2040,"Scenario 1: Low Electric + High Hydrogen",{"$f":"X8","v":9045974123.9941521},null,null,null,2040,"Scenario 1: Low Electric + High Hydrogen",{"$f":"X9","v":10204185882.42737},null,null,"Scenario 3: Medium Electric + High Hydrogen","Electricity",{"$f":"SUM(SUM('Shipping Summary'!H95:H96)+'Aviation Summary'!G37+'Ferries Summary'!E17+'Rail Summary'!E18+'Bus Summary'!E18+'Car Summary'!E17+'HGV Summary'!E17+'Van Summary'!E17)","v":606722799.90227246},{"$f":"SUM(SUM('Shipping Summary'!I95:I96)+'Aviation Summary'!H37+'Ferries Summary'!F17+'Rail Summary'!F18+'Bus Summary'!F18+'Car Summary'!F17+'HGV Summary'!F17+'Van Summary'!F17)","v":797636243.23460615},{"$f":"SUM(SUM('Shipping Summary'!J95:J96)+'Aviation Summary'!I37+'Ferries Summary'!G17+'Rail Summary'!G18+'Bus Summary'!G18+'Car Summary'!G17+'HGV Summary'!G17+'Van Summary'!G17)","v":1020645064.2184621},{"$f":"SUM(SUM('Shipping Summary'!K95:K96)+'Aviation Summary'!J37+'Ferries Summary'!H17+'Rail Summary'!H18+'Bus Summary'!H18+'Car Summary'!H17+'HGV Summary'!H17+'Van Summary'!H17)","v":1312366893.4324527},{"$f":"SUM(SUM('Shipping Summary'!L95:L96)+'Aviation Summary'!K37+'Ferries Summary'!I17+'Rail Summary'!I18+'Bus Summary'!I18+'Car Summary'!I17+'HGV Summary'!I17+'Van Summary'!I17)","v":1595936074.9524736},{"$f":"SUM(SUM('Shipping Summary'!M95:M96)+'Aviation Summary'!L37+'Ferries Summary'!J17+'Rail Summary'!J18+'Bus Summary'!J18+'Car Summary'!J17+'HGV Summary'!J17+'Van Summary'!J17)","v":1954819798.6934974},{"$f":"SUM(SUM('Shipping Summary'!N95:N96)+'Aviation Summary'!M37+'Ferries Summary'!K17+'Rail Summary'!K18+'Bus Summary'!K18+'Car Summary'!K17+'HGV Summary'!K17+'Van Summary'!K17)","v":2348956508.0255647},{"$f":"SUM(SUM('Shipping Summary'!O95:O96)+'Aviation Summary'!N37+'Ferries Summary'!L17+'Rail Summary'!L18+'Bus Summary'!L18+'Car Summary'!L17+'HGV Summary'!L17+'Van Summary'!L17)","v":2805963807.7809458},{"$f":"SUM(SUM('Shipping Summary'!P95:P96)+'Aviation Summary'!O37+'Ferries Summary'!M17+'Rail Summary'!M18+'Bus Summary'!M18+'Car Summary'!M17+'HGV Summary'!M17+'Van Summary'!M17)","v":3432566791.3118596},{"$f":"SUM(SUM('Shipping Summary'!Q95:Q96)+'Aviation Summary'!P37+'Ferries Summary'!N17+'Rail Summary'!N18+'Bus Summary'!N18+'Car Summary'!N17+'HGV Summary'!N17+'Van Summary'!N17)","v":6985800899.5030718},{"$f":"SUM(SUM('Shipping Summary'!R95:R96)+'Aviation Summary'!Q37+'Ferries Summary'!O17+'Rail Summary'!O18+'Bus Summary'!O18+'Car Summary'!O17+'HGV Summary'!O17+'Van Summary'!O17)","v":10114560757.242952},{"$f":"SUM(SUM('Shipping Summary'!S95:S96)+'Aviation Summary'!R37+'Ferries Summary'!P17+'Rail Summary'!P18+'Bus Summary'!P18+'Car Summary'!P17+'HGV Summary'!P17+'Van Summary'!P17)","v":12158353978.559704},"kWh"]
[2045,"Scenario 1: Low Electric + High Hydrogen",{"$f":"Y8","v":11204719691.783709},null,null,null,2045,"Scenario 1: Low Electric + High Hydrogen",{"$f":"Y9","v":14858005726.010553},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H97+'Aviation Summary'!G38+'Ferries Summary'!E18+'Rail Summary'!E17+'Bus Summary'!E17+'Car Summary'!E18+'HGV Summary'!E18+'Van Summary'!E18)","v":13375821.87769532},{"$f":"SUM('Shipping Summary'!I97+'Aviation Summary'!H38+'Ferries Summary'!F18+'Rail Summary'!F17+'Bus Summary'!F17+'Car Summary'!F18+'HGV Summary'!F18+'Van Summary'!F18)","v":23326490.872652058},{"$f":"SUM('Shipping Summary'!J97+'Aviation Summary'!I38+'Ferries Summary'!G18+'Rail Summary'!G17+'Bus Summary'!G17+'Car Summary'!G18+'HGV Summary'!G18+'Van Summary'!G18)","v":27222570.497133467},{"$f":"SUM('Shipping Summary'!K97+'Aviation Summary'!J38+'Ferries Summary'!H18+'Rail Summary'!H17+'Bus Summary'!H17+'Car Summary'!H18+'HGV Summary'!H18+'Van Summary'!H18)","v":33244087.516392346},{"$f":"SUM('Shipping Summary'!L97+'Aviation Summary'!K38+'Ferries Summary'!I18+'Rail Summary'!I17+'Bus Summary'!I17+'Car Summary'!I18+'HGV Summary'!I18+'Van Summary'!I18)","v":120862038.69355847},{"$f":"SUM('Shipping Summary'!M97+'Aviation Summary'!L38+'Ferries Summary'!J18+'Rail Summary'!J17+'Bus Summary'!J17+'Car Summary'!J18+'HGV Summary'!J18+'Van Summary'!J18)","v":225332591.3595053},{"$f":"SUM('Shipping Summary'!N97+'Aviation Summary'!M38+'Ferries Summary'!K18+'Rail Summary'!K17+'Bus Summary'!K17+'Car Summary'!K18+'HGV Summary'!K18+'Van Summary'!K18)","v":353134775.58948302},{"$f":"SUM('Shipping Summary'!O97+'Aviation Summary'!N38+'Ferries Summary'!L18+'Rail Summary'!L17+'Bus Summary'!L17+'Car Summary'!L18+'HGV Summary'!L18+'Van Summary'!L18)","v":478642128.60473794},{"$f":"SUM('Shipping Summary'!P97+'Aviation Summary'!O38+'Ferries Summary'!M18+'Rail Summary'!M17+'Bus Summary'!M17+'Car Summary'!M18+'HGV Summary'!M18+'Van Summary'!M18)","v":1186087817.6555307},{"$f":"SUM('Shipping Summary'!Q97+'Aviation Summary'!P38+'Ferries Summary'!N18+'Rail Summary'!N17+'Bus Summary'!N17+'Car Summary'!N18+'HGV Summary'!N18+'Van Summary'!N18)","v":5567449105.3412952},{"$f":"SUM('Shipping Summary'!R97+'Aviation Summary'!Q38+'Ferries Summary'!O18+'Rail Summary'!O17+'Bus Summary'!O17+'Car Summary'!O18+'HGV Summary'!O18+'Van Summary'!O18)","v":10019148732.142447},{"$f":"SUM('Shipping Summary'!S97+'Aviation Summary'!R38+'Ferries Summary'!P18+'Rail Summary'!P17+'Bus Summary'!P17+'Car Summary'!P18+'HGV Summary'!P18+'Van Summary'!P18)","v":14452115851.474009},"kWh"]
[2022,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"N10","v":598170536.03688133},null,null,null,2022,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"N11","v":3919432.0135513237},null,null,"Scenario 4: High Electric + Low Hydrogen","Electricity",{"$f":"SUM(SUM('Shipping Summary'!H99:H100)+'Aviation Summary'!G40+'Ferries Summary'!E20+'Rail Summary'!E21+'Bus Summary'!E21+'Car Summary'!E20+'HGV Summary'!E20+'Van Summary'!E20)","v":715225850.6825999},{"$f":"SUM(SUM('Shipping Summary'!I99:I100)+'Aviation Summary'!H40+'Ferries Summary'!F20+'Rail Summary'!F21+'Bus Summary'!F21+'Car Summary'!F20+'HGV Summary'!F20+'Van Summary'!F20)","v":1012419326.7037293},{"$f":"SUM(SUM('Shipping Summary'!J99:J100)+'Aviation Summary'!I40+'Ferries Summary'!G20+'Rail Summary'!G21+'Bus Summary'!G21+'Car Summary'!G20+'HGV Summary'!G20+'Van Summary'!G20)","v":1276830761.1001532},{"$f":"SUM(SUM('Shipping Summary'!K99:K100)+'Aviation Summary'!J40+'Ferries Summary'!H20+'Rail Summary'!H21+'Bus Summary'!H21+'Car Summary'!H20+'HGV Summary'!H20+'Van Summary'!H20)","v":1626479851.1513472},{"$f":"SUM(SUM('Shipping Summary'!L99:L100)+'Aviation Summary'!K40+'Ferries Summary'!I20+'Rail Summary'!I21+'Bus Summary'!I21+'Car Summary'!I20+'HGV Summary'!I20+'Van Summary'!I20)","v":1997142295.0441091},{"$f":"SUM(SUM('Shipping Summary'!M99:M100)+'Aviation Summary'!L40+'Ferries Summary'!J20+'Rail Summary'!J21+'Bus Summary'!J21+'Car Summary'!J20+'HGV Summary'!J20+'Van Summary'!J20)","v":2458803766.454577},{"$f":"SUM(SUM('Shipping Summary'!N99:N100)+'Aviation Summary'!M40+'Ferries Summary'!K20+'Rail Summary'!K21+'Bus Summary'!K21+'Car Summary'!K20+'HGV Summary'!K20+'Van Summary'!K20)","v":2950322250.9103098},{"$f":"SUM(SUM('Shipping Summary'!O99:O100)+'Aviation Summary'!N40+'Ferries Summary'!L20+'Rail Summary'!L21+'Bus Summary'!L21+'Car Summary'!L20+'HGV Summary'!L20+'Van Summary'!L20)","v":3552886736.6017432},{"$f":"SUM(SUM('Shipping Summary'!P99:P100)+'Aviation Summary'!O40+'Ferries Summary'!M20+'Rail Summary'!M21+'Bus Summary'!M21+'Car Summary'!M20+'HGV Summary'!M20+'Van Summary'!M20)","v":4363863963.250247},{"$f":"SUM(SUM('Shipping Summary'!Q99:Q100)+'Aviation Summary'!P40+'Ferries Summary'!N20+'Rail Summary'!N21+'Bus Summary'!N21+'Car Summary'!N20+'HGV Summary'!N20+'Van Summary'!N20)","v":8615252380.9379272},{"$f":"SUM(SUM('Shipping Summary'!R99:R100)+'Aviation Summary'!Q40+'Ferries Summary'!O20+'Rail Summary'!O21+'Bus Summary'!O21+'Car Summary'!O20+'HGV Summary'!O20+'Van Summary'!O20)","v":12124607702.82028},{"$f":"SUM(SUM('Shipping Summary'!S99:S100)+'Aviation Summary'!R40+'Ferries Summary'!P20+'Rail Summary'!P21+'Bus Summary'!P21+'Car Summary'!P20+'HGV Summary'!P20+'Van Summary'!P20)","v":14167739885.389578},"kWh"]
[2023,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"O10","v":780909494.18530941},null,null,null,2023,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"O11","v":5154229.0501372004},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H101+'Aviation Summary'!G41+'Ferries Summary'!E21+'Rail Summary'!E20+'Bus Summary'!E20+'Car Summary'!E21+'HGV Summary'!E21+'Van Summary'!E21)","v":4788231.1924791997},{"$f":"SUM('Shipping Summary'!I101+'Aviation Summary'!H41+'Ferries Summary'!F21+'Rail Summary'!F20+'Bus Summary'!F20+'Car Summary'!F21+'HGV Summary'!F21+'Van Summary'!F21)","v":7065527.2929643467},{"$f":"SUM('Shipping Summary'!J101+'Aviation Summary'!I41+'Ferries Summary'!G21+'Rail Summary'!G20+'Bus Summary'!G20+'Car Summary'!G21+'HGV Summary'!G21+'Van Summary'!G21)","v":7865474.8429661011},{"$f":"SUM('Shipping Summary'!K101+'Aviation Summary'!J41+'Ferries Summary'!H21+'Rail Summary'!H20+'Bus Summary'!H20+'Car Summary'!H21+'HGV Summary'!H21+'Van Summary'!H21)","v":9139816.0082296357},{"$f":"SUM('Shipping Summary'!L101+'Aviation Summary'!K41+'Ferries Summary'!I21+'Rail Summary'!I20+'Bus Summary'!I20+'Car Summary'!I21+'HGV Summary'!I21+'Van Summary'!I21)","v":46875190.827487931},{"$f":"SUM('Shipping Summary'!M101+'Aviation Summary'!L41+'Ferries Summary'!J21+'Rail Summary'!J20+'Bus Summary'!J20+'Car Summary'!J21+'HGV Summary'!J21+'Van Summary'!J21)","v":90334920.133390307},{"$f":"SUM('Shipping Summary'!N101+'Aviation Summary'!M41+'Ferries Summary'!K21+'Rail Summary'!K20+'Bus Summary'!K20+'Car Summary'!K21+'HGV Summary'!K21+'Van Summary'!K21)","v":151900910.9156425},{"$f":"SUM('Shipping Summary'!O101+'Aviation Summary'!N41+'Ferries Summary'!L21+'Rail Summary'!L20+'Bus Summary'!L20+'Car Summary'!L21+'HGV Summary'!L21+'Van Summary'!L21)","v":209680379.40534031},{"$f":"SUM('Shipping Summary'!P101+'Aviation Summary'!O41+'Ferries Summary'!M21+'Rail Summary'!M20+'Bus Summary'!M20+'Car Summary'!M21+'HGV Summary'!M21+'Van Summary'!M21)","v":429992897.69987112},{"$f":"SUM('Shipping Summary'!Q101+'Aviation Summary'!P41+'Ferries Summary'!N21+'Rail Summary'!N20+'Bus Summary'!N20+'Car Summary'!N21+'HGV Summary'!N21+'Van Summary'!N21)","v":1499510193.7492263},{"$f":"SUM('Shipping Summary'!R101+'Aviation Summary'!Q41+'Ferries Summary'!O21+'Rail Summary'!O20+'Bus Summary'!O20+'Car Summary'!O21+'HGV Summary'!O21+'Van Summary'!O21)","v":2869513252.6539192},{"$f":"SUM('Shipping Summary'!S101+'Aviation Summary'!R41+'Ferries Summary'!P21+'Rail Summary'!P20+'Bus Summary'!P20+'Car Summary'!P21+'HGV Summary'!P21+'Van Summary'!P21)","v":4474073207.884737},"kWh"]
[2024,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"P10","v":1013238858.513274},null,null,null,2024,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"P11","v":6648789.9196456131},null,null,"Scenario 5: High Electric + High Hydrogen","Electricity",{"$f":"SUM(SUM('Shipping Summary'!H103:H104)+'Aviation Summary'!G43+'Ferries Summary'!E23+'Rail Summary'!E24+'Bus Summary'!E24+'Car Summary'!E23+'HGV Summary'!E23+'Van Summary'!E23)","v":714659548.78355896},{"$f":"SUM(SUM('Shipping Summary'!I103:I104)+'Aviation Summary'!H43+'Ferries Summary'!F23+'Rail Summary'!F24+'Bus Summary'!F24+'Car Summary'!F23+'HGV Summary'!F23+'Van Summary'!F23)","v":1011325847.5379773},{"$f":"SUM(SUM('Shipping Summary'!J103:J104)+'Aviation Summary'!I43+'Ferries Summary'!G23+'Rail Summary'!G24+'Bus Summary'!G24+'Car Summary'!G23+'HGV Summary'!G23+'Van Summary'!G23)","v":1275213757.017642},{"$f":"SUM(SUM('Shipping Summary'!K103:K104)+'Aviation Summary'!J43+'Ferries Summary'!H23+'Rail Summary'!H24+'Bus Summary'!H24+'Car Summary'!H23+'HGV Summary'!H23+'Van Summary'!H23)","v":1623741769.2910254},{"$f":"SUM(SUM('Shipping Summary'!L103:L104)+'Aviation Summary'!K43+'Ferries Summary'!I23+'Rail Summary'!I24+'Bus Summary'!I24+'Car Summary'!I23+'HGV Summary'!I23+'Van Summary'!I23)","v":1992836603.2674863},{"$f":"SUM(SUM('Shipping Summary'!M103:M104)+'Aviation Summary'!L43+'Ferries Summary'!J23+'Rail Summary'!J24+'Bus Summary'!J24+'Car Summary'!J23+'HGV Summary'!J23+'Van Summary'!J23)","v":2453058355.8018131},{"$f":"SUM(SUM('Shipping Summary'!N103:N104)+'Aviation Summary'!M43+'Ferries Summary'!K23+'Rail Summary'!K24+'Bus Summary'!K24+'Car Summary'!K23+'HGV Summary'!K23+'Van Summary'!K23)","v":2943231660.0722008},{"$f":"SUM(SUM('Shipping Summary'!O103:O104)+'Aviation Summary'!N43+'Ferries Summary'!L23+'Rail Summary'!L24+'Bus Summary'!L24+'Car Summary'!L23+'HGV Summary'!L23+'Van Summary'!L23)","v":3594269262.3343039},{"$f":"SUM(SUM('Shipping Summary'!P103:P104)+'Aviation Summary'!O43+'Ferries Summary'!M23+'Rail Summary'!M24+'Bus Summary'!M24+'Car Summary'!M23+'HGV Summary'!M23+'Van Summary'!M23)","v":4444709283.3760109},{"$f":"SUM(SUM('Shipping Summary'!Q103:Q104)+'Aviation Summary'!P43+'Ferries Summary'!N23+'Rail Summary'!N24+'Bus Summary'!N24+'Car Summary'!N23+'HGV Summary'!N23+'Van Summary'!N23)","v":8474118953.6478405},{"$f":"SUM(SUM('Shipping Summary'!R103:R104)+'Aviation Summary'!Q43+'Ferries Summary'!O23+'Rail Summary'!O24+'Bus Summary'!O24+'Car Summary'!O23+'HGV Summary'!O23+'Van Summary'!O23)","v":11874800857.421455},{"$f":"SUM(SUM('Shipping Summary'!S103:S104)+'Aviation Summary'!R43+'Ferries Summary'!P23+'Rail Summary'!P24+'Bus Summary'!P24+'Car Summary'!P23+'HGV Summary'!P23+'Van Summary'!P23)","v":13837625870.963097},"kWh"]
[2025,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"Q10","v":1307906249.1119368},null,null,null,2025,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"Q11","v":8617707.5427693333},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H105+'Aviation Summary'!G44+'Ferries Summary'!E24+'Rail Summary'!E23+'Bus Summary'!E23+'Car Summary'!E24+'HGV Summary'!E24+'Van Summary'!E24)","v":13550290.273924155},{"$f":"SUM('Shipping Summary'!I105+'Aviation Summary'!H44+'Ferries Summary'!F24+'Rail Summary'!F23+'Bus Summary'!F23+'Car Summary'!F24+'HGV Summary'!F24+'Van Summary'!F24)","v":23327983.318781059},{"$f":"SUM('Shipping Summary'!J105+'Aviation Summary'!I44+'Ferries Summary'!G24+'Rail Summary'!G23+'Bus Summary'!G23+'Car Summary'!G24+'HGV Summary'!G24+'Van Summary'!G24)","v":27224721.191921238},{"$f":"SUM('Shipping Summary'!K105+'Aviation Summary'!J44+'Ferries Summary'!H24+'Rail Summary'!H23+'Bus Summary'!H23+'Car Summary'!H24+'HGV Summary'!H24+'Van Summary'!H24)","v":33247008.62406778},{"$f":"SUM('Shipping Summary'!L105+'Aviation Summary'!K44+'Ferries Summary'!I24+'Rail Summary'!I23+'Bus Summary'!I23+'Car Summary'!I24+'HGV Summary'!I24+'Van Summary'!I24)","v":76368991.703633487},{"$f":"SUM('Shipping Summary'!M105+'Aviation Summary'!L44+'Ferries Summary'!J24+'Rail Summary'!J23+'Bus Summary'!J23+'Car Summary'!J24+'HGV Summary'!J24+'Van Summary'!J24)","v":125729304.10429737},{"$f":"SUM('Shipping Summary'!N105+'Aviation Summary'!M44+'Ferries Summary'!K24+'Rail Summary'!K23+'Bus Summary'!K23+'Car Summary'!K24+'HGV Summary'!K24+'Van Summary'!K24)","v":192982530.2068204},{"$f":"SUM('Shipping Summary'!O105+'Aviation Summary'!N44+'Ferries Summary'!L24+'Rail Summary'!L23+'Bus Summary'!L23+'Car Summary'!L24+'HGV Summary'!L24+'Van Summary'!L24)","v":260488474.53890684},{"$f":"SUM('Shipping Summary'!P105+'Aviation Summary'!O44+'Ferries Summary'!M24+'Rail Summary'!M23+'Bus Summary'!M23+'Car Summary'!M24+'HGV Summary'!M24+'Van Summary'!M24)","v":905273711.16176283},{"$f":"SUM('Shipping Summary'!Q105+'Aviation Summary'!P44+'Ferries Summary'!N24+'Rail Summary'!N23+'Bus Summary'!N23+'Car Summary'!N24+'HGV Summary'!N24+'Van Summary'!N24)","v":4534060198.8691454},{"$f":"SUM('Shipping Summary'!R105+'Aviation Summary'!Q44+'Ferries Summary'!O24+'Rail Summary'!O23+'Bus Summary'!O23+'Car Summary'!O24+'HGV Summary'!O24+'Van Summary'!O24)","v":8579267864.4698448},{"$f":"SUM('Shipping Summary'!S105+'Aviation Summary'!R44+'Ferries Summary'!P24+'Rail Summary'!P23+'Bus Summary'!P23+'Car Summary'!P24+'HGV Summary'!P24+'Van Summary'!P24)","v":12745776193.710173},"kWh"]
[2026,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"R10","v":1591309557.9418004},null,null,null,2026,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"R11","v":87485465.671324253},null,null,"Scenario 6: Medium Electric + Medium Hydrogen","Electricity ",{"$f":"SUM(SUM('Shipping Summary'!H107:H108)+'Aviation Summary'!G46+'Ferries Summary'!E26+'Rail Summary'!E27+'Bus Summary'!E27+'Car Summary'!E26+'HGV Summary'!E26+'Van Summary'!E26)","v":606980004.23281443},{"$f":"SUM(SUM('Shipping Summary'!I107:I108)+'Aviation Summary'!H46+'Ferries Summary'!F26+'Rail Summary'!F27+'Bus Summary'!F27+'Car Summary'!F26+'HGV Summary'!F26+'Van Summary'!F26)","v":800857571.43049824},{"$f":"SUM(SUM('Shipping Summary'!J107:J108)+'Aviation Summary'!I46+'Ferries Summary'!G26+'Rail Summary'!G27+'Bus Summary'!G27+'Car Summary'!G26+'HGV Summary'!G26+'Van Summary'!G26)","v":1026823243.9507352},{"$f":"SUM(SUM('Shipping Summary'!K107:K108)+'Aviation Summary'!J46+'Ferries Summary'!H26+'Rail Summary'!H27+'Bus Summary'!H27+'Car Summary'!H26+'HGV Summary'!H26+'Van Summary'!H26)","v":1313521591.9632635},{"$f":"SUM(SUM('Shipping Summary'!L107:L108)+'Aviation Summary'!K46+'Ferries Summary'!I26+'Rail Summary'!I27+'Bus Summary'!I27+'Car Summary'!I26+'HGV Summary'!I26+'Van Summary'!I26)","v":1586062298.4064424},{"$f":"SUM(SUM('Shipping Summary'!M107:M108)+'Aviation Summary'!L46+'Ferries Summary'!J26+'Rail Summary'!J27+'Bus Summary'!J27+'Car Summary'!J26+'HGV Summary'!J26+'Van Summary'!J26)","v":1929377356.9458401},{"$f":"SUM(SUM('Shipping Summary'!N107:N108)+'Aviation Summary'!M46+'Ferries Summary'!K26+'Rail Summary'!K27+'Bus Summary'!K27+'Car Summary'!K26+'HGV Summary'!K26+'Van Summary'!K26)","v":2317705266.3105783},{"$f":"SUM(SUM('Shipping Summary'!O107:O108)+'Aviation Summary'!N46+'Ferries Summary'!L26+'Rail Summary'!L27+'Bus Summary'!L27+'Car Summary'!L26+'HGV Summary'!L26+'Van Summary'!L26)","v":2773524270.0625014},{"$f":"SUM(SUM('Shipping Summary'!P107:P108)+'Aviation Summary'!O46+'Ferries Summary'!M26+'Rail Summary'!M27+'Bus Summary'!M27+'Car Summary'!M26+'HGV Summary'!M26+'Van Summary'!M26)","v":3412883545.7411494},{"$f":"SUM(SUM('Shipping Summary'!Q107:Q108)+'Aviation Summary'!P46+'Ferries Summary'!N26+'Rail Summary'!N27+'Bus Summary'!N27+'Car Summary'!N26+'HGV Summary'!N26+'Van Summary'!N26)","v":7029920119.0849943},{"$f":"SUM(SUM('Shipping Summary'!R107:R108)+'Aviation Summary'!Q46+'Ferries Summary'!O26+'Rail Summary'!O27+'Bus Summary'!O27+'Car Summary'!O26+'HGV Summary'!O26+'Van Summary'!O26)","v":10244485878.50272},{"$f":"SUM(SUM('Shipping Summary'!S107:S108)+'Aviation Summary'!R46+'Ferries Summary'!P26+'Rail Summary'!P27+'Bus Summary'!P27+'Car Summary'!P26+'HGV Summary'!P26+'Van Summary'!P26)","v":12295655514.447451},"kWh"]
[2027,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"S10","v":1944073080.1453042},null,null,null,2027,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"S11","v":181713824.66270882},null,null,null,"Hydrogen ",{"$f":"SUM('Shipping Summary'!H109+'Aviation Summary'!G47+'Ferries Summary'!E27+'Rail Summary'!E26+'Bus Summary'!E26+'Car Summary'!E27+'HGV Summary'!E27+'Van Summary'!E27)","v":9083030.9874343369},{"$f":"SUM('Shipping Summary'!I109+'Aviation Summary'!H47+'Ferries Summary'!F27+'Rail Summary'!F26+'Bus Summary'!F26+'Car Summary'!F27+'HGV Summary'!F27+'Van Summary'!F27)","v":15197966.614039961},{"$f":"SUM('Shipping Summary'!J109+'Aviation Summary'!I47+'Ferries Summary'!G27+'Rail Summary'!G26+'Bus Summary'!G26+'Car Summary'!G27+'HGV Summary'!G27+'Van Summary'!G27)","v":17720322.267065208},{"$f":"SUM('Shipping Summary'!K109+'Aviation Summary'!J47+'Ferries Summary'!H27+'Rail Summary'!H26+'Bus Summary'!H26+'Car Summary'!H27+'HGV Summary'!H27+'Van Summary'!H27)","v":21283793.133766666},{"$f":"SUM('Shipping Summary'!L109+'Aviation Summary'!K47+'Ferries Summary'!I27+'Rail Summary'!I26+'Bus Summary'!I26+'Car Summary'!I27+'HGV Summary'!I27+'Van Summary'!I27)","v":101696960.06926924},{"$f":"SUM('Shipping Summary'!M109+'Aviation Summary'!L47+'Ferries Summary'!J27+'Rail Summary'!J26+'Bus Summary'!J26+'Car Summary'!J27+'HGV Summary'!J27+'Van Summary'!J27)","v":197575668.61313725},{"$f":"SUM('Shipping Summary'!N109+'Aviation Summary'!M47+'Ferries Summary'!K27+'Rail Summary'!K26+'Bus Summary'!K26+'Car Summary'!K27+'HGV Summary'!K27+'Van Summary'!K27)","v":318628812.5183208},{"$f":"SUM('Shipping Summary'!O109+'Aviation Summary'!N47+'Ferries Summary'!L27+'Rail Summary'!L26+'Bus Summary'!L26+'Car Summary'!L27+'HGV Summary'!L27+'Van Summary'!L27)","v":440665219.99829966},{"$f":"SUM('Shipping Summary'!P109+'Aviation Summary'!O47+'Ferries Summary'!M27+'Rail Summary'!M26+'Bus Summary'!M26+'Car Summary'!M27+'HGV Summary'!M27+'Van Summary'!M27)","v":890689479.32864213},{"$f":"SUM('Shipping Summary'!Q109+'Aviation Summary'!P47+'Ferries Summary'!N27+'Rail Summary'!N26+'Bus Summary'!N26+'Car Summary'!N27+'HGV Summary'!N27+'Van Summary'!N27)","v":3765925774.8633513},{"$f":"SUM('Shipping Summary'!R109+'Aviation Summary'!Q47+'Ferries Summary'!O27+'Rail Summary'!O26+'Bus Summary'!O26+'Car Summary'!O27+'HGV Summary'!O27+'Van Summary'!O27)","v":6783274765.9627647},{"$f":"SUM('Shipping Summary'!S109+'Aviation Summary'!R47+'Ferries Summary'!P27+'Rail Summary'!P26+'Bus Summary'!P26+'Car Summary'!P27+'HGV Summary'!P27+'Van Summary'!P27)","v":9586132000.1596451},"kWh"]
[2028,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"T10","v":2325760770.9439669},null,null,null,2028,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"T11","v":297572710.66408259}]
[2029,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"U10","v":2782686742.3933463},null,null,null,2029,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"U11","v":416209917.00604779}]
[2030,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"V10","v":3394302232.1332307},null,null,null,2030,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"V11","v":700416028.46169877}]
[2035,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"W10","v":6744773193.4000788},null,null,null,2035,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"W11","v":2563120884.1686106}]
[2040,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"X10","v":10243411238.826544},null,null,null,2040,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"X11","v":4413508203.6758919}]
[2045,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"Y10","v":12450594242.078032},null,null,null,2045,"Scenario 2: Medium Electric + Low Hydrogen",{"$f":"Y11","v":6173294659.6561489}]
[2022,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"N12","v":606722799.90227246},null,null,null,2022,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"N13","v":13375821.87769532}]
[2023,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"O12","v":797636243.23460615},null,null,null,2023,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"O13","v":23326490.872652058}]
[2024,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"P12","v":1020645064.2184621},null,null,null,2024,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"P13","v":27222570.497133467}]
[2025,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"Q12","v":1312366893.4324527},null,null,null,2025,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"Q13","v":33244087.516392346}]
[2026,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"R12","v":1595936074.9524736},null,null,null,2026,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"R13","v":120862038.69355847}]
[2027,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"S12","v":1954819798.6934974},null,null,null,2027,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"S13","v":225332591.3595053}]
[2028,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"T12","v":2348956508.0255647},null,null,null,2028,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"T13","v":353134775.58948302}]
[2029,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"U12","v":2805963807.7809458},null,null,null,2029,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"U13","v":478642128.60473794}]
[2030,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"V12","v":3432566791.3118596},null,null,null,2030,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"V13","v":1186087817.6555307}]
[2035,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"W12","v":6985800899.5030718},null,null,null,2035,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"W13","v":5567449105.3412952}]
[2040,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"X12","v":10114560757.242952},null,null,null,2040,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"X13","v":10019148732.142447}]
[2045,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"Y12","v":12158353978.559704},null,null,null,2045,"Scenario 3: Medium Electric + High Hydrogen",{"$f":"Y13","v":14452115851.474009}]
[2022,"Scenario 4: High Electric + Low Hydrogen",{"$f":"N14","v":715225850.6825999},null,null,null,2022,"Scenario 4: High Electric + Low Hydrogen",{"$f":"N15","v":4788231.1924791997}]
[2023,"Scenario 4: High Electric + Low Hydrogen",{"$f":"O14","v":1012419326.7037293},null,null,null,2023,"Scenario 4: High Electric + Low Hydrogen",{"$f":"O15","v":7065527.2929643467}]
[2024,"Scenario 4: High Electric + Low Hydrogen",{"$f":"P14","v":1276830761.1001532},null,null,null,2024,"Scenario 4: High Electric + Low Hydrogen",{"$f":"P15","v":7865474.8429661011}]
[2025,"Scenario 4: High Electric + Low Hydrogen",{"$f":"Q14","v":1626479851.1513472},null,null,null,2025,"Scenario 4: High Electric + Low Hydrogen",{"$f":"Q15","v":9139816.0082296357}]
[2026,"Scenario 4: High Electric + Low Hydrogen",{"$f":"R14","v":1997142295.0441091},null,null,null,2026,"Scenario 4: High Electric + Low Hydrogen",{"$f":"R15","v":46875190.827487931}]
[2027,"Scenario 4: High Electric + Low Hydrogen",{"$f":"S14","v":2458803766.454577},null,null,null,2027,"Scenario 4: High Electric + Low Hydrogen",{"$f":"S15","v":90334920.133390307}]
[2028,"Scenario 4: High Electric + Low Hydrogen",{"$f":"T14","v":2950322250.9103098},null,null,null,2028,"Scenario 4: High Electric + Low Hydrogen",{"$f":"T15","v":151900910.9156425}]
[2029,"Scenario 4: High Electric + Low Hydrogen",{"$f":"U14","v":3552886736.6017432},null,null,null,2029,"Scenario 4: High Electric + Low Hydrogen",{"$f":"U15","v":209680379.40534031}]
[2030,"Scenario 4: High Electric + Low Hydrogen",{"$f":"V14","v":4363863963.250247},null,null,null,2030,"Scenario 4: High Electric + Low Hydrogen",{"$f":"V15","v":429992897.69987112}]
[2035,"Scenario 4: High Electric + Low Hydrogen",{"$f":"W14","v":8615252380.9379272},null,null,null,2035,"Scenario 4: High Electric + Low Hydrogen",{"$f":"W15","v":1499510193.7492263}]
[2040,"Scenario 4: High Electric + Low Hydrogen",{"$f":"X14","v":12124607702.82028},null,null,null,2040,"Scenario 4: High Electric + Low Hydrogen",{"$f":"X15","v":2869513252.6539192}]
[2045,"Scenario 4: High Electric + Low Hydrogen",{"$f":"Y14","v":14167739885.389578},null,null,null,2045,"Scenario 4: High Electric + Low Hydrogen",{"$f":"Y15","v":4474073207.884737}]
[2022,"Scenario 5: High Electric + High Hydrogen",{"$f":"N16","v":714659548.78355896},null,null,null,2022,"Scenario 5: High Electric + High Hydrogen",{"$f":"N17","v":13550290.273924155}]
[2023,"Scenario 5: High Electric + High Hydrogen",{"$f":"O16","v":1011325847.5379773},null,null,null,2023,"Scenario 5: High Electric + High Hydrogen",{"$f":"O17","v":23327983.318781059}]
[2024,"Scenario 5: High Electric + High Hydrogen",{"$f":"P16","v":1275213757.017642},null,null,null,2024,"Scenario 5: High Electric + High Hydrogen",{"$f":"P17","v":27224721.191921238}]
[2025,"Scenario 5: High Electric + High Hydrogen",{"$f":"Q16","v":1623741769.2910254},null,null,null,2025,"Scenario 5: High Electric + High Hydrogen",{"$f":"Q17","v":33247008.62406778}]
[2026,"Scenario 5: High Electric + High Hydrogen",{"$f":"R16","v":1992836603.2674863},null,null,null,2026,"Scenario 5: High Electric + High Hydrogen",{"$f":"R17","v":76368991.703633487}]
[2027,"Scenario 5: High Electric + High Hydrogen",{"$f":"S16","v":2453058355.8018131},null,null,null,2027,"Scenario 5: High Electric + High Hydrogen",{"$f":"S17","v":125729304.10429737}]
[2028,"Scenario 5: High Electric + High Hydrogen",{"$f":"T16","v":2943231660.0722008},null,null,null,2028,"Scenario 5: High Electric + High Hydrogen",{"$f":"T17","v":192982530.2068204}]
[2029,"Scenario 5: High Electric + High Hydrogen",{"$f":"U16","v":3594269262.3343039},null,null,null,2029,"Scenario 5: High Electric + High Hydrogen",{"$f":"U17","v":260488474.53890684}]
[2030,"Scenario 5: High Electric + High Hydrogen",{"$f":"V16","v":4444709283.3760109},null,null,null,2030,"Scenario 5: High Electric + High Hydrogen",{"$f":"V17","v":905273711.16176283}]
[2035,"Scenario 5: High Electric + High Hydrogen",{"$f":"W16","v":8474118953.6478405},null,null,null,2035,"Scenario 5: High Electric + High Hydrogen",{"$f":"W17","v":4534060198.8691454}]
[2040,"Scenario 5: High Electric + High Hydrogen",{"$f":"X16","v":11874800857.421455},null,null,null,2040,"Scenario 5: High Electric + High Hydrogen",{"$f":"X17","v":8579267864.4698448}]
[2045,"Scenario 5: High Electric + High Hydrogen",{"$f":"Y16","v":13837625870.963097},null,null,null,2045,"Scenario 5: High Electric + High Hydrogen",{"$f":"Y17","v":12745776193.710173}]
[2022,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"N18","v":606980004.23281443},null,null,null,2022,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"N19","v":9083030.9874343369}]
[2023,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"O18","v":800857571.43049824},null,null,null,2023,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"O19","v":15197966.614039961}]
[2024,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"P18","v":1026823243.9507352},null,null,null,2024,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"P19","v":17720322.267065208}]
[2025,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"Q18","v":1313521591.9632635},null,null,null,2025,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"Q19","v":21283793.133766666}]
[2026,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"R18","v":1586062298.4064424},null,null,null,2026,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"R19","v":101696960.06926924}]
[2027,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"S18","v":1929377356.9458401},null,null,null,2027,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"S19","v":197575668.61313725}]
[2028,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"T18","v":2317705266.3105783},null,null,null,2028,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"T19","v":318628812.5183208}]
[2029,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"U18","v":2773524270.0625014},null,null,null,2029,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"U19","v":440665219.99829966}]
[2030,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"V18","v":3412883545.7411494},null,null,null,2030,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"V19","v":890689479.32864213}]
[2035,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"W18","v":7029920119.0849943},null,null,null,2035,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"W19","v":3765925774.8633513}]
[2040,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"X18","v":10244485878.50272},null,null,null,2040,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"X19","v":6783274765.9627647}]
[2045,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"Y18","v":12295655514.447451},null,null,null,2045,"Scenario 6: Medium Electric + Medium Hydrogen",{"$f":"Y19","v":9586132000.1596451}]

{"sheet":"Data_Explorer_Backend","index":21,"n_rows":311,"n_cols":58,"rows_kept":311,"cut":false,"hidden":true,"merged":[[287,0,298,0],[152,0,163,0],[164,0,175,0],[176,0,187,0],[188,0,199,0],[200,0,211,0],[212,0,223,0],[227,0,238,0],[239,0,250,0],[251,0,262,0],[263,0,274,0],[275,0,286,0],[137,0,148,0],[2,0,13,0],[14,0,25,0],[26,0,37,0],[38,0,49,0],[50,0,61,0],[62,0,73,0],[77,0,88,0],[89,0,100,0],[101,0,112,0],[113,0,124,0],[125,0,136,0]]}
["Aviation"]
[null,null,"Hydrogen","Electricity","LH2 Narrow Body","LH2 Regional","LH2 Wide Body","Elec Regional","Elec Small Turbo","Elec Large Turbo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045,null,null,null,"Scenario 1: Low Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045,null,null,"Aviation","Scenario 1: Low Electric + High Hydrogen","kWh"]
["Scenario 1: Low Electric + High Hydrogen",2022,{"$f":"SUM(E3:G3)","v":0},{"$f":"SUM(H3:J3)","v":0},{"$f":"TRANSPOSE(Z3:AK5)","v":0},0,0,{"$f":"TRANSPOSE(Z7:AK9)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G79","v":0},{"$f":"'Aviation Summary'!H79","v":0},{"$f":"'Aviation Summary'!I79","v":0},{"$f":"'Aviation Summary'!J79","v":0},{"$f":"'Aviation Summary'!K79","v":0},{"$f":"'Aviation Summary'!L79","v":0},{"$f":"'Aviation Summary'!M79","v":0},{"$f":"'Aviation Summary'!N79","v":0},{"$f":"'Aviation Summary'!O79","v":0},{"$f":"'Aviation Summary'!P79","v":302754244.28891188},{"$f":"'Aviation Summary'!Q79","v":876468155.54863679},{"$f":"'Aviation Summary'!R79","v":1571044703.9760454},null,null,null,"Aviation",{"$f":"Z6","v":0},{"$f":"AA6","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757,null,null,"Maritime","Scenario 2: Medium Electric + Low Hydrogen","MWh"]
[null,2023,{"$f":"SUM(E4:G4)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G80","v":0},{"$f":"'Aviation Summary'!H80","v":0},{"$f":"'Aviation Summary'!I80","v":0},{"$f":"'Aviation Summary'!J80","v":0},{"$f":"'Aviation Summary'!K80","v":0},{"$f":"'Aviation Summary'!L80","v":0},{"$f":"'Aviation Summary'!M80","v":0},{"$f":"'Aviation Summary'!N80","v":0},{"$f":"'Aviation Summary'!O80","v":5633868.8765566358},{"$f":"'Aviation Summary'!P80","v":35665278.004839048},{"$f":"'Aviation Summary'!Q80","v":68584681.923228741},{"$f":"'Aviation Summary'!R80","v":108682648.45030077},null,null,null,"Maritime",{"$f":"Z80","v":0},{"$f":"AA80","v":0},0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463,null,null,"Road","Scenario 3: Medium Electric + High Hydrogen","GWh"]
[null,2024,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G81","v":0},{"$f":"'Aviation Summary'!H81","v":0},{"$f":"'Aviation Summary'!I81","v":0},{"$f":"'Aviation Summary'!J81","v":0},{"$f":"'Aviation Summary'!K81","v":0},{"$f":"'Aviation Summary'!L81","v":0},{"$f":"'Aviation Summary'!M81","v":0},{"$f":"'Aviation Summary'!N81","v":0},{"$f":"'Aviation Summary'!O81","v":0},{"$f":"'Aviation Summary'!P81","v":20827667.375409603},{"$f":"'Aviation Summary'!Q81","v":139973289.2402668},{"$f":"'Aviation Summary'!R81","v":289710367.73442966},null,null,null,"Rail",{"$f":"Z232","v":0},{"$f":"AA232","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668,null,null,"Rail","Scenario 4: High Electric + Low Hydrogen","TWh"]
[null,2025,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z3:Z5)","v":0},{"$f":"SUM(AA3:AA5)","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757,null,null,null,"Road",{"$f":"Z158","v":9900893.4662275091},{"$f":"AA158","v":15160701.07067813},21488046.040716942,30635550.016669497,119665042.08151264,223466094.88373509,332520096.46214688,450819289.21559381,598376545.76549423,1902964224.5306239,3083982074.4074659,4045070980.2089343,null,null,null,"Scenario 5: High Electric + High Hydrogen"]
[null,2026,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G133","v":0},{"$f":"'Aviation Summary'!H133","v":0},{"$f":"'Aviation Summary'!I133","v":0},{"$f":"'Aviation Summary'!J133","v":0},{"$f":"'Aviation Summary'!K133","v":0},{"$f":"'Aviation Summary'!L133","v":0},{"$f":"'Aviation Summary'!M133","v":0},{"$f":"'Aviation Summary'!N133","v":0},{"$f":"'Aviation Summary'!O133","v":0},{"$f":"'Aviation Summary'!P133","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q133","v":0},{"$f":"'Aviation Summary'!R133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen"]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G134","v":0},{"$f":"'Aviation Summary'!H134","v":0},{"$f":"'Aviation Summary'!I134","v":0},{"$f":"'Aviation Summary'!J134","v":0},{"$f":"'Aviation Summary'!K134","v":0},{"$f":"'Aviation Summary'!L134","v":0},{"$f":"'Aviation Summary'!M134","v":0},{"$f":"'Aviation Summary'!N134","v":0},{"$f":"'Aviation Summary'!O134","v":0},{"$f":"'Aviation Summary'!P134","v":0},{"$f":"'Aviation Summary'!Q134","v":1620667.3225140932},{"$f":"'Aviation Summary'!R134","v":10972891.069436731}]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G135","v":0},{"$f":"'Aviation Summary'!H135","v":0},{"$f":"'Aviation Summary'!I135","v":0},{"$f":"'Aviation Summary'!J135","v":0},{"$f":"'Aviation Summary'!K135","v":0},{"$f":"'Aviation Summary'!L135","v":0},{"$f":"'Aviation Summary'!M135","v":0},{"$f":"'Aviation Summary'!N135","v":0},{"$f":"'Aviation Summary'!O135","v":0},{"$f":"'Aviation Summary'!P135","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q135","v":2.7002773358798002E-8},{"$f":"'Aviation Summary'!R135","v":2.4106792192535405E-8},null,null,null,"Scenario 2: Medium Electric + Low Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z7:Z9)","v":0},{"$f":"SUM(AA7:AA9)","v":0},0,0,0,0,0,0,0,4.8419405456779537E-9,1620667.3225141203,10972891.069436755,null,null,null,"Aviation",{"$f":"Z14","v":0},{"$f":"AA14","v":0},0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
[null,2030,5633868.8765566358,0,0,5633868.8765566358,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2: Medium Electric + Low Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G83","v":0},{"$f":"'Aviation Summary'!H83","v":0},{"$f":"'Aviation Summary'!I83","v":0},{"$f":"'Aviation Summary'!J83","v":0},{"$f":"'Aviation Summary'!K83","v":0},{"$f":"'Aviation Summary'!L83","v":0},{"$f":"'Aviation Summary'!M83","v":0},{"$f":"'Aviation Summary'!N83","v":0},{"$f":"'Aviation Summary'!O83","v":0},{"$f":"'Aviation Summary'!P83","v":0},{"$f":"'Aviation Summary'!Q83","v":213425687.22775251},{"$f":"'Aviation Summary'!R83","v":627790091.49891937},null,null,null,"Maritime",{"$f":"Z87","v":0},{"$f":"AA87","v":0},0,0,0,0,0,0,131773799.80901748,792654649.35550594,1469888354.1482689,2166384575.0343385]
[null,2035,359247189.66916054,4.8419405456779537E-9,302754244.28891188,35665278.004839048,20827667.375409603,3.895051762917524E-9,0,9.4688878276042988E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G84","v":0},{"$f":"'Aviation Summary'!H84","v":0},{"$f":"'Aviation Summary'!I84","v":0},{"$f":"'Aviation Summary'!J84","v":0},{"$f":"'Aviation Summary'!K84","v":0},{"$f":"'Aviation Summary'!L84","v":0},{"$f":"'Aviation Summary'!M84","v":0},{"$f":"'Aviation Summary'!N84","v":0},{"$f":"'Aviation Summary'!O84","v":0},{"$f":"'Aviation Summary'!P84","v":2929268.9297720129},{"$f":"'Aviation Summary'!Q84","v":18427313.421236414},{"$f":"'Aviation Summary'!R84","v":36802992.566575795},null,null,null,"Rail",{"$f":"Z246","v":0},{"$f":"AA246","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,2040,1085026126.7121325,1620667.3225141203,876468155.54863679,68584681.923228741,139973289.2402668,0,1620667.3225140932,2.7002773358798002E-8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G85","v":0},{"$f":"'Aviation Summary'!H85","v":0},{"$f":"'Aviation Summary'!I85","v":0},{"$f":"'Aviation Summary'!J85","v":0},{"$f":"'Aviation Summary'!K85","v":0},{"$f":"'Aviation Summary'!L85","v":0},{"$f":"'Aviation Summary'!M85","v":0},{"$f":"'Aviation Summary'!N85","v":0},{"$f":"'Aviation Summary'!O85","v":0},{"$f":"'Aviation Summary'!P85","v":0},{"$f":"'Aviation Summary'!Q85","v":10604037.063656576},{"$f":"'Aviation Summary'!R85","v":71829016.793660253},null,null,null,"Road",{"$f":"Z170","v":3919432.0135513237},5154229.0501372004,6648789.919645614,8617707.5427693333,87485465.671324253,181713824.66270882,281520209.72408259,394597314.19204777,523806051.25268137,1722700788.4833322,2656326634.4149771,3225651806.3626552]
[null,2045,{"$f":"SUM(E14:G14)","v":1969437720.1607757},10972891.069436755,1571044703.9760454,108682648.45030077,289710367.73442966,0,10972891.069436731,2.4106792192535405E-8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z11:Z13)","v":0},{"$f":"SUM(AA11:AA13)","v":0},0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
["Scenario 2: Medium Electric + Low Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z11:AK13)","v":0},0,0,{"$f":"TRANSPOSE(Z15:AK17)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G137","v":0},{"$f":"'Aviation Summary'!H137","v":0},{"$f":"'Aviation Summary'!I137","v":0},{"$f":"'Aviation Summary'!J137","v":0},{"$f":"'Aviation Summary'!K137","v":0},{"$f":"'Aviation Summary'!L137","v":0},{"$f":"'Aviation Summary'!M137","v":0},{"$f":"'Aviation Summary'!N137","v":0},{"$f":"'Aviation Summary'!O137","v":0},{"$f":"'Aviation Summary'!P137","v":3.2027808149928761E-8},{"$f":"'Aviation Summary'!Q137","v":6.6919702187439624E-9},{"$f":"'Aviation Summary'!R137","v":9104743.2758795395}]
[null,2023,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G138","v":0},{"$f":"'Aviation Summary'!H138","v":0},{"$f":"'Aviation Summary'!I138","v":0},{"$f":"'Aviation Summary'!J138","v":0},{"$f":"'Aviation Summary'!K138","v":0},{"$f":"'Aviation Summary'!L138","v":0},{"$f":"'Aviation Summary'!M138","v":0},{"$f":"'Aviation Summary'!N138","v":0},{"$f":"'Aviation Summary'!O138","v":0},{"$f":"'Aviation Summary'!P138","v":0},{"$f":"'Aviation Summary'!Q138","v":11668804.722101476},{"$f":"'Aviation Summary'!R138","v":29626805.887479164},null,null,null,"Scenario 3: Medium Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2024,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G139","v":0},{"$f":"'Aviation Summary'!H139","v":0},{"$f":"'Aviation Summary'!I139","v":0},{"$f":"'Aviation Summary'!J139","v":0},{"$f":"'Aviation Summary'!K139","v":0},{"$f":"'Aviation Summary'!L139","v":0},{"$f":"'Aviation Summary'!M139","v":0},{"$f":"'Aviation Summary'!N139","v":0},{"$f":"'Aviation Summary'!O139","v":0},{"$f":"'Aviation Summary'!P139","v":4.6864015288260445E-9},{"$f":"'Aviation Summary'!Q139","v":2.7459915869093304E-9},{"$f":"'Aviation Summary'!R139","v":18440575.330559153},null,null,null,"Aviation",{"$f":"Z22","v":0},{"$f":"AA22","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757]
[null,2025,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z15:Z17)","v":0},{"$f":"SUM(AA15:AA17)","v":0},0,0,0,0,0,0,0,3.6714209678754808E-8,11668804.722101485,57172124.493917853,null,null,null,"Maritime",{"$f":"Z94","v":0},{"$f":"AA94","v":0},0,0,0,0,0,0,525064397.76854563,3072540971.9447727,5750369498.375246,8714751357.6408463]
[null,2026,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3: Medium Electric + High Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G87","v":0},{"$f":"'Aviation Summary'!H87","v":0},{"$f":"'Aviation Summary'!I87","v":0},{"$f":"'Aviation Summary'!J87","v":0},{"$f":"'Aviation Summary'!K87","v":0},{"$f":"'Aviation Summary'!L87","v":0},{"$f":"'Aviation Summary'!M87","v":0},{"$f":"'Aviation Summary'!N87","v":0},{"$f":"'Aviation Summary'!O87","v":0},{"$f":"'Aviation Summary'!P87","v":302754244.28891188},{"$f":"'Aviation Summary'!Q87","v":876468155.54863679},{"$f":"'Aviation Summary'!R87","v":1571044703.9760454},null,null,null,"Rail",{"$f":"Z260","v":0},{"$f":"AA260","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G88","v":0},{"$f":"'Aviation Summary'!H88","v":0},{"$f":"'Aviation Summary'!I88","v":0},{"$f":"'Aviation Summary'!J88","v":0},{"$f":"'Aviation Summary'!K88","v":0},{"$f":"'Aviation Summary'!L88","v":0},{"$f":"'Aviation Summary'!M88","v":0},{"$f":"'Aviation Summary'!N88","v":0},{"$f":"'Aviation Summary'!O88","v":5633868.8765566358},{"$f":"'Aviation Summary'!P88","v":35665278.004839048},{"$f":"'Aviation Summary'!Q88","v":68584681.923228741},{"$f":"'Aviation Summary'!R88","v":108682648.45030077},null,null,null,"Road",{"$f":"Z182","v":13375821.87769532},23326490.872652058,27222570.497133464,33244087.516392343,120862038.69355847,225332591.3595053,337082274.64948303,457029525.79073793,610553373.61042857,2006915275.7273631,3055007439.0550675,3639181105.6723862]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G89","v":0},{"$f":"'Aviation Summary'!H89","v":0},{"$f":"'Aviation Summary'!I89","v":0},{"$f":"'Aviation Summary'!J89","v":0},{"$f":"'Aviation Summary'!K89","v":0},{"$f":"'Aviation Summary'!L89","v":0},{"$f":"'Aviation Summary'!M89","v":0},{"$f":"'Aviation Summary'!N89","v":0},{"$f":"'Aviation Summary'!O89","v":0},{"$f":"'Aviation Summary'!P89","v":20827667.375409603},{"$f":"'Aviation Summary'!Q89","v":139973289.2402668},{"$f":"'Aviation Summary'!R89","v":289710367.73442966}]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z19:Z21)","v":0},{"$f":"SUM(AA19:AA21)","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757]
[null,2030,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G141","v":0},{"$f":"'Aviation Summary'!H141","v":0},{"$f":"'Aviation Summary'!I141","v":0},{"$f":"'Aviation Summary'!J141","v":0},{"$f":"'Aviation Summary'!K141","v":0},{"$f":"'Aviation Summary'!L141","v":0},{"$f":"'Aviation Summary'!M141","v":0},{"$f":"'Aviation Summary'!N141","v":0},{"$f":"'Aviation Summary'!O141","v":0},{"$f":"'Aviation Summary'!P141","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q141","v":0},{"$f":"'Aviation Summary'!R141","v":4338142.3843896417},null,null,null,"Scenario 4: High Electric + Low Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2035,2929268.9297720129,3.6714209678754808E-8,0,2929268.9297720129,0,3.2027808149928761E-8,0,4.6864015288260445E-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G142","v":0},{"$f":"'Aviation Summary'!H142","v":0},{"$f":"'Aviation Summary'!I142","v":0},{"$f":"'Aviation Summary'!J142","v":0},{"$f":"'Aviation Summary'!K142","v":0},{"$f":"'Aviation Summary'!L142","v":0},{"$f":"'Aviation Summary'!M142","v":0},{"$f":"'Aviation Summary'!N142","v":0},{"$f":"'Aviation Summary'!O142","v":0},{"$f":"'Aviation Summary'!P142","v":0},{"$f":"'Aviation Summary'!Q142","v":11668804.722101476},{"$f":"'Aviation Summary'!R142","v":29626805.887479164},null,null,null,"Aviation",{"$f":"Z30","v":0},{"$f":"AA30","v":0},0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542]
[null,2040,242457037.7126455,11668804.722101485,213425687.22775251,18427313.421236414,10604037.063656576,6.6919702187439624E-9,11668804.722101476,2.7459915869093304E-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G143","v":0},{"$f":"'Aviation Summary'!H143","v":0},{"$f":"'Aviation Summary'!I143","v":0},{"$f":"'Aviation Summary'!J143","v":0},{"$f":"'Aviation Summary'!K143","v":0},{"$f":"'Aviation Summary'!L143","v":0},{"$f":"'Aviation Summary'!M143","v":0},{"$f":"'Aviation Summary'!N143","v":0},{"$f":"'Aviation Summary'!O143","v":0},{"$f":"'Aviation Summary'!P143","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q143","v":2.7002773358798002E-8},{"$f":"'Aviation Summary'!R143","v":15450801.57874071},null,null,null,"Maritime",{"$f":"Z101","v":0},{"$f":"AA101","v":0},0,0,0,0,0,0,131773799.80901748,792654649.35550594,1469888354.1482689,2166384575.0343385]
[null,2045,736422100.85915542,57172124.493917853,627790091.49891937,36802992.566575795,71829016.793660253,9104743.2758795395,29626805.887479164,18440575.330559153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z23:Z25)","v":0},{"$f":"SUM(AA23:AA25)","v":0},0,0,0,0,0,0,0,4.8419405456779537E-9,11668804.722101502,49415749.850609511,null,null,null,"Rail",{"$f":"Z274","v":0},{"$f":"AA274","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
["Scenario 3: Medium Electric + High Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z19:AK21)","v":0},0,0,{"$f":"TRANSPOSE(Z23:AK25)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 4: High Electric + Low Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G91","v":0},{"$f":"'Aviation Summary'!H91","v":0},{"$f":"'Aviation Summary'!I91","v":0},{"$f":"'Aviation Summary'!J91","v":0},{"$f":"'Aviation Summary'!K91","v":0},{"$f":"'Aviation Summary'!L91","v":0},{"$f":"'Aviation Summary'!M91","v":0},{"$f":"'Aviation Summary'!N91","v":0},{"$f":"'Aviation Summary'!O91","v":0},{"$f":"'Aviation Summary'!P91","v":0},{"$f":"'Aviation Summary'!Q91","v":213425687.22775251},{"$f":"'Aviation Summary'!R91","v":627790091.49891937},null,null,null,"Road",{"$f":"Z194","v":4788231.1924791997},7065527.2929643467,7865474.8429661021,9139816.0082296357,46875190.827487938,90334920.133390307,135848409.97564247,188067776.59134033,253382920.49085361,659090098.06394827,1112331683.3930049,1526430354.591243]
[null,2023,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G92","v":0},{"$f":"'Aviation Summary'!H92","v":0},{"$f":"'Aviation Summary'!I92","v":0},{"$f":"'Aviation Summary'!J92","v":0},{"$f":"'Aviation Summary'!K92","v":0},{"$f":"'Aviation Summary'!L92","v":0},{"$f":"'Aviation Summary'!M92","v":0},{"$f":"'Aviation Summary'!N92","v":0},{"$f":"'Aviation Summary'!O92","v":0},{"$f":"'Aviation Summary'!P92","v":2929268.9297720129},{"$f":"'Aviation Summary'!Q92","v":18427313.421236414},{"$f":"'Aviation Summary'!R92","v":36802992.566575795}]
[null,2024,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G93","v":0},{"$f":"'Aviation Summary'!H93","v":0},{"$f":"'Aviation Summary'!I93","v":0},{"$f":"'Aviation Summary'!J93","v":0},{"$f":"'Aviation Summary'!K93","v":0},{"$f":"'Aviation Summary'!L93","v":0},{"$f":"'Aviation Summary'!M93","v":0},{"$f":"'Aviation Summary'!N93","v":0},{"$f":"'Aviation Summary'!O93","v":0},{"$f":"'Aviation Summary'!P93","v":0},{"$f":"'Aviation Summary'!Q93","v":10604037.063656576},{"$f":"'Aviation Summary'!R93","v":71829016.793660253}]
[null,2025,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z27:Z29)","v":0},{"$f":"SUM(AA27:AA29)","v":0},0,0,0,0,0,0,0,2929268.9297720129,242457037.7126455,736422100.85915542,null,null,null,"Scenario 5: High Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2026,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G145","v":0},{"$f":"'Aviation Summary'!H145","v":0},{"$f":"'Aviation Summary'!I145","v":0},{"$f":"'Aviation Summary'!J145","v":0},{"$f":"'Aviation Summary'!K145","v":0},{"$f":"'Aviation Summary'!L145","v":0},{"$f":"'Aviation Summary'!M145","v":0},{"$f":"'Aviation Summary'!N145","v":0},{"$f":"'Aviation Summary'!O145","v":0},{"$f":"'Aviation Summary'!P145","v":3.2027808149928761E-8},{"$f":"'Aviation Summary'!Q145","v":9652232.9351419657},{"$f":"'Aviation Summary'!R145","v":54628459.655277349},null,null,null,"Aviation",{"$f":"Z38","v":0},{"$f":"AA38","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G146","v":0},{"$f":"'Aviation Summary'!H146","v":0},{"$f":"'Aviation Summary'!I146","v":0},{"$f":"'Aviation Summary'!J146","v":0},{"$f":"'Aviation Summary'!K146","v":0},{"$f":"'Aviation Summary'!L146","v":0},{"$f":"'Aviation Summary'!M146","v":0},{"$f":"'Aviation Summary'!N146","v":0},{"$f":"'Aviation Summary'!O146","v":0},{"$f":"'Aviation Summary'!P146","v":2916361.1876713848},{"$f":"'Aviation Summary'!Q146","v":18670087.55536237},{"$f":"'Aviation Summary'!R146","v":38624576.56441728},null,null,null,"Maritime",{"$f":"Z108","v":0},{"$f":"AA108","v":0},0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G147","v":0},{"$f":"'Aviation Summary'!H147","v":0},{"$f":"'Aviation Summary'!I147","v":0},{"$f":"'Aviation Summary'!J147","v":0},{"$f":"'Aviation Summary'!K147","v":0},{"$f":"'Aviation Summary'!L147","v":0},{"$f":"'Aviation Summary'!M147","v":0},{"$f":"'Aviation Summary'!N147","v":0},{"$f":"'Aviation Summary'!O147","v":0},{"$f":"'Aviation Summary'!P147","v":4.6864015288260445E-9},{"$f":"'Aviation Summary'!Q147","v":20276845.606164087},{"$f":"'Aviation Summary'!R147","v":129084027.313914},null,null,null,"Rail",{"$f":"Z288","v":0},{"$f":"AA288","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z31:Z33)","v":0},{"$f":"SUM(AA31:AA33)","v":0},0,0,0,0,0,0,0,2916361.1876714216,48599166.096668422,222337063.53360862,null,null,null,"Road",{"$f":"Z206","v":13550290.273924155},23327983.318781059,27224721.191921238,33247008.624067776,76368991.703633487,125729304.10429738,176930029.26682037,238875871.72490686,329739267.11666054,864282608.8024447,1459064056.4499404,1932841447.908551]
[null,2030,{"$f":"SUM(E35:G35)","v":5633868.8765566358},{"$f":"SUM(H35:J35)","v":0},0,5633868.8765566358,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 5: High Electric + High Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G95","v":0},{"$f":"'Aviation Summary'!H95","v":0},{"$f":"'Aviation Summary'!I95","v":0},{"$f":"'Aviation Summary'!J95","v":0},{"$f":"'Aviation Summary'!K95","v":0},{"$f":"'Aviation Summary'!L95","v":0},{"$f":"'Aviation Summary'!M95","v":0},{"$f":"'Aviation Summary'!N95","v":0},{"$f":"'Aviation Summary'!O95","v":0},{"$f":"'Aviation Summary'!P95","v":302754244.28891188},{"$f":"'Aviation Summary'!Q95","v":876468155.54863679},{"$f":"'Aviation Summary'!R95","v":1571044703.9760454}]
[null,2035,359247189.66916054,4.8419405456779537E-9,302754244.28891188,35665278.004839048,20827667.375409603,3.895051762917524E-9,0,9.4688878276042988E-10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G96","v":0},{"$f":"'Aviation Summary'!H96","v":0},{"$f":"'Aviation Summary'!I96","v":0},{"$f":"'Aviation Summary'!J96","v":0},{"$f":"'Aviation Summary'!K96","v":0},{"$f":"'Aviation Summary'!L96","v":0},{"$f":"'Aviation Summary'!M96","v":0},{"$f":"'Aviation Summary'!N96","v":0},{"$f":"'Aviation Summary'!O96","v":5633868.8765566358},{"$f":"'Aviation Summary'!P96","v":35665278.004839048},{"$f":"'Aviation Summary'!Q96","v":68584681.923228741},{"$f":"'Aviation Summary'!R96","v":108682648.45030077}]
[null,2040,1085026126.7121325,11668804.722101502,876468155.54863679,68584681.923228741,139973289.2402668,0,11668804.722101476,2.7002773358798002E-8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G97","v":0},{"$f":"'Aviation Summary'!H97","v":0},{"$f":"'Aviation Summary'!I97","v":0},{"$f":"'Aviation Summary'!J97","v":0},{"$f":"'Aviation Summary'!K97","v":0},{"$f":"'Aviation Summary'!L97","v":0},{"$f":"'Aviation Summary'!M97","v":0},{"$f":"'Aviation Summary'!N97","v":0},{"$f":"'Aviation Summary'!O97","v":0},{"$f":"'Aviation Summary'!P97","v":20827667.375409603},{"$f":"'Aviation Summary'!Q97","v":139973289.2402668},{"$f":"'Aviation Summary'!R97","v":289710367.73442966}]
[null,2045,1969437720.1607757,49415749.850609511,1571044703.9760454,108682648.45030077,289710367.73442966,4338142.3843896417,29626805.887479164,15450801.57874071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z35:Z37)","v":0},{"$f":"SUM(AA35:AA37)","v":0},0,0,0,0,0,0,5633868.8765566358,359247189.66916054,1085026126.7121325,1969437720.1607757,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
["Scenario 4: High Electric + Low Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z27:AK29)","v":0},0,0,{"$f":"TRANSPOSE(Z31:AK33)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G149","v":0},{"$f":"'Aviation Summary'!H149","v":0},{"$f":"'Aviation Summary'!I149","v":0},{"$f":"'Aviation Summary'!J149","v":0},{"$f":"'Aviation Summary'!K149","v":0},{"$f":"'Aviation Summary'!L149","v":0},{"$f":"'Aviation Summary'!M149","v":0},{"$f":"'Aviation Summary'!N149","v":0},{"$f":"'Aviation Summary'!O149","v":0},{"$f":"'Aviation Summary'!P149","v":3.895051762917524E-9},{"$f":"'Aviation Summary'!Q149","v":6236827.4350147899},{"$f":"'Aviation Summary'!R149","v":26028854.306338016},null,null,null,"Aviation",{"$f":"Z46","v":0},{"$f":"AA46","v":0},0,0,0,0,0,0,0,105419884.08704069,678072410.85819733,1392868594.74633]
[null,2023,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G150","v":0},{"$f":"'Aviation Summary'!H150","v":0},{"$f":"'Aviation Summary'!I150","v":0},{"$f":"'Aviation Summary'!J150","v":0},{"$f":"'Aviation Summary'!K150","v":0},{"$f":"'Aviation Summary'!L150","v":0},{"$f":"'Aviation Summary'!M150","v":0},{"$f":"'Aviation Summary'!N150","v":0},{"$f":"'Aviation Summary'!O150","v":0},{"$f":"'Aviation Summary'!P150","v":2916361.1876713848},{"$f":"'Aviation Summary'!Q150","v":18670087.55536237},{"$f":"'Aviation Summary'!R150","v":38624576.56441728},null,null,null,"Maritime",{"$f":"Z115","v":0},{"$f":"AA115","v":0},0,0,0,0,0,0,281565346.65083438,1701963352.5352368,3158963560.0763474,4660443661.9874935]
[null,2024,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G151","v":0},{"$f":"'Aviation Summary'!H151","v":0},{"$f":"'Aviation Summary'!I151","v":0},{"$f":"'Aviation Summary'!J151","v":0},{"$f":"'Aviation Summary'!K151","v":0},{"$f":"'Aviation Summary'!L151","v":0},{"$f":"'Aviation Summary'!M151","v":0},{"$f":"'Aviation Summary'!N151","v":0},{"$f":"'Aviation Summary'!O151","v":0},{"$f":"'Aviation Summary'!P151","v":9.4688878276042988E-10},{"$f":"'Aviation Summary'!Q151","v":17899560.259234533},{"$f":"'Aviation Summary'!R151","v":108155611.05118474},null,null,null,"Rail",{"$f":"Z302","v":0},{"$f":"AA302","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,84932454.933333337,84932454.933333337,84932454.933333337]
[null,2025,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z39:Z41)","v":0},{"$f":"SUM(AA39:AA41)","v":0},0,0,0,0,0,0,0,2916361.1876713894,42806475.249611691,172809041.92194003,null,null,null,"Road",{"$f":"Z218","v":9083030.9874343351},15197966.614039961,17720322.267065208,21283793.133766666,101696960.06926925,197575668.61313727,302576311.57832074,419052617.18429965,564287955.27780771,1873610083.3077402,2861306340.0948868,3447887288.4924879]
[null,2026,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen","LH2 Narrow Body",{"$f":"'Aviation Summary'!G99","v":0},{"$f":"'Aviation Summary'!H99","v":0},{"$f":"'Aviation Summary'!I99","v":0},{"$f":"'Aviation Summary'!J99","v":0},{"$f":"'Aviation Summary'!K99","v":0},{"$f":"'Aviation Summary'!L99","v":0},{"$f":"'Aviation Summary'!M99","v":0},{"$f":"'Aviation Summary'!N99","v":0},{"$f":"'Aviation Summary'!O99","v":0},{"$f":"'Aviation Summary'!P99","v":86501212.653974846},{"$f":"'Aviation Summary'!Q99","v":563443814.28126669},{"$f":"'Aviation Summary'!R99","v":1139439016.0705383}]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Regional",{"$f":"'Aviation Summary'!G100","v":0},{"$f":"'Aviation Summary'!H100","v":0},{"$f":"'Aviation Summary'!I100","v":0},{"$f":"'Aviation Summary'!J100","v":0},{"$f":"'Aviation Summary'!K100","v":0},{"$f":"'Aviation Summary'!L100","v":0},{"$f":"'Aviation Summary'!M100","v":0},{"$f":"'Aviation Summary'!N100","v":0},{"$f":"'Aviation Summary'!O100","v":0},{"$f":"'Aviation Summary'!P100","v":18918671.433065843},{"$f":"'Aviation Summary'!Q100","v":44641951.95679725},{"$f":"'Aviation Summary'!R100","v":75652762.11148265}]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LH2 Wide Body",{"$f":"'Aviation Summary'!G101","v":0},{"$f":"'Aviation Summary'!H101","v":0},{"$f":"'Aviation Summary'!I101","v":0},{"$f":"'Aviation Summary'!J101","v":0},{"$f":"'Aviation Summary'!K101","v":0},{"$f":"'Aviation Summary'!L101","v":0},{"$f":"'Aviation Summary'!M101","v":0},{"$f":"'Aviation Summary'!N101","v":0},{"$f":"'Aviation Summary'!O101","v":0},{"$f":"'Aviation Summary'!P101","v":0},{"$f":"'Aviation Summary'!Q101","v":69986644.6201334},{"$f":"'Aviation Summary'!R101","v":177776816.56430912}]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z43:Z45)","v":0},{"$f":"SUM(AA43:AA45)","v":0},0,0,0,0,0,0,0,105419884.08704069,678072410.85819733,1392868594.74633]
[null,2030,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Regional",{"$f":"'Aviation Summary'!G153","v":0},{"$f":"'Aviation Summary'!H153","v":0},{"$f":"'Aviation Summary'!I153","v":0},{"$f":"'Aviation Summary'!J153","v":0},{"$f":"'Aviation Summary'!K153","v":0},{"$f":"'Aviation Summary'!L153","v":0},{"$f":"'Aviation Summary'!M153","v":0},{"$f":"'Aviation Summary'!N153","v":0},{"$f":"'Aviation Summary'!O153","v":0},{"$f":"'Aviation Summary'!P153","v":6.1464438364864641E-11},{"$f":"'Aviation Summary'!Q153","v":2.2867928980557322E-8},{"$f":"'Aviation Summary'!R153","v":6426877.6065032193},null,null,null,"Scenario 1: Low Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2035,2929268.9297720129,2916361.1876714216,0,2929268.9297720129,0,3.2027808149928761E-8,2916361.1876713848,4.6864015288260445E-9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Small Turbo",{"$f":"'Aviation Summary'!G154","v":0},{"$f":"'Aviation Summary'!H154","v":0},{"$f":"'Aviation Summary'!I154","v":0},{"$f":"'Aviation Summary'!J154","v":0},{"$f":"'Aviation Summary'!K154","v":0},{"$f":"'Aviation Summary'!L154","v":0},{"$f":"'Aviation Summary'!M154","v":0},{"$f":"'Aviation Summary'!N154","v":0},{"$f":"'Aviation Summary'!O154","v":0},{"$f":"'Aviation Summary'!P154","v":0},{"$f":"'Aviation Summary'!Q154","v":11668804.722101476},{"$f":"'Aviation Summary'!R154","v":29626805.887479164},null,null,null,"Aviation",{"$f":"Z10","v":0},{"$f":"AA10","v":0},0,0,0,0,0,0,0,4.8419405456779537E-9,1620667.3225141203,10972891.069436755]
[null,2040,242457037.7126455,48599166.096668422,213425687.22775251,18427313.421236414,10604037.063656576,9652232.9351419657,18670087.55536237,20276845.606164087,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elec Large Turbo",{"$f":"'Aviation Summary'!G155","v":0},{"$f":"'Aviation Summary'!H155","v":0},{"$f":"'Aviation Summary'!I155","v":0},{"$f":"'Aviation Summary'!J155","v":0},{"$f":"'Aviation Summary'!K155","v":0},{"$f":"'Aviation Summary'!L155","v":0},{"$f":"'Aviation Summary'!M155","v":0},{"$f":"'Aviation Summary'!N155","v":0},{"$f":"'Aviation Summary'!O155","v":0},{"$f":"'Aviation Summary'!P155","v":1.5189790489985162E-8},{"$f":"'Aviation Summary'!Q155","v":5.3478883613816414E-9},{"$f":"'Aviation Summary'!R155","v":16891130.539470755},null,null,null,"Maritime",{"$f":"Z84","v":0},{"$f":"AA84","v":2351209.4855948584},4702418.9711897168,14892576.608072348,19636219.34289258,26338659.659717001,33391063.626217149,40443467.592717282,77092374.590232581,143344755.56405532,211086354.19978562,280788241.653139]
[null,2045,736422100.85915542,222337063.53360862,627790091.49891937,36802992.566575795,71829016.793660253,54628459.655277349,38624576.56441728,129084027.313914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z47:Z49)","v":0},{"$f":"SUM(AA47:AA49)","v":0},0,0,0,0,0,0,0,1.5251254928350026E-8,11668804.722101504,52944814.033453137,null,null,null,"Rail",{"$f":"Z241","v":382054269.59682894},{"$f":"AA241","v":390522548.61523318},401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151443,484384448.11411327,501804434.93062627,576149283.11775041,646084223.02453709,694068512.24320376,734941177.46187043]
["Scenario 5: High Electric + High Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z35:AK37)","v":0},0,0,{"$f":"TRANSPOSE(Z39:AK41)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",{"$f":"Z164","v":195640590.45451161},339165168.05912596,520493643.28394216,736915834.87138259,922230942.75269043,1151319542.7029788,1436368213.0898154,1768893955.7398725,2163674165.3252048,4894211790.131465,8139198590.2286491,10178017381.599262]
[null,2023,0,0,0,0,0,0,0,0]
[null,2024,0,0,0,0,0,0,0,0]
[null,2025,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2: Medium Electric + Low Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2026,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aviation",{"$f":"Z18","v":0},{"$f":"AA18","v":0},0,0,0,0,0,0,0,3.6714209678754808E-8,11668804.722101485,57172124.493917853]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maritime",{"$f":"Z91","v":0},{"$f":"AA91","v":5094287.2187888585},10188574.437577717,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309471,486203075.21543974,646750033.14937556]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",{"$f":"Z255","v":382054269.59682894},{"$f":"AA255","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,687521984.038697,735506273.25736368,776378938.47603035]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",{"$f":"Z176","v":216116266.4400523},385292658.35128736,601481844.67210686,864204470.27772725,1101109037.6210694,1385792615.7224777,1731174316.78689,2144896425.0481055,2635665638.1075039,5727079885.7082863,9010033085.6316395,10970293145.958708]
[null,2030,5633868.8765566358,0,0,5633868.8765566358,0,0,0,0]
[null,2035,359247189.66916054,2916361.1876713894,302754244.28891188,35665278.004839048,20827667.375409603,3.895051762917524E-9,2916361.1876713848,9.4688878276042988E-10]
[null,2040,1085026126.7121325,42806475.249611691,876468155.54863679,68584681.923228741,139973289.2402668,6236827.4350147899,18670087.55536237,17899560.259234533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3: Medium Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2045,1969437720.1607757,172809041.92194003,1571044703.9760454,108682648.45030077,289710367.73442966,26028854.306338016,38624576.56441728,108155611.05118474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aviation",{"$f":"Z26","v":0},{"$f":"AA26","v":0},0,0,0,0,0,0,0,4.8419405456779537E-9,11668804.722101502,49415749.850609511]
["Scenario 6: Medium Electric + Medium Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z43:AK45)","v":0},0,0,{"$f":"TRANSPOSE(Z47:AK49)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maritime",{"$f":"Z98","v":0},{"$f":"AA98","v":2351209.4855948584},4702418.9711897168,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309465,486203075.21543968,646750033.14937556]
[null,2023,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",{"$f":"Z269","v":382054269.59682894},{"$f":"AA269","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,651001791.23869705,698986080.45736361,739858745.6760304]
[null,2024,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",{"$f":"Z188","v":224668530.30544356},404762485.1337781,614374205.84368289,868665114.59824324,1105735554.6317425,1396539334.2706707,1754370053.8684881,2168173490.4357052,2673930197.2861328,6004627784.6112785,8917702796.8480473,10722329449.883688]
[null,2025,0,0,0,0,0,0,0,0]
[null,2026,{"$f":"SUM(E67:G67)","v":0},{"$f":"SUM(H67:J67)","v":0},0,0,0,0,0,0]
[null,2027,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 4: High Electric + Low Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2028,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aviation",{"$f":"Z34","v":0},{"$f":"AA34","v":0},0,0,0,0,0,0,0,2916361.1876714216,48599166.096668422,222337063.53360862]
[null,2029,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maritime",{"$f":"Z105","v":0},{"$f":"AA105","v":7837364.951982866},15674729.903965732,49512060.811254099,99050662.078973964,148589263.34669384,198127864.61441374,247666465.88213366,312003318.66536111,580135709.75055504,854295167.13380969,1136388179.8121486]
[null,2030,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",{"$f":"Z283","v":382054269.59682894},{"$f":"AA283","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,483309329.74127817,493928834.80480236,513615852.38562608,603302542.5353905,716697378.03543711,764681667.25410378,805554332.47277045]
[null,2035,105419884.08704069,1.5251254928350026E-8,86501212.653974846,18918671.433065843,0,6.1464438364864641E-11,0,1.5189790489985162E-8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",{"$f":"Z200","v":333171581.08577096},614059413.13651311,859587591.79259825,1161444698.6304414,1461804500.4584718,1826905173.3666048,2258265551.4910941,2791604418.3339839,3448558102.0494957,7315502931.9642611,10457031702.335697,12003460309.571051]
[null,2040,678072410.85819733,11668804.722101504,563443814.28126669,44641951.95679725,69986644.6201334,2.2867928980557322E-8,11668804.722101476,5.3478883613816414E-9]
[null,2045,1392868594.74633,52944814.033453137,1139439016.0705383,75652762.11148265,177776816.56430912,6426877.6065032193,29626805.887479164,16891130.539470755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 5: High Electric + High Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
["Maritime",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aviation",{"$f":"Z42","v":0},{"$f":"AA42","v":0},0,0,0,0,0,0,0,2916361.1876713894,42806475.249611691,172809041.92194003]
[null,null,"Hydrogen","Electricity","Ferries - Hydrogen","Shipping - Ammonia","Total Hydrogen","Ferries - Electric","Shipping - Electric","Shipping - Shore Power","Total Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045,null,null,null,"Maritime",{"$f":"Z112","v":0},{"$f":"AA112","v":7837364.951982866},15674729.903965732,49512060.811254099,99050662.078973964,148589263.34669384,198127864.61441374,247666465.88213366,312003318.66536111,580135709.75055504,854295167.13380969,1136388179.8121486]
["Scenario 1: Low Electric + High Hydrogen",2022,{"$f":"SUM(E78:F78)","v":0},{"$f":"SUM(H78:J78)","v":0},{"$f":"TRANSPOSE(Z78:AK84)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D51","v":0},{"$f":"'Ferries Summary'!E51","v":0},{"$f":"'Ferries Summary'!F51","v":0},{"$f":"'Ferries Summary'!G51","v":0},{"$f":"'Ferries Summary'!H51","v":0},{"$f":"'Ferries Summary'!I51","v":0},{"$f":"'Ferries Summary'!J51","v":0},{"$f":"'Ferries Summary'!K51","v":0},{"$f":"'Ferries Summary'!L51","v":0},{"$f":"'Ferries Summary'!M51","v":754302155.5072093},{"$f":"'Ferries Summary'!N51","v":1352541796.0818927},{"$f":"'Ferries Summary'!O51","v":1560625149.3252609},null,null,null,"Rail",{"$f":"Z297","v":382054269.59682894},{"$f":"AA297","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,483309329.74127817,493928834.80480236,513615852.38562608,603302542.5353905,680177185.23543715,728161474.45410371,769034139.6727705]
[null,2023,0,2351209.4855948584,0,0,0,2351209.4855948584,0,0,2351209.4855948584,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H89","v":0},{"$f":"'Shipping Summary'!I89","v":0},{"$f":"'Shipping Summary'!J89","v":0},{"$f":"'Shipping Summary'!K89","v":0},{"$f":"'Shipping Summary'!L89","v":0},{"$f":"'Shipping Summary'!M89","v":0},{"$f":"'Shipping Summary'!N89","v":0},{"$f":"'Shipping Summary'!O89","v":0},{"$f":"'Shipping Summary'!P89","v":525064397.76854563},{"$f":"'Shipping Summary'!Q89","v":2427482576.8903313},{"$f":"'Shipping Summary'!R89","v":4553890217.2258797},{"$f":"'Shipping Summary'!S89","v":7154126208.3155851},null,null,null,"Road",{"$f":"Z212","v":332605279.18673009},612965933.97076118,857970587.71008694,1158706616.7701199,1457498808.6818488,1821159762.713841,2251174960.6529851,2832986944.0665441,3529403422.1752596,7210889697.4741764,10249537740.583931,11759394509.556234]
[null,2024,0,4702418.9711897168,0,0,0,4702418.9711897168,0,0,4702418.9711897168,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z78:Z79)","v":0},{"$f":"SUM(AA78:AA79)","v":0},0,0,0,0,0,0,525064397.76854563,3181784732.3975406,5906432013.3077726,8714751357.6408463]
[null,2025,0,14892576.608072348,0,0,0,7053628.4567845762,0,7838948.1512877708,14892576.608072348,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D33","v":0},{"$f":"'Ferries Summary'!E33","v":2351209.4855948584},{"$f":"'Ferries Summary'!F33","v":4702418.9711897168},{"$f":"'Ferries Summary'!G33","v":7053628.4567845762},{"$f":"'Ferries Summary'!H33","v":9404837.9423794337},{"$f":"'Ferries Summary'!I33","v":11756047.427974297},{"$f":"'Ferries Summary'!J33","v":14107256.913569152},{"$f":"'Ferries Summary'!K33","v":16458466.399164014},{"$f":"'Ferries Summary'!L33","v":18809675.884758867},{"$f":"'Ferries Summary'!M33","v":36172453.624536283},{"$f":"'Ferries Summary'!N33","v":57273051.572182469},{"$f":"'Ferries Summary'!O33","v":78373649.519828647}]
[null,2026,0,19636219.34289258,0,0,0,9404837.9423794337,0,10231381.400513146,19636219.34289258,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H87","v":0},{"$f":"'Shipping Summary'!I87","v":0},{"$f":"'Shipping Summary'!J87","v":0},{"$f":"'Shipping Summary'!K87","v":0},{"$f":"'Shipping Summary'!L87","v":0},{"$f":"'Shipping Summary'!M87","v":1958797.5820041897},{"$f":"'Shipping Summary'!N87","v":4267558.8136841021},{"$f":"'Shipping Summary'!O87","v":6576320.0453640036},{"$f":"'Shipping Summary'!P87","v":8885081.2770439181},{"$f":"'Shipping Summary'!Q87","v":15322888.383873802},{"$f":"'Shipping Summary'!R87","v":18557863.622820806},{"$f":"'Shipping Summary'!S87","v":22497055.369037606}]
[null,2027,0,26338659.659717001,0,0,0,11756047.427974297,1958797.5820041897,12623814.649738517,26338659.659717001,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H88","v":0},{"$f":"'Shipping Summary'!I88","v":0},{"$f":"'Shipping Summary'!J88","v":0},{"$f":"'Shipping Summary'!K88","v":7838948.1512877708},{"$f":"'Shipping Summary'!L88","v":10231381.400513146},{"$f":"'Shipping Summary'!M88","v":12623814.649738517},{"$f":"'Shipping Summary'!N88","v":15016247.898963893},{"$f":"'Shipping Summary'!O88","v":17408681.148189265},{"$f":"'Shipping Summary'!P88","v":49397617.428429797},{"$f":"'Shipping Summary'!Q88","v":91849413.555645227},{"$f":"'Shipping Summary'!R88","v":135255439.00478235},{"$f":"'Shipping Summary'!S88","v":179917536.76427275},null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen",2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
[null,2028,0,33391063.626217149,0,0,0,14107256.913569152,4267558.8136841021,15016247.898963893,33391063.626217149,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z81:Z83)","v":0},{"$f":"SUM(AA81:AA83)","v":2351209.4855948584},4702418.9711897168,14892576.608072348,19636219.34289258,26338659.659717001,33391063.626217149,40443467.592717282,77092374.590232581,143344755.56405532,211086354.19978562,280788241.653139,null,null,null,"Aviation",{"$f":"Z50","v":0},{"$f":"AA50","v":0},0,0,0,0,0,0,0,1.5251254928350026E-8,11668804.722101504,52944814.033453137]
[null,2029,0,40443467.592717282,0,0,0,16458466.399164014,6576320.0453640036,17408681.148189265,40443467.592717282,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 2: Medium Electric + Low Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D52","v":0},{"$f":"'Ferries Summary'!E52","v":0},{"$f":"'Ferries Summary'!F52","v":0},{"$f":"'Ferries Summary'!G52","v":0},{"$f":"'Ferries Summary'!H52","v":0},{"$f":"'Ferries Summary'!I52","v":0},{"$f":"'Ferries Summary'!J52","v":0},{"$f":"'Ferries Summary'!K52","v":0},{"$f":"'Ferries Summary'!L52","v":0},{"$f":"'Ferries Summary'!M52","v":520208383.10842025},{"$f":"'Ferries Summary'!N52","v":1040416766.2168405},{"$f":"'Ferries Summary'!O52","v":1560625149.3252609},null,null,null,"Maritime",{"$f":"Z119","v":0},{"$f":"AA119","v":5094287.2187888585},10188574.437577717,28178687.124557994,53913387.814067535,79648088.503577083,105382789.19308662,131117489.88259615,177569742.69381633,330171323.65309471,486203075.21543974,646750033.14937556]
[null,2030,525064397.76854563,77092374.590232581,0,525064397.76854563,525064397.76854563,18809675.884758867,8885081.2770439181,49397617.428429797,77092374.590232581,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H93","v":0},{"$f":"'Shipping Summary'!I93","v":0},{"$f":"'Shipping Summary'!J93","v":0},{"$f":"'Shipping Summary'!K93","v":0},{"$f":"'Shipping Summary'!L93","v":0},{"$f":"'Shipping Summary'!M93","v":0},{"$f":"'Shipping Summary'!N93","v":0},{"$f":"'Shipping Summary'!O93","v":0},{"$f":"'Shipping Summary'!P93","v":131773799.80901748},{"$f":"'Shipping Summary'!Q93","v":272446266.24708575},{"$f":"'Shipping Summary'!R93","v":429471587.93142849},{"$f":"'Shipping Summary'!S93","v":605759425.70907748},null,null,null,"Rail",{"$f":"Z311","v":382054269.59682894},{"$f":"AA311","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,670070754.4386971,718055043.65736365,758927708.87603045]
[null,2035,3181784732.3975406,143344755.56405532,754302155.5072093,2427482576.8903313,3181784732.3975406,36172453.624536283,15322888.383873802,91849413.555645227,143344755.56405532,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z85:Z86)","v":0},{"$f":"SUM(AA85:AA86)","v":0},{"$f":"SUM(AB85:AB86)","v":0},{"$f":"SUM(AC85:AC86)","v":0},{"$f":"SUM(AD85:AD86)","v":0},{"$f":"SUM(AE85:AE86)","v":0},{"$f":"SUM(AF85:AF86)","v":0},{"$f":"SUM(AG85:AG86)","v":0},{"$f":"SUM(AH85:AH86)","v":131773799.80901748},{"$f":"SUM(AI85:AI86)","v":792654649.35550594},{"$f":"SUM(AJ85:AJ86)","v":1469888354.1482689},{"$f":"SUM(AK85:AK86)","v":2166384575.0343385},null,null,null,"Road",{"$f":"Z224","v":224925734.63598558},405240735.5964762,615066230.10956824,869819813.12905419,1095861778.0857115,1371096892.5230136,1723118812.1535015,2135733952.7172604,2654246951.7154231,6029678040.9932051,9028558954.907814,10837032958.388592]
[null,2040,5906432013.3077726,211086354.19978562,1352541796.0818927,4553890217.2258797,5906432013.3077726,57273051.572182469,18557863.622820806,135255439.00478235,211086354.19978562,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D34","v":0},{"$f":"'Ferries Summary'!E34","v":5094287.2187888585},{"$f":"'Ferries Summary'!F34","v":10188574.437577717},{"$f":"'Ferries Summary'!G34","v":15282861.656366581},{"$f":"'Ferries Summary'!H34","v":20377148.875155434},{"$f":"'Ferries Summary'!I34","v":25471436.0939443},{"$f":"'Ferries Summary'!J34","v":30565723.312733162},{"$f":"'Ferries Summary'!K34","v":35660010.531522028},{"$f":"'Ferries Summary'!L34","v":40754297.750310868},{"$f":"'Ferries Summary'!M34","v":57273051.572182477},{"$f":"'Ferries Summary'!N34","v":67823350.546005532},{"$f":"'Ferries Summary'!O34","v":78373649.519828647}]
[null,2045,8714751357.6408463,280788241.653139,1560625149.3252609,7154126208.3155851,8714751357.6408463,78373649.519828647,22497055.369037606,179917536.76427275,280788241.653139,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H91","v":0},{"$f":"'Shipping Summary'!I91","v":0},{"$f":"'Shipping Summary'!J91","v":0},{"$f":"'Shipping Summary'!K91","v":7530079.927865576},{"$f":"'Shipping Summary'!L91","v":26624637.340792179},{"$f":"'Shipping Summary'!M91","v":45719194.753718771},{"$f":"'Shipping Summary'!N91","v":64813752.16664537},{"$f":"'Shipping Summary'!O91","v":83908309.579571947},{"$f":"'Shipping Summary'!P91","v":103002866.99249858},{"$f":"'Shipping Summary'!Q91","v":210027518.038894},{"$f":"'Shipping Summary'!R91","v":325797626.32687789},{"$f":"'Shipping Summary'!S91","v":445223161.8084901}]
["Scenario 2: Medium Electric + Low Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z85:AK91)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H92","v":0},{"$f":"'Shipping Summary'!I92","v":0},{"$f":"'Shipping Summary'!J92","v":0},{"$f":"'Shipping Summary'!K92","v":5365745.5403258372},{"$f":"'Shipping Summary'!L92","v":6911601.5981199248},{"$f":"'Shipping Summary'!M92","v":8457457.6559140105},{"$f":"'Shipping Summary'!N92","v":10003313.713708095},{"$f":"'Shipping Summary'!O92","v":11549169.771502184},{"$f":"'Shipping Summary'!P92","v":33812577.951006882},{"$f":"'Shipping Summary'!Q92","v":62870754.042018212},{"$f":"'Shipping Summary'!R92","v":92582098.342556298},{"$f":"'Shipping Summary'!S92","v":123153221.82105684}]
[null,2023,0,5094287.2187888585,0,0,0,5094287.2187888585,0,0,5094287.2187888585,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z88:Z90)","v":0},{"$f":"SUM(AA88:AA90)","v":5094287.2187888585},{"$f":"SUM(AB88:AB90)","v":10188574.437577717},{"$f":"SUM(AC88:AC90)","v":28178687.124557994},{"$f":"SUM(AD88:AD90)","v":53913387.814067535},{"$f":"SUM(AE88:AE90)","v":79648088.503577083},{"$f":"SUM(AF88:AF90)","v":105382789.19308662},{"$f":"SUM(AG88:AG90)","v":131117489.88259615},{"$f":"SUM(AH88:AH90)","v":177569742.69381633},{"$f":"SUM(AI88:AI90)","v":330171323.65309471},{"$f":"SUM(AJ88:AJ90)","v":486203075.21543974},{"$f":"SUM(AK88:AK90)","v":646750033.14937556}]
[null,2024,0,10188574.437577717,0,0,0,10188574.437577717,0,0,10188574.437577717,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 3: Medium Electric + High Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D53","v":0},{"$f":"'Ferries Summary'!E53","v":0},{"$f":"'Ferries Summary'!F53","v":0},{"$f":"'Ferries Summary'!G53","v":0},{"$f":"'Ferries Summary'!H53","v":0},{"$f":"'Ferries Summary'!I53","v":0},{"$f":"'Ferries Summary'!J53","v":0},{"$f":"'Ferries Summary'!K53","v":0},{"$f":"'Ferries Summary'!L53","v":0},{"$f":"'Ferries Summary'!M53","v":645058395.05444121},{"$f":"'Ferries Summary'!N53","v":1196479281.1493666},{"$f":"'Ferries Summary'!O53","v":1560625149.3252609}]
[null,2025,0,28178687.124557994,0,0,0,15282861.656366581,7530079.927865576,5365745.5403258372,28178687.124557994,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H97","v":0},{"$f":"'Shipping Summary'!I97","v":0},{"$f":"'Shipping Summary'!J97","v":0},{"$f":"'Shipping Summary'!K97","v":0},{"$f":"'Shipping Summary'!L97","v":0},{"$f":"'Shipping Summary'!M97","v":0},{"$f":"'Shipping Summary'!N97","v":0},{"$f":"'Shipping Summary'!O97","v":0},{"$f":"'Shipping Summary'!P97","v":525064397.76854563},{"$f":"'Shipping Summary'!Q97","v":2427482576.8903313},{"$f":"'Shipping Summary'!R97","v":4553890217.2258797},{"$f":"'Shipping Summary'!S97","v":7154126208.3155851}]
[null,2026,0,53913387.814067535,0,0,0,20377148.875155434,26624637.340792179,6911601.5981199248,53913387.814067535,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z92:Z93)","v":0},{"$f":"SUM(AA92:AA93)","v":0},{"$f":"SUM(AB92:AB93)","v":0},{"$f":"SUM(AC92:AC93)","v":0},{"$f":"SUM(AD92:AD93)","v":0},{"$f":"SUM(AE92:AE93)","v":0},{"$f":"SUM(AF92:AF93)","v":0},{"$f":"SUM(AG92:AG93)","v":0},{"$f":"SUM(AH92:AH93)","v":525064397.76854563},{"$f":"SUM(AI92:AI93)","v":3072540971.9447727},{"$f":"SUM(AJ92:AJ93)","v":5750369498.375246},{"$f":"SUM(AK92:AK93)","v":8714751357.6408463}]
[null,2027,0,79648088.503577083,0,0,0,25471436.0939443,45719194.753718771,8457457.6559140105,79648088.503577083,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D35","v":0},{"$f":"'Ferries Summary'!E35","v":2351209.4855948584},{"$f":"'Ferries Summary'!F35","v":4702418.9711897168},{"$f":"'Ferries Summary'!G35","v":7053628.4567845762},{"$f":"'Ferries Summary'!H35","v":9404837.9423794337},{"$f":"'Ferries Summary'!I35","v":11756047.427974297},{"$f":"'Ferries Summary'!J35","v":14107256.913569152},{"$f":"'Ferries Summary'!K35","v":16458466.399164014},{"$f":"'Ferries Summary'!L35","v":18809675.884758867},{"$f":"'Ferries Summary'!M35","v":36172453.624536283},{"$f":"'Ferries Summary'!N35","v":57273051.572182469},{"$f":"'Ferries Summary'!O35","v":78373649.519828647}]
[null,2028,0,105382789.19308662,0,0,0,30565723.312733162,64813752.16664537,10003313.713708095,105382789.19308662,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H95","v":0},{"$f":"'Shipping Summary'!I95","v":0},{"$f":"'Shipping Summary'!J95","v":0},{"$f":"'Shipping Summary'!K95","v":15759313.127447581},{"$f":"'Shipping Summary'!L95","v":37596948.273568183},{"$f":"'Shipping Summary'!M95","v":59434583.419688776},{"$f":"'Shipping Summary'!N95","v":81272218.565809384},{"$f":"'Shipping Summary'!O95","v":103109853.71192996},{"$f":"'Shipping Summary'!P95","v":124947488.85805058},{"$f":"'Shipping Summary'!Q95","v":231128115.98654017},{"$f":"'Shipping Summary'!R95","v":336347925.3007009},{"$f":"'Shipping Summary'!S95","v":445223161.8084901}]
[null,2029,0,131117489.88259615,0,0,0,35660010.531522028,83908309.579571947,11549169.771502184,131117489.88259615,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H96","v":0},{"$f":"'Shipping Summary'!I96","v":0},{"$f":"'Shipping Summary'!J96","v":0},{"$f":"'Shipping Summary'!K96","v":5365745.5403258372},{"$f":"'Shipping Summary'!L96","v":6911601.5981199248},{"$f":"'Shipping Summary'!M96","v":8457457.6559140105},{"$f":"'Shipping Summary'!N96","v":10003313.713708095},{"$f":"'Shipping Summary'!O96","v":11549169.771502184},{"$f":"'Shipping Summary'!P96","v":33812577.951006882},{"$f":"'Shipping Summary'!Q96","v":62870754.042018212},{"$f":"'Shipping Summary'!R96","v":92582098.342556298},{"$f":"'Shipping Summary'!S96","v":123153221.82105684}]
[null,2030,131773799.80901748,177569742.69381633,0,131773799.80901748,131773799.80901748,40754297.750310868,103002866.99249858,33812577.951006882,177569742.69381633,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z95:Z97)","v":0},{"$f":"SUM(AA95:AA97)","v":2351209.4855948584},{"$f":"SUM(AB95:AB97)","v":4702418.9711897168},{"$f":"SUM(AC95:AC97)","v":28178687.124557994},{"$f":"SUM(AD95:AD97)","v":53913387.814067535},{"$f":"SUM(AE95:AE97)","v":79648088.503577083},{"$f":"SUM(AF95:AF97)","v":105382789.19308662},{"$f":"SUM(AG95:AG97)","v":131117489.88259615},{"$f":"SUM(AH95:AH97)","v":177569742.69381633},{"$f":"SUM(AI95:AI97)","v":330171323.65309465},{"$f":"SUM(AJ95:AJ97)","v":486203075.21543968},{"$f":"SUM(AK95:AK97)","v":646750033.14937556}]
[null,2035,792654649.35550594,330171323.65309471,520208383.10842025,272446266.24708575,792654649.35550594,57273051.572182477,210027518.038894,62870754.042018212,330171323.65309471,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 4: High Electric + Low Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D54","v":0},{"$f":"'Ferries Summary'!E54","v":0},{"$f":"'Ferries Summary'!F54","v":0},{"$f":"'Ferries Summary'!G54","v":0},{"$f":"'Ferries Summary'!H54","v":0},{"$f":"'Ferries Summary'!I54","v":0},{"$f":"'Ferries Summary'!J54","v":0},{"$f":"'Ferries Summary'!K54","v":0},{"$f":"'Ferries Summary'!L54","v":0},{"$f":"'Ferries Summary'!M54","v":520208383.10842025},{"$f":"'Ferries Summary'!N54","v":1040416766.2168405},{"$f":"'Ferries Summary'!O54","v":1560625149.3252609}]
[null,2040,1469888354.1482689,486203075.21543974,1040416766.2168405,429471587.93142849,1469888354.1482689,67823350.546005532,325797626.32687789,92582098.342556298,486203075.21543974,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H101","v":0},{"$f":"'Shipping Summary'!I101","v":0},{"$f":"'Shipping Summary'!J101","v":0},{"$f":"'Shipping Summary'!K101","v":0},{"$f":"'Shipping Summary'!L101","v":0},{"$f":"'Shipping Summary'!M101","v":0},{"$f":"'Shipping Summary'!N101","v":0},{"$f":"'Shipping Summary'!O101","v":0},{"$f":"'Shipping Summary'!P101","v":131773799.80901748},{"$f":"'Shipping Summary'!Q101","v":272446266.24708575},{"$f":"'Shipping Summary'!R101","v":429471587.93142849},{"$f":"'Shipping Summary'!S101","v":605759425.70907748}]
[null,2045,2166384575.0343385,646750033.14937556,1560625149.3252609,605759425.70907748,2166384575.0343385,78373649.519828647,445223161.8084901,123153221.82105684,646750033.14937556,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z99:Z100)","v":0},{"$f":"SUM(AA99:AA100)","v":0},{"$f":"SUM(AB99:AB100)","v":0},{"$f":"SUM(AC99:AC100)","v":0},{"$f":"SUM(AD99:AD100)","v":0},{"$f":"SUM(AE99:AE100)","v":0},{"$f":"SUM(AF99:AF100)","v":0},{"$f":"SUM(AG99:AG100)","v":0},{"$f":"SUM(AH99:AH100)","v":131773799.80901748},{"$f":"SUM(AI99:AI100)","v":792654649.35550594},{"$f":"SUM(AJ99:AJ100)","v":1469888354.1482689},{"$f":"SUM(AK99:AK100)","v":2166384575.0343385}]
["Scenario 3: Medium Electric + High Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z92:AK98)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D36","v":0},{"$f":"'Ferries Summary'!E36","v":7837364.951982866},{"$f":"'Ferries Summary'!F36","v":15674729.903965732},{"$f":"'Ferries Summary'!G36","v":23512094.855948597},{"$f":"'Ferries Summary'!H36","v":31349459.807931464},{"$f":"'Ferries Summary'!I36","v":39186824.759914324},{"$f":"'Ferries Summary'!J36","v":47024189.711897194},{"$f":"'Ferries Summary'!K36","v":54861554.66388002},{"$f":"'Ferries Summary'!L36","v":62698919.615862928},{"$f":"'Ferries Summary'!M36","v":78373649.519828647},{"$f":"'Ferries Summary'!N36","v":78373649.519828647},{"$f":"'Ferries Summary'!O36","v":78373649.519828647}]
[null,2023,0,2351209.4855948584,0,0,0,2351209.4855948584,0,0,2351209.4855948584,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H99","v":0},{"$f":"'Shipping Summary'!I99","v":0},{"$f":"'Shipping Summary'!J99","v":0},{"$f":"'Shipping Summary'!K99","v":22080491.879661616},{"$f":"'Shipping Summary'!L99","v":62585511.570785925},{"$f":"'Shipping Summary'!M99","v":103090531.26191027},{"$f":"'Shipping Summary'!N99","v":143595550.95303461},{"$f":"'Shipping Summary'!O99","v":184100570.64415902},{"$f":"'Shipping Summary'!P99","v":224605590.33528328},{"$f":"'Shipping Summary'!Q99","v":455837353.45290375},{"$f":"'Shipping Summary'!R99","v":708293798.11158979},{"$f":"'Shipping Summary'!S99","v":968055761.91018355}]
[null,2024,0,4702418.9711897168,0,0,0,4702418.9711897168,0,0,4702418.9711897168,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H100","v":0},{"$f":"'Shipping Summary'!I100","v":0},{"$f":"'Shipping Summary'!J100","v":0},{"$f":"'Shipping Summary'!K100","v":3919474.0756438854},{"$f":"'Shipping Summary'!L100","v":5115690.700256573},{"$f":"'Shipping Summary'!M100","v":6311907.3248692583},{"$f":"'Shipping Summary'!N100","v":7508123.9494819464},{"$f":"'Shipping Summary'!O100","v":8704340.5740946326},{"$f":"'Shipping Summary'!P100","v":24698808.714214899},{"$f":"'Shipping Summary'!Q100","v":45924706.777822614},{"$f":"'Shipping Summary'!R100","v":67627719.502391174},{"$f":"'Shipping Summary'!S100","v":89958768.382136375}]
[null,2025,0,28178687.124557994,0,0,0,7053628.4567845762,15759313.127447581,5365745.5403258372,28178687.124557994,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z102:Z104)","v":0},{"$f":"SUM(AA102:AA104)","v":7837364.951982866},{"$f":"SUM(AB102:AB104)","v":15674729.903965732},{"$f":"SUM(AC102:AC104)","v":49512060.811254099},{"$f":"SUM(AD102:AD104)","v":99050662.078973964},{"$f":"SUM(AE102:AE104)","v":148589263.34669384},{"$f":"SUM(AF102:AF104)","v":198127864.61441374},{"$f":"SUM(AG102:AG104)","v":247666465.88213366},{"$f":"SUM(AH102:AH104)","v":312003318.66536111},{"$f":"SUM(AI102:AI104)","v":580135709.75055504},{"$f":"SUM(AJ102:AJ104)","v":854295167.13380969},{"$f":"SUM(AK102:AK104)","v":1136388179.8121486}]
[null,2026,0,53913387.814067535,0,0,0,9404837.9423794337,37596948.273568183,6911601.5981199248,53913387.814067535,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 5: High Electric + High Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D55","v":0},{"$f":"'Ferries Summary'!E55","v":0},{"$f":"'Ferries Summary'!F55","v":0},{"$f":"'Ferries Summary'!G55","v":0},{"$f":"'Ferries Summary'!H55","v":0},{"$f":"'Ferries Summary'!I55","v":0},{"$f":"'Ferries Summary'!J55","v":0},{"$f":"'Ferries Summary'!K55","v":0},{"$f":"'Ferries Summary'!L55","v":0},{"$f":"'Ferries Summary'!M55","v":754302155.5072093},{"$f":"'Ferries Summary'!N55","v":1352541796.0818927},{"$f":"'Ferries Summary'!O55","v":1560625149.3252609}]
[null,2027,0,79648088.503577083,0,0,0,11756047.427974297,59434583.419688776,8457457.6559140105,79648088.503577083,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H105","v":0},{"$f":"'Shipping Summary'!I105","v":0},{"$f":"'Shipping Summary'!J105","v":0},{"$f":"'Shipping Summary'!K105","v":0},{"$f":"'Shipping Summary'!L105","v":0},{"$f":"'Shipping Summary'!M105","v":0},{"$f":"'Shipping Summary'!N105","v":0},{"$f":"'Shipping Summary'!O105","v":0},{"$f":"'Shipping Summary'!P105","v":525064397.76854563},{"$f":"'Shipping Summary'!Q105","v":2427482576.8903313},{"$f":"'Shipping Summary'!R105","v":4553890217.2258797},{"$f":"'Shipping Summary'!S105","v":7154126208.3155851}]
[null,2028,0,105382789.19308662,0,0,0,14107256.913569152,81272218.565809384,10003313.713708095,105382789.19308662,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z106:Z107)","v":0},{"$f":"SUM(AA106:AA107)","v":0},{"$f":"SUM(AB106:AB107)","v":0},{"$f":"SUM(AC106:AC107)","v":0},{"$f":"SUM(AD106:AD107)","v":0},{"$f":"SUM(AE106:AE107)","v":0},{"$f":"SUM(AF106:AF107)","v":0},{"$f":"SUM(AG106:AG107)","v":0},{"$f":"SUM(AH106:AH107)","v":525064397.76854563},{"$f":"SUM(AI106:AI107)","v":3181784732.3975406},{"$f":"SUM(AJ106:AJ107)","v":5906432013.3077726},{"$f":"SUM(AK106:AK107)","v":8714751357.6408463}]
[null,2029,0,131117489.88259615,0,0,0,16458466.399164014,103109853.71192996,11549169.771502184,131117489.88259615,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D37","v":0},{"$f":"'Ferries Summary'!E37","v":7837364.951982866},{"$f":"'Ferries Summary'!F37","v":15674729.903965732},{"$f":"'Ferries Summary'!G37","v":23512094.855948597},{"$f":"'Ferries Summary'!H37","v":31349459.807931464},{"$f":"'Ferries Summary'!I37","v":39186824.759914324},{"$f":"'Ferries Summary'!J37","v":47024189.711897194},{"$f":"'Ferries Summary'!K37","v":54861554.66388002},{"$f":"'Ferries Summary'!L37","v":62698919.615862928},{"$f":"'Ferries Summary'!M37","v":78373649.519828647},{"$f":"'Ferries Summary'!N37","v":78373649.519828647},{"$f":"'Ferries Summary'!O37","v":78373649.519828647}]
[null,2030,{"$f":"SUM(E110:F110)","v":525064397.76854563},{"$f":"SUM(H110:J110)","v":177569742.69381633},0,525064397.76854563,525064397.76854563,18809675.884758867,124947488.85805058,33812577.951006882,177569742.69381633,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H103","v":0},{"$f":"'Shipping Summary'!I103","v":0},{"$f":"'Shipping Summary'!J103","v":0},{"$f":"'Shipping Summary'!K103","v":22080491.879661616},{"$f":"'Shipping Summary'!L103","v":62585511.570785925},{"$f":"'Shipping Summary'!M103","v":103090531.26191027},{"$f":"'Shipping Summary'!N103","v":143595550.95303461},{"$f":"'Shipping Summary'!O103","v":184100570.64415902},{"$f":"'Shipping Summary'!P103","v":224605590.33528328},{"$f":"'Shipping Summary'!Q103","v":455837353.45290375},{"$f":"'Shipping Summary'!R103","v":708293798.11158979},{"$f":"'Shipping Summary'!S103","v":968055761.91018355}]
[null,2035,3072540971.9447727,330171323.65309465,645058395.05444121,2427482576.8903313,3072540971.9447727,36172453.624536283,231128115.98654017,62870754.042018212,330171323.65309465,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H104","v":0},{"$f":"'Shipping Summary'!I104","v":0},{"$f":"'Shipping Summary'!J104","v":0},{"$f":"'Shipping Summary'!K104","v":3919474.0756438854},{"$f":"'Shipping Summary'!L104","v":5115690.700256573},{"$f":"'Shipping Summary'!M104","v":6311907.3248692583},{"$f":"'Shipping Summary'!N104","v":7508123.9494819464},{"$f":"'Shipping Summary'!O104","v":8704340.5740946326},{"$f":"'Shipping Summary'!P104","v":24698808.714214899},{"$f":"'Shipping Summary'!Q104","v":45924706.777822614},{"$f":"'Shipping Summary'!R104","v":67627719.502391174},{"$f":"'Shipping Summary'!S104","v":89958768.382136375}]
[null,2040,5750369498.375246,486203075.21543968,1196479281.1493666,4553890217.2258797,5750369498.375246,57273051.572182469,336347925.3007009,92582098.342556298,486203075.21543968,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z109:Z111)","v":0},{"$f":"SUM(AA109:AA111)","v":7837364.951982866},{"$f":"SUM(AB109:AB111)","v":15674729.903965732},{"$f":"SUM(AC109:AC111)","v":49512060.811254099},{"$f":"SUM(AD109:AD111)","v":99050662.078973964},{"$f":"SUM(AE109:AE111)","v":148589263.34669384},{"$f":"SUM(AF109:AF111)","v":198127864.61441374},{"$f":"SUM(AG109:AG111)","v":247666465.88213366},{"$f":"SUM(AH109:AH111)","v":312003318.66536111},{"$f":"SUM(AI109:AI111)","v":580135709.75055504},{"$f":"SUM(AJ109:AJ111)","v":854295167.13380969},{"$f":"SUM(AK109:AK111)","v":1136388179.8121486}]
[null,2045,8714751357.6408463,646750033.14937556,1560625149.3252609,7154126208.3155851,8714751357.6408463,78373649.519828647,445223161.8084901,123153221.82105684,646750033.14937556,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen","Ferries - Hydrogen",{"$f":"'Ferries Summary'!D56","v":0},{"$f":"'Ferries Summary'!E56","v":0},{"$f":"'Ferries Summary'!F56","v":0},{"$f":"'Ferries Summary'!G56","v":0},{"$f":"'Ferries Summary'!H56","v":0},{"$f":"'Ferries Summary'!I56","v":0},{"$f":"'Ferries Summary'!J56","v":0},{"$f":"'Ferries Summary'!K56","v":0},{"$f":"'Ferries Summary'!L56","v":0},{"$f":"'Ferries Summary'!M56","v":645058395.05444121},{"$f":"'Ferries Summary'!N56","v":1196479281.1493666},{"$f":"'Ferries Summary'!O56","v":1560625149.3252609}]
["Scenario 4: High Electric + Low Hydrogen",2022,0,0,{"$f":"TRANSPOSE(Z99:AK105)","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Hydrogen",{"$f":"'Shipping Summary'!H109","v":0},{"$f":"'Shipping Summary'!I109","v":0},{"$f":"'Shipping Summary'!J109","v":0},{"$f":"'Shipping Summary'!K109","v":0},{"$f":"'Shipping Summary'!L109","v":0},{"$f":"'Shipping Summary'!M109","v":0},{"$f":"'Shipping Summary'!N109","v":0},{"$f":"'Shipping Summary'!O109","v":0},{"$f":"'Shipping Summary'!P109","v":281565346.65083438},{"$f":"'Shipping Summary'!Q109","v":1056904957.4807957},{"$f":"'Shipping Summary'!R109","v":1962484278.9269805},{"$f":"'Shipping Summary'!S109","v":3099818512.6622324}]
[null,2023,0,7837364.951982866,0,0,0,7837364.951982866,0,0,7837364.951982866,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z113:Z114)","v":0},{"$f":"SUM(AA113:AA114)","v":0},{"$f":"SUM(AB113:AB114)","v":0},{"$f":"SUM(AC113:AC114)","v":0},{"$f":"SUM(AD113:AD114)","v":0},{"$f":"SUM(AE113:AE114)","v":0},{"$f":"SUM(AF113:AF114)","v":0},{"$f":"SUM(AG113:AG114)","v":0},{"$f":"SUM(AH113:AH114)","v":281565346.65083438},{"$f":"SUM(AI113:AI114)","v":1701963352.5352368},{"$f":"SUM(AJ113:AJ114)","v":3158963560.0763474},{"$f":"SUM(AK113:AK114)","v":4660443661.9874935}]
[null,2024,0,15674729.903965732,0,0,0,15674729.903965732,0,0,15674729.903965732,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ferries - Electric",{"$f":"'Ferries Summary'!D38","v":0},{"$f":"'Ferries Summary'!E38","v":5094287.2187888585},{"$f":"'Ferries Summary'!F38","v":10188574.437577717},{"$f":"'Ferries Summary'!G38","v":15282861.656366581},{"$f":"'Ferries Summary'!H38","v":20377148.875155434},{"$f":"'Ferries Summary'!I38","v":25471436.0939443},{"$f":"'Ferries Summary'!J38","v":30565723.312733162},{"$f":"'Ferries Summary'!K38","v":35660010.531522028},{"$f":"'Ferries Summary'!L38","v":40754297.750310868},{"$f":"'Ferries Summary'!M38","v":57273051.572182477},{"$f":"'Ferries Summary'!N38","v":67823350.546005532},{"$f":"'Ferries Summary'!O38","v":78373649.519828647}]
[null,2025,0,49512060.811254099,0,0,0,23512094.855948597,22080491.879661616,3919474.0756438854,49512060.811254099,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Electric",{"$f":"'Shipping Summary'!H107","v":0},{"$f":"'Shipping Summary'!I107","v":0},{"$f":"'Shipping Summary'!J107","v":0},{"$f":"'Shipping Summary'!K107","v":7530079.927865576},{"$f":"'Shipping Summary'!L107","v":26624637.340792179},{"$f":"'Shipping Summary'!M107","v":45719194.753718771},{"$f":"'Shipping Summary'!N107","v":64813752.16664537},{"$f":"'Shipping Summary'!O107","v":83908309.579571947},{"$f":"'Shipping Summary'!P107","v":103002866.99249858},{"$f":"'Shipping Summary'!Q107","v":210027518.038894},{"$f":"'Shipping Summary'!R107","v":325797626.32687789},{"$f":"'Shipping Summary'!S107","v":445223161.8084901}]
[null,2026,0,99050662.078973964,0,0,0,31349459.807931464,62585511.570785925,5115690.700256573,99050662.078973964,null,null,null,null,null,null,null,null,null,null,null,null,null,"Shipping - Shore Power",{"$f":"'Shipping Summary'!H108","v":0},{"$f":"'Shipping Summary'!I108","v":0},{"$f":"'Shipping Summary'!J108","v":0},{"$f":"'Shipping Summary'!K108","v":5365745.5403258372},{"$f":"'Shipping Summary'!L108","v":6911601.5981199248},{"$f":"'Shipping Summary'!M108","v":8457457.6559140105},{"$f":"'Shipping Summary'!N108","v":10003313.713708095},{"$f":"'Shipping Summary'!O108","v":11549169.771502184},{"$f":"'Shipping Summary'!P108","v":33812577.951006882},{"$f":"'Shipping Summary'!Q108","v":62870754.042018212},{"$f":"'Shipping Summary'!R108","v":92582098.342556298},{"$f":"'Shipping Summary'!S108","v":123153221.82105684}]
[null,2027,0,148589263.34669384,0,0,0,39186824.759914324,103090531.26191027,6311907.3248692583,148589263.34669384,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z116:Z118)","v":0},{"$f":"SUM(AA116:AA118)","v":5094287.2187888585},{"$f":"SUM(AB116:AB118)","v":10188574.437577717},{"$f":"SUM(AC116:AC118)","v":28178687.124557994},{"$f":"SUM(AD116:AD118)","v":53913387.814067535},{"$f":"SUM(AE116:AE118)","v":79648088.503577083},{"$f":"SUM(AF116:AF118)","v":105382789.19308662},{"$f":"SUM(AG116:AG118)","v":131117489.88259615},{"$f":"SUM(AH116:AH118)","v":177569742.69381633},{"$f":"SUM(AI116:AI118)","v":330171323.65309471},{"$f":"SUM(AJ116:AJ118)","v":486203075.21543974},{"$f":"SUM(AK116:AK118)","v":646750033.14937556}]
[null,2028,0,198127864.61441374,0,0,0,47024189.711897194,143595550.95303461,7508123.9494819464,198127864.61441374]
[null,2029,0,247666465.88213366,0,0,0,54861554.66388002,184100570.64415902,8704340.5740946326,247666465.88213366]
[null,2030,131773799.80901748,312003318.66536111,0,131773799.80901748,131773799.80901748,62698919.615862928,224605590.33528328,24698808.714214899,312003318.66536111]
[null,2035,792654649.35550594,580135709.75055504,520208383.10842025,272446266.24708575,792654649.35550594,78373649.519828647,455837353.45290375,45924706.777822614,580135709.75055504]
[null,2040,1469888354.1482689,854295167.13380969,1040416766.2168405,429471587.93142849,1469888354.1482689,78373649.519828647,708293798.11158979,67627719.502391174,854295167.13380969]
[null,2045,2166384575.0343385,1136388179.8121486,1560625149.3252609,605759425.70907748,2166384575.0343385,78373649.519828647,968055761.91018355,89958768.382136375,1136388179.8121486]
["Scenario 5: High Electric + High Hydrogen (GWh)",2022,0,0,{"$f":"TRANSPOSE(Z106:AK112)","v":0},0,0,0,0,0,0]
[null,2023,0,7837364.951982866,0,0,0,7837364.951982866,0,0,7837364.951982866]
[null,2024,0,15674729.903965732,0,0,0,15674729.903965732,0,0,15674729.903965732]
[null,2025,0,49512060.811254099,0,0,0,23512094.855948597,22080491.879661616,3919474.0756438854,49512060.811254099]
[null,2026,0,99050662.078973964,0,0,0,31349459.807931464,62585511.570785925,5115690.700256573,99050662.078973964]
[null,2027,0,148589263.34669384,0,0,0,39186824.759914324,103090531.26191027,6311907.3248692583,148589263.34669384]
[null,2028,0,198127864.61441374,0,0,0,47024189.711897194,143595550.95303461,7508123.9494819464,198127864.61441374]
[null,2029,0,247666465.88213366,0,0,0,54861554.66388002,184100570.64415902,8704340.5740946326,247666465.88213366]
[null,2030,525064397.76854563,312003318.66536111,0,525064397.76854563,525064397.76854563,62698919.615862928,224605590.33528328,24698808.714214899,312003318.66536111]
[null,2035,3181784732.3975406,580135709.75055504,754302155.5072093,2427482576.8903313,3181784732.3975406,78373649.519828647,455837353.45290375,45924706.777822614,580135709.75055504]
[null,2040,5906432013.3077726,854295167.13380969,1352541796.0818927,4553890217.2258797,5906432013.3077726,78373649.519828647,708293798.11158979,67627719.502391174,854295167.13380969]
[null,2045,8714751357.6408463,1136388179.8121486,1560625149.3252609,7154126208.3155851,8714751357.6408463,78373649.519828647,968055761.91018355,89958768.382136375,1136388179.8121486]
["Scenario 6: Medium Electric + Medium Hydrogen (GWh)",2022,0,0,{"$f":"TRANSPOSE(Z113:AK119)","v":0},0,0,0,0,0,0]
[null,2023,0,5094287.2187888585,0,0,0,5094287.2187888585,0,0,5094287.2187888585]
[null,2024,0,10188574.437577717,0,0,0,10188574.437577717,0,0,10188574.437577717]
[null,2025,0,28178687.124557994,0,0,0,15282861.656366581,7530079.927865576,5365745.5403258372,28178687.124557994]
[null,2026,{"$f":"SUM(E142:F142)","v":0},{"$f":"SUM(H142:J142)","v":53913387.814067535},0,0,0,20377148.875155434,26624637.340792179,6911601.5981199248,53913387.814067535]
[null,2027,0,79648088.503577083,0,0,0,25471436.0939443,45719194.753718771,8457457.6559140105,79648088.503577083]
[null,2028,0,105382789.19308662,0,0,0,30565723.312733162,64813752.16664537,10003313.713708095,105382789.19308662]
[null,2029,0,131117489.88259615,0,0,0,35660010.531522028,83908309.579571947,11549169.771502184,131117489.88259615]
[null,2030,281565346.65083438,177569742.69381633,0,281565346.65083438,281565346.65083438,40754297.750310868,103002866.99249858,33812577.951006882,177569742.69381633]
[null,2035,1701963352.5352368,330171323.65309471,645058395.05444121,1056904957.4807957,1701963352.5352368,57273051.572182477,210027518.038894,62870754.042018212,330171323.65309471]
[null,2040,3158963560.0763474,486203075.21543974,1196479281.1493666,1962484278.9269805,3158963560.0763474,67823350.546005532,325797626.32687789,92582098.342556298,486203075.21543974]
[null,2045,4660443661.9874935,646750033.14937556,1560625149.3252609,3099818512.6622324,4660443661.9874935,78373649.519828647,445223161.8084901,123153221.82105684,646750033.14937556]
[]
["Road"]
[null,null,"Hydrogen","Electricity","Car - Hydrogen","LGV - Hydrogen","HGV - Hydrogen","Bus - Hydrogen","Coach - Hydrogen","Total Hydrogen","Car - Electric","LGV - Electric","HGV - Electric","Bus - Electric","Coach - Electric","Total Electricity",null,null,null,null,null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
["Scenario 1: Low Electric + High Hydrogen",2022,{"$f":"SUM(E153:I153)","v":9900893.4662275091},{"$f":"SUM(K153:O153)","v":195640590.45451161},{"$f":"TRANSPOSE(Z153:AK164)","v":4156287.5606014403},281469.30352760793,0,2779338.175948346,2683798.4261501147,9900893.4662275091,121124185.51267862,14461627.649333604,53592816.03341949,4690133.1719128331,1771828.0871670702,195640590.45451161,null,null,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E12","v":4156287.5606014403},{"$f":"'Car Summary'!F12","v":5705978.0356804198},{"$f":"'Car Summary'!G12","v":7042996.8364928979},{"$f":"'Car Summary'!H12","v":9812782.2900606375},{"$f":"'Car Summary'!I12","v":13546837.300073158},{"$f":"'Car Summary'!J12","v":16632968.843276182},{"$f":"'Car Summary'!K12","v":19365250.00301303},{"$f":"'Car Summary'!L12","v":22269453.136397246},{"$f":"'Car Summary'!M12","v":43231607.755701624},{"$f":"'Car Summary'!N12","v":201797186.33739346},{"$f":"'Car Summary'!O12","v":409516150.1873194},{"$f":"'Car Summary'!P12","v":503437779.03412944}]
[null,2023,15160701.07067813,339165168.05912596,5705978.0356804198,517413.71296381735,0,4690133.171912834,4247176.1501210593,15160701.07067813,204643513.33419594,22251389.725368418,102264647.56614758,7087312.348668281,2918305.0847457629,339165168.05912596,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E12","v":281469.30352760793},{"$f":"'Van Summary'!F12","v":517413.71296381735},{"$f":"'Van Summary'!G12","v":817606.71027731919},{"$f":"'Van Summary'!H12","v":1289231.6087719006},{"$f":"'Van Summary'!I12","v":1954363.4444150035},{"$f":"'Van Summary'!J12","v":2693526.1264350913},{"$f":"'Van Summary'!K12","v":3446090.5915866825},{"$f":"'Van Summary'!L12","v":4095475.6877235644},{"$f":"'Van Summary'!M12","v":9275363.8363773059},{"$f":"'Van Summary'!N12","v":36354259.165258914},{"$f":"'Van Summary'!O12","v":58030903.60769324},{"$f":"'Van Summary'!P12","v":71759090.107874155}]
[null,2024,21488046.040716942,520493643.28394216,7042996.8364928979,817606.71027731919,0,7122054.0758676371,6505388.4180790903,21488046.040716942,305498916.78251368,36027368.226160526,164375832.85153913,10214067.796610169,4377457.6271186443,520493643.28394216,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E12","v":0},{"$f":"'HGV Summary'!F12","v":0},{"$f":"'HGV Summary'!G12","v":0},{"$f":"'HGV Summary'!H12","v":0},{"$f":"'HGV Summary'!I12","v":77827875.033553928},{"$f":"'HGV Summary'!J12","v":169813036.35470179},{"$f":"'HGV Summary'!K12","v":266693286.3356666},{"$f":"'HGV Summary'!L12","v":376502091.42456418},{"$f":"'HGV Summary'!M12","v":497917305.20650637},{"$f":"'HGV Summary'!N12","v":1593583552.8374953},{"$f":"'HGV Summary'!O12","v":2499872183.1427197},{"$f":"'HGV Summary'!P12","v":3358522532.6771002}]
[null,2025,30635550.016669497,736915834.87138259,9812782.2900606375,1289231.6087719006,0,10248809.523809526,9284726.5940274354,30635550.016669497,414294476.7316097,62910885.788994901,239490787.12075377,13966174.334140435,6253510.8958837772,736915834.87138259,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E33","v":2779338.175948346},{"$f":"'Bus Summary'!F33","v":4690133.171912834},{"$f":"'Bus Summary'!G33","v":7122054.0758676371},{"$f":"'Bus Summary'!H33","v":10248809.523809526},{"$f":"'Bus Summary'!I33","v":14006127.320419714},{"$f":"'Bus Summary'!J33","v":18001425.94834546},{"$f":"'Bus Summary'!K33","v":22517850.484261524},{"$f":"'Bus Summary'!L33","v":27454649.919289786},{"$f":"'Bus Summary'!M33","v":27454649.919289786},{"$f":"'Bus Summary'!N33","v":50731607.142857186},{"$f":"'Bus Summary'!O33","v":75915016.646489128},{"$f":"'Bus Summary'!P33","v":65145081.214689299}]
[null,2026,119665042.08151264,922230942.75269043,13546837.300073158,1954363.4444150035,77827875.033553928,14006127.320419714,12329838.983050838,119665042.08151264,537457789.43556368,87456231.140816972,267821195.784058,20428135.593220338,9067590.7990314774,922230942.75269043,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E55","v":2683798.4261501147},{"$f":"'Bus Summary'!F55","v":4247176.1501210593},{"$f":"'Bus Summary'!G55","v":6505388.4180790903},{"$f":"'Bus Summary'!H55","v":9284726.5940274354},{"$f":"'Bus Summary'!I55","v":12329838.983050838},{"$f":"'Bus Summary'!J55","v":16325137.610976586},{"$f":"'Bus Summary'!K55","v":20497619.047619049},{"$f":"'Bus Summary'!L55","v":20497619.047619049},{"$f":"'Bus Summary'!M55","v":20497619.047619049},{"$f":"'Bus Summary'!N55","v":20497619.047619049},{"$f":"'Bus Summary'!O55","v":40647820.823244549},{"$f":"'Bus Summary'!P55","v":46206497.175141253}]
[null,2027,223466094.88373509,1151319542.7029788,16632968.843276182,2693526.1264350913,169813036.35470179,18001425.94834546,16325137.610976586,223466094.88373509,675618079.95800865,119487147.5622233,313481990.72754091,28453474.576271188,14278849.878934624,1151319542.7029788,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z153:Z157)","v":9900893.4662275091},15160701.07067813,21488046.040716942,30635550.016669497,119665042.08151264,223466094.88373509,332520096.46214688,450819289.21559381,598376545.76549423,1902964224.5306239,3083982074.4074659,4045070980.2089343]
[null,2028,332520096.46214688,1436368213.0898154,19365250.00301303,3446090.5915866825,266693286.3356666,22517850.484261524,20497619.047619049,332520096.46214688,833557179.26649833,157643015.37190911,385551214.57731581,38875992.73607748,20740811.138014529,1436368213.0898154,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E11","v":121124185.51267862},{"$f":"'Car Summary'!F11","v":204643513.33419594},{"$f":"'Car Summary'!G11","v":305498916.78251368},{"$f":"'Car Summary'!H11","v":414294476.7316097},{"$f":"'Car Summary'!I11","v":537457789.43556368},{"$f":"'Car Summary'!J11","v":675618079.95800865},{"$f":"'Car Summary'!K11","v":833557179.26649833},{"$f":"'Car Summary'!L11","v":1014852809.615155},{"$f":"'Car Summary'!M11","v":1240593891.8408418},{"$f":"'Car Summary'!N11","v":2962100861.081634},{"$f":"'Car Summary'!O11","v":4858901178.6272058},{"$f":"'Car Summary'!P11","v":6043634234.5520239}]
[null,2029,450819289.21559381,1768893955.7398725,22269453.136397246,4095475.6877235644,376502091.42456418,27454649.919289786,20497619.047619049,450819289.21559381,1014852809.615155,197795450.42893645,483809194.48512727,51695690.072639227,20740811.138014529,1768893955.7398725,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E11","v":14461627.649333604},{"$f":"'Van Summary'!F11","v":22251389.725368418},{"$f":"'Van Summary'!G11","v":36027368.226160526},{"$f":"'Van Summary'!H11","v":62910885.788994901},{"$f":"'Van Summary'!I11","v":87456231.140816972},{"$f":"'Van Summary'!J11","v":119487147.5622233},{"$f":"'Van Summary'!K11","v":157643015.37190911},{"$f":"'Van Summary'!L11","v":197795450.42893645},{"$f":"'Van Summary'!M11","v":250921678.61580205},{"$f":"'Van Summary'!N11","v":634297559.35773671},{"$f":"'Van Summary'!O11","v":1028159054.7305192},{"$f":"'Van Summary'!P11","v":1344315770.0959067}]
[null,2030,598376545.76549423,2163674165.3252048,43231607.755701624,9275363.8363773059,497917305.20650637,27454649.919289786,20497619.047619049,598376545.76549423,1240593891.8408418,250921678.61580205,599722093.65790713,51695690.072639227,20740811.138014529,2163674165.3252048,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E11","v":53592816.03341949},{"$f":"'HGV Summary'!F11","v":102264647.56614758},{"$f":"'HGV Summary'!G11","v":164375832.85153913},{"$f":"'HGV Summary'!H11","v":239490787.12075377},{"$f":"'HGV Summary'!I11","v":267821195.784058},{"$f":"'HGV Summary'!J11","v":313481990.72754091},{"$f":"'HGV Summary'!K11","v":385551214.57731581},{"$f":"'HGV Summary'!L11","v":483809194.48512727},{"$f":"'HGV Summary'!M11","v":599722093.65790713},{"$f":"'HGV Summary'!N11","v":1140329120.2974207},{"$f":"'HGV Summary'!O11","v":1801262826.9072425},{"$f":"'HGV Summary'!P11","v":2279053917.2055678}]
[null,2035,1902964224.5306239,4894211790.131465,201797186.33739346,36354259.165258914,1593583552.8374953,50731607.142857186,20497619.047619049,1902964224.5306239,2962100861.081634,634297559.35773671,1140329120.2974207,136743438.25665858,20740811.138014529,4894211790.131465,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E34","v":4690133.1719128331},{"$f":"'Bus Summary'!F34","v":7087312.348668281},{"$f":"'Bus Summary'!G34","v":10214067.796610169},{"$f":"'Bus Summary'!H34","v":13966174.334140435},{"$f":"'Bus Summary'!I34","v":20428135.593220338},{"$f":"'Bus Summary'!J34","v":28453474.576271188},{"$f":"'Bus Summary'!K34","v":38875992.73607748},{"$f":"'Bus Summary'!L34","v":51695690.072639227},{"$f":"'Bus Summary'!M34","v":51695690.072639227},{"$f":"'Bus Summary'!N34","v":136743438.25665858},{"$f":"'Bus Summary'!O34","v":341855990.01210654},{"$f":"'Bus Summary'!P34","v":348317951.27118641}]
[null,2040,3083982074.4074659,8139198590.2286491,409516150.1873194,58030903.60769324,2499872183.1427197,75915016.646489128,40647820.823244549,3083982074.4074659,4858901178.6272058,1028159054.7305192,1801262826.9072425,341855990.01210654,109019539.95157385,8139198590.2286491,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E56","v":1771828.0871670702},{"$f":"'Bus Summary'!F56","v":2918305.0847457629},{"$f":"'Bus Summary'!G56","v":4377457.6271186443},{"$f":"'Bus Summary'!H56","v":6253510.8958837772},{"$f":"'Bus Summary'!I56","v":9067590.7990314774},{"$f":"'Bus Summary'!J56","v":14278849.878934624},{"$f":"'Bus Summary'!K56","v":20740811.138014529},{"$f":"'Bus Summary'!L56","v":20740811.138014529},{"$f":"'Bus Summary'!M56","v":20740811.138014529},{"$f":"'Bus Summary'!N56","v":20740811.138014529},{"$f":"'Bus Summary'!O56","v":109019539.95157385},{"$f":"'Bus Summary'!P56","v":162695508.47457626}]
[null,2045,4045070980.2089343,10178017381.599262,503437779.03412944,71759090.107874155,3358522532.6771002,65145081.214689299,46206497.175141253,4045070980.2089343,6043634234.5520239,1344315770.0959067,2279053917.2055678,348317951.27118641,162695508.47457626,10178017381.599262,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z159:Z163)","v":195640590.45451161},339165168.05912596,520493643.28394216,736915834.87138259,922230942.75269043,1151319542.7029788,1436368213.0898154,1768893955.7398725,2163674165.3252048,4894211790.131465,8139198590.2286491,10178017381.599262]
["Scenario 2: Medium Electric + Low Hydrogen",2022,3919432.0135513237,216116266.4400523,{"$f":"TRANSPOSE(Z165:AK176)","v":3051845.7109751073},94582.872390589473,0,694834.54398708651,78168.88619854032,3919432.0135513237,134170007.83985743,16471771.864596194,53592816.03341949,8233789.3462469736,3647881.3559322031,216116266.4400523,null,null,null,null,null,null,null,"Scenario 2: Medium Electric + Low Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E15","v":3051845.7109751073},{"$f":"'Car Summary'!F15","v":3686136.0035556969},{"$f":"'Car Summary'!G15","v":4211431.1070747767},{"$f":"'Car Summary'!H15","v":5153826.8375691231},{"$f":"'Car Summary'!I15","v":6377758.2911254903},{"$f":"'Car Summary'!J15","v":7357643.8108954737},{"$f":"'Car Summary'!K15","v":8205780.7300989917},{"$f":"'Car Summary'!L15","v":9112752.1194660347},{"$f":"'Car Summary'!M15","v":16161180.326118587},{"$f":"'Car Summary'!N15","v":70209361.348396376},{"$f":"'Car Summary'!O15","v":141910362.71324092},{"$f":"'Car Summary'!P15","v":175970753.68795821}]
[null,2023,5154229.0501372004,385292658.35128736,3686136.0035556969,173963.70840556143,0,1042251.8159806298,251877.52219531193,5154229.0501372004,237327200.61030799,26940277.487180434,102264647.56614758,12923922.518159807,5836610.1694915257,385292658.35128736,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E15","v":94582.872390589473},{"$f":"'Van Summary'!F15","v":173963.70840556143},{"$f":"'Van Summary'!G15","v":274686.29441103688},{"$f":"'Van Summary'!H15","v":432665.00705655216},{"$f":"'Van Summary'!I15","v":656111.87283010513},{"$f":"'Van Summary'!J15","v":904164.94301215047},{"$f":"'Van Summary'!K15","v":1156407.8468626395},{"$f":"'Van Summary'!L15","v":1373709.52791839},{"$f":"'Van Summary'!M15","v":3126333.1436500484},{"$f":"'Van Summary'!N15","v":12384077.892724851},{"$f":"'Van Summary'!O15","v":19854509.223274734},{"$f":"'Van Summary'!P15","v":24737667.698406558}]
[null,2024,6648789.919645614,601481844.67210686,4211431.1070747767,274686.29441103688,0,1563377.7239709448,599294.79418885522,6648789.919645614,363777308.72516441,45500579.608720481,164375832.85153913,19073208.232445519,8754915.2542372886,601481844.67210686,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E15","v":0},{"$f":"'HGV Summary'!F15","v":0},{"$f":"'HGV Summary'!G15","v":0},{"$f":"'HGV Summary'!H15","v":0},{"$f":"'HGV Summary'!I15","v":75829208.703494549},{"$f":"'HGV Summary'!J15","v":166745125.47296584},{"$f":"'HGV Summary'!K15","v":262845501.17133403},{"$f":"'HGV Summary'!L15","v":371768853.9570927},{"$f":"'HGV Summary'!M15","v":492176539.19534206},{"$f":"'HGV Summary'!N15","v":1627765350.6546404},{"$f":"'HGV Summary'!O15","v":2455294925.3113909},{"$f":"'HGV Summary'!P15","v":2982727843.7131748}]
[null,2025,8617707.5427693333,864204470.27772725,5153826.8375691231,432665.00705655216,0,2258212.267958031,773003.43018562684,8617707.5427693333,505015452.15383804,80613787.903861791,239490787.12075377,26577421.307506051,12507021.791767554,864204470.27772725,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E36","v":694834.54398708651},{"$f":"'Bus Summary'!F36","v":1042251.8159806298},{"$f":"'Bus Summary'!G36","v":1563377.7239709448},{"$f":"'Bus Summary'!H36","v":2258212.267958031},{"$f":"'Bus Summary'!I36","v":3409900.5246166461},{"$f":"'Bus Summary'!J36","v":4973278.2485875906},{"$f":"'Bus Summary'!K36","v":6884073.2445520787},{"$f":"'Bus Summary'!L36","v":9215243.1396287661},{"$f":"'Bus Summary'!M36","v":9215243.1396287661},{"$f":"'Bus Summary'!N36","v":9215243.1396287661},{"$f":"'Bus Summary'!O36","v":23459351.29136404},{"$f":"'Bus Summary'!P36","v":23455008.575464107}]
[null,2026,87485465.671324253,1101109037.6210694,6377758.2911254903,656111.87283010513,75829208.703494549,3409900.5246166461,1212486.2792574542,87485465.671324253,663429191.43593681,114401786.19179112,269289415.92554504,36791489.104116224,17197154.963680387,1101109037.6210694,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E58","v":78168.88619854032},{"$f":"'Bus Summary'!F58","v":251877.52219531193},{"$f":"'Bus Summary'!G58","v":599294.79418885522},{"$f":"'Bus Summary'!H58","v":773003.43018562684},{"$f":"'Bus Summary'!I58","v":1212486.2792574542},{"$f":"'Bus Summary'!J58","v":1733612.1872477692},{"$f":"'Bus Summary'!K58","v":2428446.7312348555},{"$f":"'Bus Summary'!L58","v":3126755.4479418844},{"$f":"'Bus Summary'!M58","v":3126755.4479418844},{"$f":"'Bus Summary'!N58","v":3126755.4479418844},{"$f":"'Bus Summary'!O58","v":15807485.875706214},{"$f":"'Bus Summary'!P58","v":18760532.687651332}]
[null,2027,181713824.66270882,1385792615.7224777,7357643.8108954737,904164.94301215047,166745125.47296584,4973278.2485875906,1733612.1872477692,181713824.66270882,840841295.14276528,158838157.47993422,315656940.33948755,48152033.898305081,22304188.861985471,1385792615.7224777,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z165:Z169)","v":3919432.0135513237},5154229.0501372004,6648789.919645614,8617707.5427693333,87485465.671324253,181713824.66270882,281520209.72408259,394597314.19204777,523806051.25268137,1722700788.4833322,2656326634.4149771,3225651806.3626552]
[null,2028,281520209.72408259,1731174316.78689,8205780.7300989917,1156407.8468626395,262845501.17133403,6884073.2445520787,2428446.7312348555,281520209.72408259,1041388065.7167215,211446759.92332655,388184709.0645175,61909757.869249396,28245024.21307506,1731174316.78689,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E14","v":134170007.83985743},{"$f":"'Car Summary'!F14","v":237327200.61030799},{"$f":"'Car Summary'!G14","v":363777308.72516441},{"$f":"'Car Summary'!H14","v":505015452.15383804},{"$f":"'Car Summary'!I14","v":663429191.43593681},{"$f":"'Car Summary'!J14","v":840841295.14276528},{"$f":"'Car Summary'!K14","v":1041388065.7167215},{"$f":"'Car Summary'!L14","v":1277397517.1205299},{"$f":"'Car Summary'!M14","v":1576453661.4488051},{"$f":"'Car Summary'!N14","v":3665302552.441505},{"$f":"'Car Summary'!O14","v":5569393367.5561609},{"$f":"'Car Summary'!P14","v":6469928464.1945038}]
[null,2029,394597314.19204777,2144896425.0481055,9112752.1194660347,1373709.52791839,371768853.9570927,9215243.1396287661,3126755.4479418844,394597314.19204777,1277397517.1205299,267351846.35281962,486958514.35925967,78064661.016949147,35123886.198547214,2144896425.0481055,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E14","v":16471771.864596194},{"$f":"'Van Summary'!F14","v":26940277.487180434},{"$f":"'Van Summary'!G14","v":45500579.608720481},{"$f":"'Van Summary'!H14","v":80613787.903861791},{"$f":"'Van Summary'!I14","v":114401786.19179112},{"$f":"'Van Summary'!J14","v":158838157.47993422},{"$f":"'Van Summary'!K14","v":211446759.92332655},{"$f":"'Van Summary'!L14","v":267351846.35281962},{"$f":"'Van Summary'!M14","v":342561490.56894577},{"$f":"'Van Summary'!N14","v":829107806.69787467},{"$f":"'Van Summary'!O14","v":1194613165.8301404},{"$f":"'Van Summary'!P14","v":1442908516.1605945}]
[null,2030,523806051.25268137,2635665638.1075039,16161180.326118587,3126333.1436500484,492176539.19534206,9215243.1396287661,3126755.4479418844,523806051.25268137,1576453661.4488051,342561490.56894577,603461938.87425673,78064661.016949147,35123886.198547214,2635665638.1075039,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E14","v":53592816.03341949},{"$f":"'HGV Summary'!F14","v":102264647.56614758},{"$f":"'HGV Summary'!G14","v":164375832.85153913},{"$f":"'HGV Summary'!H14","v":239490787.12075377},{"$f":"'HGV Summary'!I14","v":269289415.92554504},{"$f":"'HGV Summary'!J14","v":315656940.33948755},{"$f":"'HGV Summary'!K14","v":388184709.0645175},{"$f":"'HGV Summary'!L14","v":486958514.35925967},{"$f":"'HGV Summary'!M14","v":603461938.87425673},{"$f":"'HGV Summary'!N14","v":1119480979.3534102},{"$f":"'HGV Summary'!O14","v":1827770898.4923108},{"$f":"'HGV Summary'!P14","v":2504961083.5818181}]
[null,2035,1722700788.4833322,5727079885.7082863,70209361.348396376,12384077.892724851,1627765350.6546404,9215243.1396287661,3126755.4479418844,1722700788.4833322,3665302552.441505,829107806.69787467,1119480979.3534102,78064661.016949147,35123886.198547214,5727079885.7082863,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E37","v":8233789.3462469736},{"$f":"'Bus Summary'!F37","v":12923922.518159807},{"$f":"'Bus Summary'!G37","v":19073208.232445519},{"$f":"'Bus Summary'!H37","v":26577421.307506051},{"$f":"'Bus Summary'!I37","v":36791489.104116224},{"$f":"'Bus Summary'!J37","v":48152033.898305081},{"$f":"'Bus Summary'!K37","v":61909757.869249396},{"$f":"'Bus Summary'!L37","v":78064661.016949147},{"$f":"'Bus Summary'!M37","v":78064661.016949147},{"$f":"'Bus Summary'!N37","v":78064661.016949147},{"$f":"'Bus Summary'!O37","v":290371355.93220341},{"$f":"'Bus Summary'!P37","v":373331994.85472155}]
[null,2040,2656326634.4149771,9010033085.6316395,141910362.71324092,19854509.223274734,2455294925.3113909,23459351.29136404,15807485.875706214,2656326634.4149771,5569393367.5561609,1194613165.8301404,1827770898.4923108,290371355.93220341,127884297.82082324,9010033085.6316395,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E59","v":3647881.3559322031},{"$f":"'Bus Summary'!F59","v":5836610.1694915257},{"$f":"'Bus Summary'!G59","v":8754915.2542372886},{"$f":"'Bus Summary'!H59","v":12507021.791767554},{"$f":"'Bus Summary'!I59","v":17197154.963680387},{"$f":"'Bus Summary'!J59","v":22304188.861985471},{"$f":"'Bus Summary'!K59","v":28245024.21307506},{"$f":"'Bus Summary'!L59","v":35123886.198547214},{"$f":"'Bus Summary'!M59","v":35123886.198547214},{"$f":"'Bus Summary'!N59","v":35123886.198547214},{"$f":"'Bus Summary'!O59","v":127884297.82082324},{"$f":"'Bus Summary'!P59","v":179163087.16707021}]
[null,2045,3225651806.3626552,10970293145.958708,175970753.68795821,24737667.698406558,2982727843.7131748,23455008.575464107,18760532.687651332,3225651806.3626552,6469928464.1945038,1442908516.1605945,2504961083.5818181,373331994.85472155,179163087.16707021,10970293145.958708,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z171:Z175)","v":216116266.4400523},385292658.35128736,601481844.67210686,864204470.27772725,1101109037.6210694,1385792615.7224777,1731174316.78689,2144896425.0481055,2635665638.1075039,5727079885.7082863,9010033085.6316395,10970293145.958708]
["Scenario 3: Medium Electric + High Hydrogen",2022,13375821.87769532,224668530.30544356,{"$f":"TRANSPOSE(Z177:AK188)","v":4156287.5606014398},282224.99505998747,0,6427219.5318805501,2510089.7901533432,13375821.87769532,133743128.05384831,16383324.716965094,53592816.03341949,17301380.14527845,3647881.3559322031,224668530.30544356,null,null,null,null,null,null,null,"Scenario 3: Medium Electric + High Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E18","v":4156287.5606014398},{"$f":"'Car Summary'!F18","v":5705978.0356804198},{"$f":"'Car Summary'!G18","v":7042996.8364928979},{"$f":"'Car Summary'!H18","v":9812782.2900606412},{"$f":"'Car Summary'!I18","v":13546837.300073158},{"$f":"'Car Summary'!J18","v":16632968.843276175},{"$f":"'Car Summary'!K18","v":19365250.00301303},{"$f":"'Car Summary'!L18","v":22269453.13639725},{"$f":"'Car Summary'!M18","v":43231607.755701631},{"$f":"'Car Summary'!N18","v":201797186.33739352},{"$f":"'Car Summary'!O18","v":409516150.1873194},{"$f":"'Car Summary'!P18","v":503437779.03412944}]
[null,2023,23326490.872652058,404762485.1337781,5705978.0356804198,518897.62308947789,0,12854439.0637611,4247176.1501210593,23326490.872652058,236523417.85696617,26785751.42979265,102264647.56614758,33352058.111380145,5836610.1694915257,404762485.1337781,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E18","v":282224.99505998747},{"$f":"'Van Summary'!F18","v":518897.62308947789},{"$f":"'Van Summary'!G18","v":819746.17880037648},{"$f":"'Van Summary'!H18","v":1292139.5685431687},{"$f":"'Van Summary'!I18","v":1958998.7432595394},{"$f":"'Van Summary'!J18","v":2699819.4807128324},{"$f":"'Van Summary'!K18","v":3453767.2200915706},{"$f":"'Van Summary'!L18","v":4103991.0943424213},{"$f":"'Van Summary'!M18","v":9309653.6166083962},{"$f":"'Van Summary'!N18","v":36616414.470689274},{"$f":"'Van Summary'!O18","v":58525217.470804587},{"$f":"'Van Summary'!P18","v":72414675.822579712}]
[null,2024,27222570.497133464,614374205.84368289,7042996.8364928979,819746.17880037648,0,12854439.0637611,6505388.4180790903,27222570.497133464,362628946.87422746,45262452.752298974,164375832.85153913,33352058.111380145,8754915.2542372886,614374205.84368289,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E18","v":0},{"$f":"'HGV Summary'!F18","v":0},{"$f":"'HGV Summary'!G18","v":0},{"$f":"'HGV Summary'!H18","v":0},{"$f":"'HGV Summary'!I18","v":75829208.703494549},{"$f":"'HGV Summary'!J18","v":166745125.47296584},{"$f":"'HGV Summary'!K18","v":262845501.17133403},{"$f":"'HGV Summary'!L18","v":371768853.9570927},{"$f":"'HGV Summary'!M18","v":492176539.19534206},{"$f":"'HGV Summary'!N18","v":1627765350.6546404},{"$f":"'HGV Summary'!O18","v":2455294925.3113909},{"$f":"'HGV Summary'!P18","v":2982727843.7131748}]
[null,2025,33244087.516392343,868665114.59824324,9812782.2900606412,1292139.5685431687,0,12854439.0637611,9284726.5940274354,33244087.516392343,503065120.70801419,80250126.866327584,239490787.12075377,33352058.111380145,12507021.791767554,868665114.59824324,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E39","v":6427219.5318805501},{"$f":"'Bus Summary'!F39","v":12854439.0637611},{"$f":"'Bus Summary'!G39","v":12854439.0637611},{"$f":"'Bus Summary'!H39","v":12854439.0637611},{"$f":"'Bus Summary'!I39","v":17197154.96368039},{"$f":"'Bus Summary'!J39","v":22755831.315577082},{"$f":"'Bus Summary'!K39","v":30746428.571428578},{"$f":"'Bus Summary'!L39","v":38215899.91928976},{"$f":"'Bus Summary'!M39","v":45164245.359160624},{"$f":"'Bus Summary'!N39","v":88765112.994350299},{"$f":"'Bus Summary'!O39","v":80427098.466505259},{"$f":"'Bus Summary'!P39","v":58887227.602905579}]
[null,2026,120862038.69355847,1105735554.6317425,13546837.300073158,1958998.7432595394,75829208.703494549,17197154.96368039,12329838.983050838,120862038.69355847,660364588.34529078,113859116.94686329,269289415.92554504,45025278.450363196,17197154.963680387,1105735554.6317425,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E61","v":2510089.7901533432},{"$f":"'Bus Summary'!F61","v":4247176.1501210593},{"$f":"'Bus Summary'!G61","v":6505388.4180790903},{"$f":"'Bus Summary'!H61","v":9284726.5940274354},{"$f":"'Bus Summary'!I61","v":12329838.983050838},{"$f":"'Bus Summary'!J61","v":16498846.246973358},{"$f":"'Bus Summary'!K61","v":20671327.683615819},{"$f":"'Bus Summary'!L61","v":20671327.683615819},{"$f":"'Bus Summary'!M61","v":20671327.683615819},{"$f":"'Bus Summary'!N61","v":51971211.270289674},{"$f":"'Bus Summary'!O61","v":51244047.619047627},{"$f":"'Bus Summary'!P61","v":21713579.499596462}]
[null,2027,225332591.3595053,1396539334.2706707,16632968.843276175,2699819.4807128324,166745125.47296584,22755831.315577082,16498846.246973358,225332591.3595053,836800704.14390659,158095914.9688746,315656940.33948755,61180181.598062955,24805593.220338982,1396539334.2706707,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z177:Z181)","v":13375821.87769532},23326490.872652058,27222570.497133464,33244087.516392343,120862038.69355847,225332591.3595053,337082274.64948303,457029525.79073793,610553373.61042857,2006915275.7273631,3055007439.0550675,3639181105.6723862]
[null,2028,337082274.64948303,1754370053.8684881,19365250.00301303,3453767.2200915706,262845501.17133403,30746428.571428578,20671327.683615819,337082274.64948303,1036447029.107795,210504707.94799155,388184709.0645175,85464648.910411626,33768958.837772399,1754370053.8684881,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E17","v":133743128.05384831},{"$f":"'Car Summary'!F17","v":236523417.85696617},{"$f":"'Car Summary'!G17","v":362628946.87422746},{"$f":"'Car Summary'!H17","v":503065120.70801419},{"$f":"'Car Summary'!I17","v":660364588.34529078},{"$f":"'Car Summary'!J17","v":836800704.14390659},{"$f":"'Car Summary'!K17","v":1036447029.107795},{"$f":"'Car Summary'!L17","v":1271456822.7972908},{"$f":"'Car Summary'!M17","v":1563887735.7275839},{"$f":"'Car Summary'!N17","v":3595126958.7600598},{"$f":"'Car Summary'!O17","v":5417252497.2301207},{"$f":"'Car Summary'!P17","v":6273272017.0871849}]
[null,2029,457029525.79073793,2168173490.4357052,22269453.13639725,4103991.0943424213,371768853.9570927,38215899.91928976,20671327.683615819,457029525.79073793,1271456822.7972908,266240078.21862191,486958514.35925967,109749116.22276029,33768958.837772399,2168173490.4357052,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E17","v":16383324.716965094},{"$f":"'Van Summary'!F17","v":26785751.42979265},{"$f":"'Van Summary'!G17","v":45262452.752298974},{"$f":"'Van Summary'!H17","v":80250126.866327584},{"$f":"'Van Summary'!I17","v":113859116.94686329},{"$f":"'Van Summary'!J17","v":158095914.9688746},{"$f":"'Van Summary'!K17","v":210504707.94799155},{"$f":"'Van Summary'!L17","v":266240078.21862191},{"$f":"'Van Summary'!M17","v":340028682.49058777},{"$f":"'Van Summary'!N17","v":817150197.58739746},{"$f":"'Van Summary'!O17","v":1173857681.9972856},{"$f":"'Van Summary'!P17","v":1414632426.6965261}]
[null,2030,{"$f":"SUM(E185:I185)","v":610553373.61042857},{"$f":"SUM(K185:O185)","v":2673930197.2861328},43231607.755701631,9309653.6166083962,492176539.19534206,45164245.359160624,20671327.683615819,610553373.61042857,1563887735.7275839,340028682.49058777,603461938.87425673,132782881.35593221,33768958.837772399,2673930197.2861328,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E17","v":53592816.03341949},{"$f":"'HGV Summary'!F17","v":102264647.56614758},{"$f":"'HGV Summary'!G17","v":164375832.85153913},{"$f":"'HGV Summary'!H17","v":239490787.12075377},{"$f":"'HGV Summary'!I17","v":269289415.92554504},{"$f":"'HGV Summary'!J17","v":315656940.33948755},{"$f":"'HGV Summary'!K17","v":388184709.0645175},{"$f":"'HGV Summary'!L17","v":486958514.35925967},{"$f":"'HGV Summary'!M17","v":603461938.87425673},{"$f":"'HGV Summary'!N17","v":1119480979.3534102},{"$f":"'HGV Summary'!O17","v":1827770898.4923108},{"$f":"'HGV Summary'!P17","v":2504961083.5818181}]
[null,2035,2006915275.7273631,6004627784.6112785,201797186.33739352,36616414.470689274,1627765350.6546404,88765112.994350299,51971211.270289674,2006915275.7273631,3595126958.7600598,817150197.58739746,1119480979.3534102,334145932.20338982,138723716.7070218,6004627784.6112785,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E40","v":17301380.14527845},{"$f":"'Bus Summary'!F40","v":33352058.111380145},{"$f":"'Bus Summary'!G40","v":33352058.111380145},{"$f":"'Bus Summary'!H40","v":33352058.111380145},{"$f":"'Bus Summary'!I40","v":45025278.450363196},{"$f":"'Bus Summary'!J40","v":61180181.598062955},{"$f":"'Bus Summary'!K40","v":85464648.910411626},{"$f":"'Bus Summary'!L40","v":109749116.22276029},{"$f":"'Bus Summary'!M40","v":132782881.35593221},{"$f":"'Bus Summary'!N40","v":334145932.20338982},{"$f":"'Bus Summary'!O40","v":339148740.92009681},{"$f":"'Bus Summary'!P40","v":352072663.43825662}]
[null,2040,3055007439.0550675,8917702796.8480473,409516150.1873194,58525217.470804587,2455294925.3113909,80427098.466505259,51244047.619047627,3055007439.0550675,5417252497.2301207,1173857681.9972856,1827770898.4923108,339148740.92009681,159672978.20823243,8917702796.8480473,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E62","v":3647881.3559322031},{"$f":"'Bus Summary'!F62","v":5836610.1694915257},{"$f":"'Bus Summary'!G62","v":8754915.2542372886},{"$f":"'Bus Summary'!H62","v":12507021.791767554},{"$f":"'Bus Summary'!I62","v":17197154.963680387},{"$f":"'Bus Summary'!J62","v":24805593.220338982},{"$f":"'Bus Summary'!K62","v":33768958.837772399},{"$f":"'Bus Summary'!L62","v":33768958.837772399},{"$f":"'Bus Summary'!M62","v":33768958.837772399},{"$f":"'Bus Summary'!N62","v":138723716.7070218},{"$f":"'Bus Summary'!O62","v":159672978.20823243},{"$f":"'Bus Summary'!P62","v":177391259.07990316}]
[null,2045,3639181105.6723862,10722329449.883688,503437779.03412944,72414675.822579712,2982727843.7131748,58887227.602905579,21713579.499596462,3639181105.6723862,6273272017.0871849,1414632426.6965261,2504961083.5818181,352072663.43825662,177391259.07990316,10722329449.883688,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z183:Z187)","v":224668530.30544356},404762485.1337781,614374205.84368289,868665114.59824324,1105735554.6317425,1396539334.2706707,1754370053.8684881,2168173490.4357052,2673930197.2861328,6004627784.6112785,8917702796.8480473,10722329449.883688]
["Scenario 4: High Electric + Low Hydrogen",2022,4788231.1924791997,333171581.08577096,{"$f":"TRANSPOSE(Z189:AK200)","v":3051845.7109751073},94838.871334607626,0,1215960.4519774015,425586.15819208359,4788231.1924791997,146829227.37746072,18414513.461815678,53592816.03341949,104329406.77966101,10005617.433414044,333171581.08577096,null,null,null,null,null,null,null,"Scenario 4: High Electric + Low Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E21","v":3051845.7109751073},{"$f":"'Car Summary'!F21","v":3686136.0035556965},{"$f":"'Car Summary'!G21","v":4211431.1070747767},{"$f":"'Car Summary'!H21","v":5153826.8375691231},{"$f":"'Car Summary'!I21","v":6377758.2911254903},{"$f":"'Car Summary'!J21","v":7357643.8108954756},{"$f":"'Car Summary'!K21","v":8205780.7300989917},{"$f":"'Car Summary'!L21","v":9112752.1194660328},{"$f":"'Car Summary'!M21","v":16161180.326118587},{"$f":"'Car Summary'!N21","v":70209361.348396376},{"$f":"'Car Summary'!O21","v":141910362.71324086},{"$f":"'Car Summary'!P21","v":175970753.68795821}]
[null,2023,7065527.2929643467,614059413.13651311,3686136.0035556965,174466.95526822106,0,2605629.5399515745,599294.79418885522,7065527.2929643467,269315443.31652641,31527554.699359782,102264647.56614758,194692639.22518158,16259128.32929782,614059413.13651311,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E21","v":94838.871334607626},{"$f":"'Van Summary'!F21","v":174466.95526822106},{"$f":"'Van Summary'!G21","v":275410.76575412304},{"$f":"'Van Summary'!H21","v":433647.5645265397},{"$f":"'Van Summary'!I21","v":657679.17050654045},{"$f":"'Van Summary'!J21","v":906292.41340508382},{"$f":"'Van Summary'!K21","v":1159001.2316146994},{"$f":"'Van Summary'!L21","v":1376583.7043135285},{"$f":"'Van Summary'!M21","v":3138020.3980251118},{"$f":"'Van Summary'!N21","v":12475355.743439831},{"$f":"'Van Summary'!O21","v":20028112.51732178},{"$f":"'Van Summary'!P21","v":24971439.584854253}]
[null,2024,7865474.8429661021,859587591.79259825,4211431.1070747767,275410.76575412304,0,2605629.5399515745,773003.43018562684,7865474.8429661021,421088256.38472748,54833720.474007234,164375832.85153913,194692639.22518158,24597142.857142858,859587591.79259825,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E21","v":0},{"$f":"'HGV Summary'!F21","v":0},{"$f":"'HGV Summary'!G21","v":0},{"$f":"'HGV Summary'!H21","v":0},{"$f":"'HGV Summary'!I21","v":35847928.910650104},{"$f":"'HGV Summary'!J21","v":77384324.909896851},{"$f":"'HGV Summary'!K21","v":120924951.6620321},{"$f":"'HGV Summary'!L21","v":170282678.05569637},{"$f":"'HGV Summary'!M21","v":224877162.05888104},{"$f":"'HGV Summary'!N21","v":555598464.04762101},{"$f":"'HGV Summary'!O21","v":921557574.5869782},{"$f":"'HGV Summary'!P21","v":1300734680.6888907}]
[null,2025,9139816.0082296357,1161444698.6304414,5153826.8375691231,433647.5645265397,0,2605629.5399515745,946712.06618239847,9139816.0082296357,594130250.7362498,98111360.531307131,239490787.12075377,194692639.22518158,35019661.016949154,1161444698.6304414,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E42","v":1215960.4519774015},{"$f":"'Bus Summary'!F42","v":2605629.5399515745},{"$f":"'Bus Summary'!G42","v":2605629.5399515745},{"$f":"'Bus Summary'!H42","v":2605629.5399515745},{"$f":"'Bus Summary'!I42","v":2605629.5399515745},{"$f":"'Bus Summary'!J42","v":2605629.5399515745},{"$f":"'Bus Summary'!K42","v":2605629.5399515745},{"$f":"'Bus Summary'!L42","v":4342715.899919291},{"$f":"'Bus Summary'!M42","v":6253510.895883779},{"$f":"'Bus Summary'!N42","v":11985895.883777242},{"$f":"'Bus Summary'!O42","v":17718280.871670704},{"$f":"'Bus Summary'!P42","v":16502320.419693304}]
[null,2026,46875190.827487938,1461804500.4584718,6377758.2911254903,657679.17050654045,35847928.910650104,2605629.5399515745,1386194.915254226,46875190.827487938,786906373.07430804,141058249.56202477,292662807.60422128,194692639.22518158,46484430.992736079,1461804500.4584718,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E64","v":425586.15819208359},{"$f":"'Bus Summary'!F64","v":599294.79418885522},{"$f":"'Bus Summary'!G64","v":773003.43018562684},{"$f":"'Bus Summary'!H64","v":946712.06618239847},{"$f":"'Bus Summary'!I64","v":1386194.915254226},{"$f":"'Bus Summary'!J64","v":2081029.4592413125},{"$f":"'Bus Summary'!K64","v":2953046.8119451124},{"$f":"'Bus Summary'!L64","v":2953046.8119451124},{"$f":"'Bus Summary'!M64","v":2953046.8119451124},{"$f":"'Bus Summary'!N64","v":8821021.0407138355},{"$f":"'Bus Summary'!O64","v":11117352.70379338},{"$f":"'Bus Summary'!P64","v":8251160.2098466521}]
[null,2027,90334920.133390307,1826905173.3666048,7357643.8108954756,906292.41340508382,77384324.909896851,2605629.5399515745,2081029.4592413125,90334920.133390307,1002802208.6599621,197812052.00169802,368542038.61293519,194692639.22518158,63056234.866828084,1826905173.3666048,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z189:Z193)","v":4788231.1924791997},7065527.2929643467,7865474.8429661021,9139816.0082296357,46875190.827487938,90334920.133390307,135848409.97564247,188067776.59134033,253382920.49085361,659090098.06394827,1112331683.3930049,1526430354.591243]
[null,2028,135848409.97564247,2258265551.4910941,8205780.7300989917,1159001.2316146994,120924951.6620321,2605629.5399515745,2953046.8119451124,135848409.97564247,1245245148.9500694,264784760.17468318,472664262.22106284,194692639.22518158,80878740.920096844,2258265551.4910941,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E20","v":146829227.37746072},{"$f":"'Car Summary'!F20","v":269315443.31652641},{"$f":"'Car Summary'!G20","v":421088256.38472748},{"$f":"'Car Summary'!H20","v":594130250.7362498},{"$f":"'Car Summary'!I20","v":786906373.07430804},{"$f":"'Car Summary'!J20","v":1002802208.6599621},{"$f":"'Car Summary'!K20","v":1245245148.9500694},{"$f":"'Car Summary'!L20","v":1535200474.67663},{"$f":"'Car Summary'!M20","v":1902345189.5142779},{"$f":"'Car Summary'!N20","v":4050170681.9978786},{"$f":"'Car Summary'!O20","v":5861093691.9663219},{"$f":"'Car Summary'!P20","v":6469928464.1945047}]
[null,2029,188067776.59134033,2791604418.3339839,9112752.1194660328,1376583.7043135285,170282678.05569637,4342715.899919291,2953046.8119451124,188067776.59134033,1535200474.67663,336371619.85995096,607252553.82161558,231901029.05569008,80878740.920096844,2791604418.3339839,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E20","v":18414513.461815678},{"$f":"'Van Summary'!F20","v":31527554.699359782},{"$f":"'Van Summary'!G20","v":54833720.474007234},{"$f":"'Van Summary'!H20","v":98111360.531307131},{"$f":"'Van Summary'!I20","v":141058249.56202477},{"$f":"'Van Summary'!J20","v":197812052.00169802},{"$f":"'Van Summary'!K20","v":264784760.17468318},{"$f":"'Van Summary'!L20","v":336371619.85995096},{"$f":"'Van Summary'!M20","v":433010407.2415899},{"$f":"'Van Summary'!N20","v":952183628.78368735},{"$f":"'Van Summary'!O20","v":1286013199.7337322},{"$f":"'Van Summary'!P20","v":1455788682.6330616}]
[null,2030,253382920.49085361,3448558102.0494957,16161180.326118587,3138020.3980251118,224877162.05888104,6253510.895883779,2953046.8119451124,253382920.49085361,1902345189.5142779,433010407.2415899,763318570.66893041,269005193.70460045,80878740.920096844,3448558102.0494957,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E20","v":53592816.03341949},{"$f":"'HGV Summary'!F20","v":102264647.56614758},{"$f":"'HGV Summary'!G20","v":164375832.85153913},{"$f":"'HGV Summary'!H20","v":239490787.12075377},{"$f":"'HGV Summary'!I20","v":292662807.60422128},{"$f":"'HGV Summary'!J20","v":368542038.61293519},{"$f":"'HGV Summary'!K20","v":472664262.22106284},{"$f":"'HGV Summary'!L20","v":607252553.82161558},{"$f":"'HGV Summary'!M20","v":763318570.66893041},{"$f":"'HGV Summary'!N20","v":1764090364.5241008},{"$f":"'HGV Summary'!O20","v":2749401784.0012608},{"$f":"'HGV Summary'!P20","v":3514770844.3415461}]
[null,2035,659090098.06394827,7315502931.9642611,70209361.348396376,12475355.743439831,555598464.04762101,11985895.883777242,8821021.0407138355,659090098.06394827,4050170681.9978786,952183628.78368735,1764090364.5241008,380213462.46973366,168844794.188862,7315502931.9642611,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E43","v":104329406.77966101},{"$f":"'Bus Summary'!F43","v":194692639.22518158},{"$f":"'Bus Summary'!G43","v":194692639.22518158},{"$f":"'Bus Summary'!H43","v":194692639.22518158},{"$f":"'Bus Summary'!I43","v":194692639.22518158},{"$f":"'Bus Summary'!J43","v":194692639.22518158},{"$f":"'Bus Summary'!K43","v":194692639.22518158},{"$f":"'Bus Summary'!L43","v":231901029.05569008},{"$f":"'Bus Summary'!M43","v":269005193.70460045},{"$f":"'Bus Summary'!N43","v":380213462.46973366},{"$f":"'Bus Summary'!O43","v":376774031.47699755},{"$f":"'Bus Summary'!P43","v":377503607.74818403}]
[null,2040,1112331683.3930049,10457031702.335697,141910362.71324086,20028112.51732178,921557574.5869782,17718280.871670704,11117352.70379338,1112331683.3930049,5861093691.9663219,1286013199.7337322,2749401784.0012608,376774031.47699755,183748995.15738499,10457031702.335697,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E65","v":10005617.433414044},{"$f":"'Bus Summary'!F65","v":16259128.32929782},{"$f":"'Bus Summary'!G65","v":24597142.857142858},{"$f":"'Bus Summary'!H65","v":35019661.016949154},{"$f":"'Bus Summary'!I65","v":46484430.992736079},{"$f":"'Bus Summary'!J65","v":63056234.866828084},{"$f":"'Bus Summary'!K65","v":80878740.920096844},{"$f":"'Bus Summary'!L65","v":80878740.920096844},{"$f":"'Bus Summary'!M65","v":80878740.920096844},{"$f":"'Bus Summary'!N65","v":168844794.188862},{"$f":"'Bus Summary'!O65","v":183748995.15738499},{"$f":"'Bus Summary'!P65","v":185468710.65375301}]
[null,2045,1526430354.591243,12003460309.571051,175970753.68795821,24971439.584854253,1300734680.6888907,16502320.419693304,8251160.2098466521,1526430354.591243,6469928464.1945047,1455788682.6330616,3514770844.3415461,377503607.74818403,185468710.65375301,12003460309.571051,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z195:Z199)","v":333171581.08577096},614059413.13651311,859587591.79259825,1161444698.6304414,1461804500.4584718,1826905173.3666048,2258265551.4910941,2791604418.3339839,3448558102.0494957,7315502931.9642611,10457031702.335697,12003460309.571051]
["Scenario 5: High Electric + High Hydrogen",2022,13550290.273924155,332605279.18673009,{"$f":"TRANSPOSE(Z201:AK212)","v":4156287.5606014398},282984.75529205042,0,6427219.5318805501,2683798.4261501147,13550290.273924155,146362070.59501806,18315368.345217474,53592816.03341949,104329406.77966101,10005617.433414044,332605279.18673009,null,null,null,null,null,null,null,"Scenario 5: High Electric + High Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E24","v":4156287.5606014398},{"$f":"'Car Summary'!F24","v":5705978.0356804188},{"$f":"'Car Summary'!G24","v":7042996.8364928979},{"$f":"'Car Summary'!H24","v":9812782.2900606394},{"$f":"'Car Summary'!I24","v":13546837.300073158},{"$f":"'Car Summary'!J24","v":16632968.843276178},{"$f":"'Car Summary'!K24","v":19365250.00301303},{"$f":"'Car Summary'!L24","v":22269453.136397246},{"$f":"'Car Summary'!M24","v":43231607.755701631},{"$f":"'Car Summary'!N24","v":201797186.33739352},{"$f":"'Car Summary'!O24","v":409516150.1873194},{"$f":"'Car Summary'!P24","v":503437779.03412944}]
[null,2023,23327983.318781059,612965933.97076118,5705978.0356804188,520390.06921848207,0,12854439.0637611,4247176.1501210593,23327983.318781059,268403322.37973639,31346196.470397856,102264647.56614758,194692639.22518158,16259128.32929782,612965933.97076118,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E24","v":282984.75529205042},{"$f":"'Van Summary'!F24","v":520390.06921848207},{"$f":"'Van Summary'!G24","v":821896.87358814897},{"$f":"'Van Summary'!H24","v":1295060.6762186019},{"$f":"'Van Summary'!I24","v":1963656.0820950628},{"$f":"'Van Summary'!J24","v":2706142.3123834319},{"$f":"'Van Summary'!K24","v":3461478.1263918811},{"$f":"'Van Summary'!L24","v":4112541.9855977297},{"$f":"'Van Summary'!M24","v":9344197.8670495823},{"$f":"'Van Summary'!N24","v":36882378.11073111},{"$f":"'Van Summary'!O24","v":59028003.184924439},{"$f":"'Van Summary'!P24","v":73082224.666564018}]
[null,2024,27224721.191921238,857970587.71008694,7042996.8364928979,821896.87358814897,0,12854439.0637611,6505388.4180790903,27224721.191921238,419758976.96594131,54545995.810282186,164375832.85153913,194692639.22518158,24597142.857142858,857970587.71008694,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E24","v":0},{"$f":"'HGV Summary'!F24","v":0},{"$f":"'HGV Summary'!G24","v":0},{"$f":"'HGV Summary'!H24","v":0},{"$f":"'HGV Summary'!I24","v":35847928.910650104},{"$f":"'HGV Summary'!J24","v":77384324.909896851},{"$f":"'HGV Summary'!K24","v":120924951.6620321},{"$f":"'HGV Summary'!L24","v":170282678.05569637},{"$f":"'HGV Summary'!M24","v":224877162.05888104},{"$f":"'HGV Summary'!N24","v":555598464.04762101},{"$f":"'HGV Summary'!O24","v":921557574.5869782},{"$f":"'HGV Summary'!P24","v":1300734680.6888907}]
[null,2025,33247008.624067776,1158706616.7701199,9812782.2900606394,1295060.6762186019,0,12854439.0637611,9284726.5940274354,33247008.624067776,591835764.68441868,97667764.722816706,239490787.12075377,194692639.22518158,35019661.016949154,1158706616.7701199,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E45","v":6427219.5318805501},{"$f":"'Bus Summary'!F45","v":12854439.0637611},{"$f":"'Bus Summary'!G45","v":12854439.0637611},{"$f":"'Bus Summary'!H45","v":12854439.0637611},{"$f":"'Bus Summary'!I45","v":12854439.0637611},{"$f":"'Bus Summary'!J45","v":12854439.0637611},{"$f":"'Bus Summary'!K45","v":12854439.0637611},{"$f":"'Bus Summary'!L45","v":21887288.135593224},{"$f":"'Bus Summary'!M45","v":31962389.02340598},{"$f":"'Bus Summary'!N45","v":31962389.02340598},{"$f":"'Bus Summary'!O45","v":34394309.927360781},{"$f":"'Bus Summary'!P45","v":26751129.943502832}]
[null,2026,76368991.703633487,1457498808.6818488,13546837.300073158,1963656.0820950628,35847928.910650104,12854439.0637611,12156130.347054066,76368991.703633487,783271387.25501812,140387543.60469165,292662807.60422128,194692639.22518158,46484430.992736079,1457498808.6818488,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E67","v":2683798.4261501147},{"$f":"'Bus Summary'!F67","v":4247176.1501210593},{"$f":"'Bus Summary'!G67","v":6505388.4180790903},{"$f":"'Bus Summary'!H67","v":9284726.5940274354},{"$f":"'Bus Summary'!I67","v":12156130.347054066},{"$f":"'Bus Summary'!J67","v":16151428.974979814},{"$f":"'Bus Summary'!K67","v":20323910.411622275},{"$f":"'Bus Summary'!L67","v":20323910.411622275},{"$f":"'Bus Summary'!M67","v":20323910.411622275},{"$f":"'Bus Summary'!N67","v":38042191.283292972},{"$f":"'Bus Summary'!O67","v":34568018.563357539},{"$f":"'Bus Summary'!P67","v":28835633.575464074}]
[null,2027,125729304.10429738,1821159762.713841,16632968.843276178,2706142.3123834319,77384324.909896851,12854439.0637611,16151428.974979814,125729304.10429738,997983328.32980514,196885521.67909089,368542038.61293519,194692639.22518158,63056234.866828084,1821159762.713841,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z201:Z205)","v":13550290.273924155},23327983.318781059,27224721.191921238,33247008.624067776,76368991.703633487,125729304.10429738,176930029.26682037,238875871.72490686,329739267.11666054,864282608.8024447,1459064056.4499404,1932841447.908551]
[null,2028,176930029.26682037,2251174960.6529851,19365250.00301303,3461478.1263918811,120924951.6620321,12854439.0637611,20323910.411622275,176930029.26682037,1239336878.9490914,263602439.33755207,472664262.22106284,194692639.22518158,80878740.920096844,2251174960.6529851,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E23","v":146362070.59501806},{"$f":"'Car Summary'!F23","v":268403322.37973639},{"$f":"'Car Summary'!G23","v":419758976.96594131},{"$f":"'Car Summary'!H23","v":591835764.68441868},{"$f":"'Car Summary'!I23","v":783271387.25501812},{"$f":"'Car Summary'!J23","v":997983328.32980514},{"$f":"'Car Summary'!K23","v":1239336878.9490914},{"$f":"'Car Summary'!L23","v":1528060835.9794269},{"$f":"'Car Summary'!M23","v":1887181579.614327},{"$f":"'Car Summary'!N23","v":3972626433.4525409},{"$f":"'Car Summary'!O23","v":5700378739.736393},{"$f":"'Car Summary'!P23","v":6273272017.0871849}]
[null,2029,238875871.72490686,2832986944.0665441,22269453.136397246,4112541.9855977297,170282678.05569637,21887288.135593224,20323910.411622275,238875871.72490686,1528060835.9794269,334969922.30424261,607252553.82161558,281824891.04116219,80878740.920096844,2832986944.0665441,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E23","v":18315368.345217474},{"$f":"'Van Summary'!F23","v":31346196.470397856},{"$f":"'Van Summary'!G23","v":54545995.810282186},{"$f":"'Van Summary'!H23","v":97667764.722816706},{"$f":"'Van Summary'!I23","v":140387543.60469165},{"$f":"'Van Summary'!J23","v":196885521.67909089},{"$f":"'Van Summary'!K23","v":263602439.33755207},{"$f":"'Van Summary'!L23","v":334969922.30424261},{"$f":"'Van Summary'!M23","v":429796964.38594848},{"$f":"'Van Summary'!N23","v":938351240.90189326},{"$f":"'Van Summary'!O23","v":1263310207.161046},{"$f":"'Van Summary'!P23","v":1426879299.4592247}]
[null,2030,329739267.11666054,3529403422.1752596,43231607.755701631,9344197.8670495823,224877162.05888104,31962389.02340598,20323910.411622275,329739267.11666054,1887181579.614327,429796964.38594848,763318570.66893041,368227566.58595639,80878740.920096844,3529403422.1752596,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E23","v":53592816.03341949},{"$f":"'HGV Summary'!F23","v":102264647.56614758},{"$f":"'HGV Summary'!G23","v":164375832.85153913},{"$f":"'HGV Summary'!H23","v":239490787.12075377},{"$f":"'HGV Summary'!I23","v":292662807.60422128},{"$f":"'HGV Summary'!J23","v":368542038.61293519},{"$f":"'HGV Summary'!K23","v":472664262.22106284},{"$f":"'HGV Summary'!L23","v":607252553.82161558},{"$f":"'HGV Summary'!M23","v":763318570.66893041},{"$f":"'HGV Summary'!N23","v":1764090364.5241008},{"$f":"'HGV Summary'!O23","v":2749401784.0012608},{"$f":"'HGV Summary'!P23","v":3514770844.3415461}]
[null,2035,864282608.8024447,7210889697.4741764,201797186.33739352,36882378.11073111,555598464.04762101,31962389.02340598,38042191.283292972,864282608.8024447,3972626433.4525409,938351240.90189326,1764090364.5241008,368227566.58595639,167594092.00968522,7210889697.4741764,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E46","v":104329406.77966101},{"$f":"'Bus Summary'!F46","v":194692639.22518158},{"$f":"'Bus Summary'!G46","v":194692639.22518158},{"$f":"'Bus Summary'!H46","v":194692639.22518158},{"$f":"'Bus Summary'!I46","v":194692639.22518158},{"$f":"'Bus Summary'!J46","v":194692639.22518158},{"$f":"'Bus Summary'!K46","v":194692639.22518158},{"$f":"'Bus Summary'!L46","v":281824891.04116219},{"$f":"'Bus Summary'!M46","v":368227566.58595639},{"$f":"'Bus Summary'!N46","v":368227566.58595639},{"$f":"'Bus Summary'!O46","v":366768414.04358351},{"$f":"'Bus Summary'!P46","v":371354322.03389829}]
[null,2040,1459064056.4499404,10249537740.583931,409516150.1873194,59028003.184924439,921557574.5869782,34394309.927360781,34568018.563357539,1459064056.4499404,5700378739.736393,1263310207.161046,2749401784.0012608,366768414.04358351,169678595.64164647,10249537740.583931,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E68","v":10005617.433414044},{"$f":"'Bus Summary'!F68","v":16259128.32929782},{"$f":"'Bus Summary'!G68","v":24597142.857142858},{"$f":"'Bus Summary'!H68","v":35019661.016949154},{"$f":"'Bus Summary'!I68","v":46484430.992736079},{"$f":"'Bus Summary'!J68","v":63056234.866828084},{"$f":"'Bus Summary'!K68","v":80878740.920096844},{"$f":"'Bus Summary'!L68","v":80878740.920096844},{"$f":"'Bus Summary'!M68","v":80878740.920096844},{"$f":"'Bus Summary'!N68","v":167594092.00968522},{"$f":"'Bus Summary'!O68","v":169678595.64164647},{"$f":"'Bus Summary'!P68","v":173118026.63438258}]
[null,2045,1932841447.908551,11759394509.556234,503437779.03412944,73082224.666564018,1300734680.6888907,26751129.943502832,28835633.575464074,1932841447.908551,6273272017.0871849,1426879299.4592247,3514770844.3415461,371354322.03389829,173118026.63438258,11759394509.556234,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z207:Z211)","v":332605279.18673009},612965933.97076118,857970587.71008694,1158706616.7701199,1457498808.6818488,1821159762.713841,2251174960.6529851,2832986944.0665441,3529403422.1752596,7210889697.4741764,10249537740.583931,11759394509.556234]
["Scenario 6: Medium Electric + Medium Hydrogen",2022,9083030.9874343351,224925734.63598558,{"$f":"TRANSPOSE(Z213:AK224)","v":3604946.5178046133},188656.50352803356,0,3821589.991928976,1467837.9741727132,9083030.9874343351,133956227.86208792,16427429.239267515,53592816.03341949,17301380.14527845,3647881.3559322031,224925734.63598558,null,null,null,null,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen","Car - Hydrogen",{"$f":"'Car Summary'!E27","v":3604946.5178046133},{"$f":"'Car Summary'!F27","v":4697770.1272163447},{"$f":"'Car Summary'!G27","v":5629452.1560209757},{"$f":"'Car Summary'!H27","v":7487811.3996612914},{"$f":"'Car Summary'!I27","v":9970596.0600357745},{"$f":"'Car Summary'!J27","v":12006476.110285476},{"$f":"'Car Summary'!K27","v":13798783.827164605},{"$f":"'Car Summary'!L27","v":15706434.994677706},{"$f":"'Car Summary'!M27","v":29750554.550437465},{"$f":"'Car Summary'!N27","v":136639204.10883904},{"$f":"'Car Summary'!O27","v":277539005.92015171},{"$f":"'Car Summary'!P27","v":342812393.38279492}]
[null,2023,15197966.614039961,405240735.5964762,4697770.1272163447,346926.71281232138,0,7643179.9838579521,2510089.7901533432,15197966.614039961,236924627.51381931,26862792.235637646,102264647.56614758,33352058.111380145,5836610.1694915257,405240735.5964762,null,null,null,null,null,null,null,null,"LGV - Hydrogen",{"$f":"'Van Summary'!E27","v":188656.50352803356},{"$f":"'Van Summary'!F27","v":346926.71281232138},{"$f":"'Van Summary'!G27","v":547931.24905876582},{"$f":"'Van Summary'!H27","v":863373.78414573462},{"$f":"'Van Summary'!I27","v":1309104.0547300417},{"$f":"'Van Summary'!J27","v":1804094.8749222883},{"$f":"'Van Summary'!K27","v":2307652.0842612535},{"$f":"'Van Summary'!L27","v":2741694.6570651527},{"$f":"'Van Summary'!M27","v":6229465.244699724},{"$f":"'Van Summary'!N27","v":24588252.073820747},{"$f":"'Van Summary'!O27","v":39359878.597000159},{"$f":"'Van Summary'!P27","v":48868298.369883992}]
[null,2024,17720322.267065208,615066230.10956824,5629452.1560209757,547931.24905876582,0,7643179.9838579521,3899758.8781275162,17720322.267065208,363202220.08797771,45381203.804433942,164375832.85153913,33352058.111380145,8754915.2542372886,615066230.10956824,null,null,null,null,null,null,null,null,"HGV - Hydrogen",{"$f":"'HGV Summary'!E27","v":0},{"$f":"'HGV Summary'!F27","v":0},{"$f":"'HGV Summary'!G27","v":0},{"$f":"'HGV Summary'!H27","v":0},{"$f":"'HGV Summary'!I27","v":75829208.703494549},{"$f":"'HGV Summary'!J27","v":166745125.47296584},{"$f":"'HGV Summary'!K27","v":262845501.17133403},{"$f":"'HGV Summary'!L27","v":371768853.9570927},{"$f":"'HGV Summary'!M27","v":492176539.19534206},{"$f":"'HGV Summary'!N27","v":1627765350.6546404},{"$f":"'HGV Summary'!O27","v":2455294925.3113909},{"$f":"'HGV Summary'!P27","v":2982727843.7131748}]
[null,2025,21283793.133766666,869819813.12905419,7487811.3996612914,863373.78414573462,0,7643179.9838579521,5289427.9661016893,21283793.133766666,504038399.77977395,80431546.325378746,239490787.12075377,33352058.111380145,12507021.791767554,869819813.12905419,null,null,null,null,null,null,null,null,"Bus - Hydrogen",{"$f":"'Bus Summary'!E48","v":3821589.991928976},{"$f":"'Bus Summary'!F48","v":7643179.9838579521},{"$f":"'Bus Summary'!G48","v":7643179.9838579521},{"$f":"'Bus Summary'!H48","v":7643179.9838579521},{"$f":"'Bus Summary'!I48","v":7643179.9838579521},{"$f":"'Bus Summary'!J48","v":7643179.9838579521},{"$f":"'Bus Summary'!K48","v":11812187.24778047},{"$f":"'Bus Summary'!L48","v":17023446.32768362},{"$f":"'Bus Summary'!M48","v":24319209.039548028},{"$f":"'Bus Summary'!N48","v":58366101.694915265},{"$f":"'Bus Summary'!O48","v":53849677.158999205},{"$f":"'Bus Summary'!P48","v":42211198.547215506}]
[null,2026,{"$f":"SUM(E217:I217)","v":101696960.06926925},{"$f":"SUM(K217:O217)","v":1095861778.0857115},9970596.0600357745,1309104.0547300417,75829208.703494549,7643179.9838579521,6944871.267150918,101696960.06926925,661893342.58881855,114129806.49628724,269289415.92554504,33352058.111380145,17197154.963680387,1095861778.0857115,null,null,null,null,null,null,null,null,"Coach - Hydrogen",{"$f":"'Bus Summary'!E70","v":1467837.9741727132},{"$f":"'Bus Summary'!F70","v":2510089.7901533432},{"$f":"'Bus Summary'!G70","v":3899758.8781275162},{"$f":"'Bus Summary'!H70","v":5289427.9661016893},{"$f":"'Bus Summary'!I70","v":6944871.267150918},{"$f":"'Bus Summary'!J70","v":9376792.1711057201},{"$f":"'Bus Summary'!K70","v":11812187.247780466},{"$f":"'Bus Summary'!L70","v":11812187.247780466},{"$f":"'Bus Summary'!M70","v":11812187.247780466},{"$f":"'Bus Summary'!N70","v":26251174.775524616},{"$f":"'Bus Summary'!O70","v":35262853.107344635},{"$f":"'Bus Summary'!P70","v":31267554.479418885}]
[null,2027,197575668.61313727,1371096892.5230136,12006476.110285476,1804094.8749222883,166745125.47296584,7643179.9838579521,9376792.1711057201,197575668.61313727,838816133.77337492,158466167.07843193,315656940.33948755,33352058.111380145,24805593.220338982,1371096892.5230136,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z213:Z217)","v":9083030.9874343351},15197966.614039961,17720322.267065208,21283793.133766666,101696960.06926925,197575668.61313727,302576311.57832074,419052617.18429965,564287955.27780771,1873610083.3077402,2861306340.0948868,3447887288.4924879]
[null,2028,302576311.57832074,1723118812.1535015,13798783.827164605,2307652.0842612535,262845501.17133403,11812187.24778047,11812187.247780466,302576311.57832074,1038911672.5854177,210974682.319547,388184709.0645175,51278789.346246973,33768958.837772399,1723118812.1535015,null,null,null,null,null,null,null,null,"Car - Electric",{"$f":"'Car Summary'!E26","v":133956227.86208792},{"$f":"'Car Summary'!F26","v":236924627.51381931},{"$f":"'Car Summary'!G26","v":363202220.08797771},{"$f":"'Car Summary'!H26","v":504038399.77977395},{"$f":"'Car Summary'!I26","v":661893342.58881855},{"$f":"'Car Summary'!J26","v":838816133.77337492},{"$f":"'Car Summary'!K26","v":1038911672.5854177},{"$f":"'Car Summary'!L26","v":1274420246.8781188},{"$f":"'Car Summary'!M26","v":1570145557.6131759},{"$f":"'Car Summary'!N26","v":3629875614.9245362},{"$f":"'Car Summary'!O26","v":5492286758.5458374},{"$f":"'Car Summary'!P26","v":6369736955.7648211}]
[null,2029,419052617.18429965,2135733952.7172604,15706434.994677706,2741694.6570651527,371768853.9570927,17023446.32768362,11812187.247780466,419052617.18429965,1274420246.8781188,266794804.07068104,486958514.35925967,73791428.571428567,33768958.837772399,2135733952.7172604,null,null,null,null,null,null,null,null,"LGV - Electric",{"$f":"'Van Summary'!E26","v":16427429.239267515},{"$f":"'Van Summary'!F26","v":26862792.235637646},{"$f":"'Van Summary'!G26","v":45381203.804433942},{"$f":"'Van Summary'!H26","v":80431546.325378746},{"$f":"'Van Summary'!I26","v":114129806.49628724},{"$f":"'Van Summary'!J26","v":158466167.07843193},{"$f":"'Van Summary'!K26","v":210974682.319547},{"$f":"'Van Summary'!L26","v":266794804.07068104},{"$f":"'Van Summary'!M26","v":341290387.43138027},{"$f":"'Van Summary'!N26","v":823085575.04455471},{"$f":"'Van Summary'!O26","v":1184144409.2498107},{"$f":"'Van Summary'!P26","v":1428597764.0782712}]
[null,2030,564287955.27780771,2654246951.7154231,29750554.550437465,6229465.244699724,492176539.19534206,24319209.039548028,11812187.247780466,564287955.27780771,1570145557.6131759,341290387.43138027,603461938.87425673,105580108.95883776,33768958.837772399,2654246951.7154231,null,null,null,null,null,null,null,null,"HGV - Electric",{"$f":"'HGV Summary'!E26","v":53592816.03341949},{"$f":"'HGV Summary'!F26","v":102264647.56614758},{"$f":"'HGV Summary'!G26","v":164375832.85153913},{"$f":"'HGV Summary'!H26","v":239490787.12075377},{"$f":"'HGV Summary'!I26","v":269289415.92554504},{"$f":"'HGV Summary'!J26","v":315656940.33948755},{"$f":"'HGV Summary'!K26","v":388184709.0645175},{"$f":"'HGV Summary'!L26","v":486958514.35925967},{"$f":"'HGV Summary'!M26","v":603461938.87425673},{"$f":"'HGV Summary'!N26","v":1119480979.3534102},{"$f":"'HGV Summary'!O26","v":1827770898.4923108},{"$f":"'HGV Summary'!P26","v":2504961083.5818181}]
[null,2035,1873610083.3077402,6029678040.9932051,136639204.10883904,24588252.073820747,1627765350.6546404,58366101.694915265,26251174.775524616,1873610083.3077402,3629875614.9245362,823085575.04455471,1119480979.3534102,352385338.98305082,104850532.68765134,6029678040.9932051,null,null,null,null,null,null,null,null,"Bus - Electric",{"$f":"'Bus Summary'!E49","v":17301380.14527845},{"$f":"'Bus Summary'!F49","v":33352058.111380145},{"$f":"'Bus Summary'!G49","v":33352058.111380145},{"$f":"'Bus Summary'!H49","v":33352058.111380145},{"$f":"'Bus Summary'!I49","v":33352058.111380145},{"$f":"'Bus Summary'!J49","v":33352058.111380145},{"$f":"'Bus Summary'!K49","v":51278789.346246973},{"$f":"'Bus Summary'!L49","v":73791428.571428567},{"$f":"'Bus Summary'!M49","v":105580108.95883776},{"$f":"'Bus Summary'!N49","v":352385338.98305082},{"$f":"'Bus Summary'!O49","v":355095193.70460045},{"$f":"'Bus Summary'!P49","v":362078280.87167072}]
[null,2040,2861306340.0948868,9028558954.907814,277539005.92015171,39359878.597000159,2455294925.3113909,53849677.158999205,35262853.107344635,2861306340.0948868,5492286758.5458374,1184144409.2498107,1827770898.4923108,355095193.70460045,169261694.91525424,9028558954.907814,null,null,null,null,null,null,null,null,"Coach - Electric",{"$f":"'Bus Summary'!E71","v":3647881.3559322031},{"$f":"'Bus Summary'!F71","v":5836610.1694915257},{"$f":"'Bus Summary'!G71","v":8754915.2542372886},{"$f":"'Bus Summary'!H71","v":12507021.791767554},{"$f":"'Bus Summary'!I71","v":17197154.963680387},{"$f":"'Bus Summary'!J71","v":24805593.220338982},{"$f":"'Bus Summary'!K71","v":33768958.837772399},{"$f":"'Bus Summary'!L71","v":33768958.837772399},{"$f":"'Bus Summary'!M71","v":33768958.837772399},{"$f":"'Bus Summary'!N71","v":104850532.68765134},{"$f":"'Bus Summary'!O71","v":169261694.91525424},{"$f":"'Bus Summary'!P71","v":171658874.09200969}]
[null,2045,3447887288.4924879,10837032958.388592,342812393.38279492,48868298.369883992,2982727843.7131748,42211198.547215506,31267554.479418885,3447887288.4924879,6369736955.7648211,1428597764.0782712,2504961083.5818181,362078280.87167072,171658874.09200969,10837032958.388592,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z219:Z223)","v":224925734.63598558},405240735.5964762,615066230.10956824,869819813.12905419,1095861778.0857115,1371096892.5230136,1723118812.1535015,2135733952.7172604,2654246951.7154231,6029678040.9932051,9028558954.907814,10837032958.388592]
[]
["Rail"]
[null,null,"Hydrogen","Electricity","Network Rail - Hydrogen","ScotRail - Hydrogen","Other TOCs - Hydrogen","FOCs - Hydrogen","Total Hydrogen","Network Rail - Battery Electric","ScotRail - Battery Electric","Other TOCs - Battery Electric","FOCs - Battery Electric","Network Rail - Overhead Electric","ScotRail - Overhead Electric","Other TOCs - Overhead Electric","FOCs - Overhead Electric","Total Electricity",null,null,null,null,null,null,null,2022,2023,2024,2025,2026,2027,2028,2029,2030,2035,2040,2045]
["Scenario 1: Low Electric + High Hydrogen",2022,{"$f":"SUM(E228:H228)","v":0},{"$f":"SUM(J228:Q228)","v":382054269.59682894},{"$f":"TRANSPOSE(Z228:AK241)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,"Scenario 1: Low Electric + High Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D135/0.03","v":0},{"$f":"'Rail Summary'!E135/0.03","v":0},{"$f":"'Rail Summary'!F135/0.03","v":0},{"$f":"'Rail Summary'!G135/0.03","v":0},{"$f":"'Rail Summary'!H135/0.03","v":0},{"$f":"'Rail Summary'!I135/0.03","v":0},{"$f":"'Rail Summary'!J135/0.03","v":0},{"$f":"'Rail Summary'!K135/0.03","v":0},{"$f":"'Rail Summary'!L135/0.03","v":0},{"$f":"'Rail Summary'!M135/0.03","v":0},{"$f":"'Rail Summary'!N135/0.03","v":0},{"$f":"'Rail Summary'!O135/0.03","v":0}]
[null,2023,{"$f":"SUM(E229:H229)","v":0},{"$f":"SUM(J229:Q229)","v":390522548.61523318},0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D136/0.03","v":0},{"$f":"'Rail Summary'!E136/0.03","v":0},{"$f":"'Rail Summary'!F136/0.03","v":0},{"$f":"'Rail Summary'!G136/0.03","v":0},{"$f":"'Rail Summary'!H136/0.03","v":0},{"$f":"'Rail Summary'!I136/0.03","v":0},{"$f":"'Rail Summary'!J136/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K136/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L136/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M136/0.03","v":128745668},{"$f":"'Rail Summary'!N136/0.03","v":128745668},{"$f":"'Rail Summary'!O136/0.03","v":128745668}]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D137/0.03","v":0},{"$f":"'Rail Summary'!E137/0.03","v":0},{"$f":"'Rail Summary'!F137/0.03","v":0},{"$f":"'Rail Summary'!G137/0.03","v":0},{"$f":"'Rail Summary'!H137/0.03","v":0},{"$f":"'Rail Summary'!I137/0.03","v":0},{"$f":"'Rail Summary'!J137/0.03","v":0},{"$f":"'Rail Summary'!K137/0.03","v":0},{"$f":"'Rail Summary'!L137/0.03","v":0},{"$f":"'Rail Summary'!M137/0.03","v":0},{"$f":"'Rail Summary'!N137/0.03","v":0},{"$f":"'Rail Summary'!O137/0.03","v":0}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D138/0.03","v":0},{"$f":"'Rail Summary'!E138/0.03","v":0},{"$f":"'Rail Summary'!F138/0.03","v":0},{"$f":"'Rail Summary'!G138/0.03","v":0},{"$f":"'Rail Summary'!H138/0.03","v":0},{"$f":"'Rail Summary'!I138/0.03","v":0},{"$f":"'Rail Summary'!J138/0.03","v":0},{"$f":"'Rail Summary'!K138/0.03","v":0},{"$f":"'Rail Summary'!L138/0.03","v":0},{"$f":"'Rail Summary'!M138/0.03","v":0},{"$f":"'Rail Summary'!N138/0.03","v":0},{"$f":"'Rail Summary'!O138/0.03","v":0}]
[null,2026,0,433827501.36141533,0,0,0,0,0,0,0,0,0,3676.7488360529401,271057636.4593749,107957840.44536257,54808347.707841814,433827501.36141533,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z228:Z231)","v":0},{"$f":"SUM(AA228:AA231)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,2027,0,473862334.75151443,0,0,0,0,0,0,0,0,0,3676.7488360529401,301510767.05907398,111708321.72536257,60639569.218241811,473862334.75151443,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D128","v":0},{"$f":"'Rail Summary'!E128","v":0},{"$f":"'Rail Summary'!F128","v":0},{"$f":"'Rail Summary'!G128","v":0},{"$f":"'Rail Summary'!H128","v":0},{"$f":"'Rail Summary'!I128","v":0},{"$f":"'Rail Summary'!J128","v":0},{"$f":"'Rail Summary'!K128","v":0},{"$f":"'Rail Summary'!L128","v":0},{"$f":"'Rail Summary'!M128","v":0},{"$f":"'Rail Summary'!N128","v":0},{"$f":"'Rail Summary'!O128","v":0}]
[null,2028,16052500.940000001,484384448.11411327,0,16052500.940000001,0,0,16052500.940000001,0,0,0,0,3676.7488360529401,306201658.91127282,111708321.72536257,66470790.728641808,484384448.11411327,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D129","v":0},{"$f":"'Rail Summary'!E129","v":0},{"$f":"'Rail Summary'!F129","v":0},{"$f":"'Rail Summary'!G129","v":0},{"$f":"'Rail Summary'!H129","v":0},{"$f":"'Rail Summary'!I129","v":0},{"$f":"'Rail Summary'!J129","v":0},{"$f":"'Rail Summary'!K129","v":0},{"$f":"'Rail Summary'!L129","v":0},{"$f":"'Rail Summary'!M129","v":0},{"$f":"'Rail Summary'!N129","v":0},{"$f":"'Rail Summary'!O129","v":0}]
[null,2029,21612602.814000003,501804434.93062627,0,21612602.814000003,0,0,21612602.814000003,0,0,0,0,3676.7488360529401,317790424.21738589,111708321.72536257,72302012.23904182,501804434.93062627,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D130","v":0},{"$f":"'Rail Summary'!E130","v":0},{"$f":"'Rail Summary'!F130","v":0},{"$f":"'Rail Summary'!G130","v":0},{"$f":"'Rail Summary'!H130","v":0},{"$f":"'Rail Summary'!I130","v":0},{"$f":"'Rail Summary'!J130","v":0},{"$f":"'Rail Summary'!K130","v":0},{"$f":"'Rail Summary'!L130","v":0},{"$f":"'Rail Summary'!M130","v":0},{"$f":"'Rail Summary'!N130","v":0},{"$f":"'Rail Summary'!O130","v":0}]
[null,2030,44836177.400000006,576149283.11775041,0,44836177.400000006,0,0,44836177.400000006,0,0,0,0,3676.7488360529401,381412298.57410991,116600074.04536256,78133233.749441817,576149283.11775041,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D131","v":0},{"$f":"'Rail Summary'!E131","v":0},{"$f":"'Rail Summary'!F131","v":0},{"$f":"'Rail Summary'!G131","v":0},{"$f":"'Rail Summary'!H131","v":0},{"$f":"'Rail Summary'!I131","v":0},{"$f":"'Rail Summary'!J131","v":0},{"$f":"'Rail Summary'!K131","v":0},{"$f":"'Rail Summary'!L131","v":0},{"$f":"'Rail Summary'!M131","v":0},{"$f":"'Rail Summary'!N131","v":0},{"$f":"'Rail Summary'!O131","v":0}]
[null,2035,128745668,646084223.02453709,0,128745668,0,0,128745668,0,0,0,0,3676.7488360529401,408954946.06222999,118119701.24536256,119005898.96810848,646084223.02453709,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D121","v":3676.7488360529401},{"$f":"'Rail Summary'!E121","v":3676.7488360529401},{"$f":"'Rail Summary'!F121","v":3676.7488360529401},{"$f":"'Rail Summary'!G121","v":3676.7488360529401},{"$f":"'Rail Summary'!H121","v":3676.7488360529401},{"$f":"'Rail Summary'!I121","v":3676.7488360529401},{"$f":"'Rail Summary'!J121","v":3676.7488360529401},{"$f":"'Rail Summary'!K121","v":3676.7488360529401},{"$f":"'Rail Summary'!L121","v":3676.7488360529401},{"$f":"'Rail Summary'!M121","v":3676.7488360529401},{"$f":"'Rail Summary'!N121","v":3676.7488360529401},{"$f":"'Rail Summary'!O121","v":3676.7488360529401}]
[null,2040,128745668,694068512.24320376,0,128745668,0,0,128745668,0,0,0,0,3676.7488360529401,408954946.06222999,125231325.24536256,159878564.18677512,694068512.24320376,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D122","v":242609290.7363885},{"$f":"'Rail Summary'!E122","v":245246348.24439278},{"$f":"'Rail Summary'!F122","v":250461017.52234888},{"$f":"'Rail Summary'!G122","v":258584448.31801111},{"$f":"'Rail Summary'!H122","v":271057636.4593749},{"$f":"'Rail Summary'!I122","v":301510767.05907398},{"$f":"'Rail Summary'!J122","v":306201658.91127282},{"$f":"'Rail Summary'!K122","v":317790424.21738589},{"$f":"'Rail Summary'!L122","v":381412298.57410991},{"$f":"'Rail Summary'!M122","v":408954946.06222999},{"$f":"'Rail Summary'!N122","v":408954946.06222999},{"$f":"'Rail Summary'!O122","v":408954946.06222999}]
[null,2045,128745668,734941177.46187043,0,128745668,0,0,128745668,0,0,0,0,3676.7488360529401,408954946.06222999,125231325.24536256,200751229.40544182,734941177.46187043,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D123","v":107957840.44536257},{"$f":"'Rail Summary'!E123","v":107957840.44536257},{"$f":"'Rail Summary'!F123","v":107957840.44536257},{"$f":"'Rail Summary'!G123","v":107957840.44536257},{"$f":"'Rail Summary'!H123","v":107957840.44536257},{"$f":"'Rail Summary'!I123","v":111708321.72536257},{"$f":"'Rail Summary'!J123","v":111708321.72536257},{"$f":"'Rail Summary'!K123","v":111708321.72536257},{"$f":"'Rail Summary'!L123","v":116600074.04536256},{"$f":"'Rail Summary'!M123","v":118119701.24536256},{"$f":"'Rail Summary'!N123","v":125231325.24536256},{"$f":"'Rail Summary'!O123","v":125231325.24536256}]
["Scenario 2: Medium Electric + Low Hydrogen",2022,0,382054269.59682894,{"$f":"TRANSPOSE(Z242:AK255)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D124","v":31483461.66624181},{"$f":"'Rail Summary'!E124","v":37314683.176641807},{"$f":"'Rail Summary'!F124","v":43145904.687041812},{"$f":"'Rail Summary'!G124","v":48977126.197441816},{"$f":"'Rail Summary'!H124","v":54808347.707841814},{"$f":"'Rail Summary'!I124","v":60639569.218241811},{"$f":"'Rail Summary'!J124","v":66470790.728641808},{"$f":"'Rail Summary'!K124","v":72302012.23904182},{"$f":"'Rail Summary'!L124","v":78133233.749441817},{"$f":"'Rail Summary'!M124","v":119005898.96810848},{"$f":"'Rail Summary'!N124","v":159878564.18677512},{"$f":"'Rail Summary'!O124","v":200751229.40544182}]
[null,2023,0,390522548.61523318,0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z233:Z240)","v":382054269.59682894},{"$f":"SUM(AA233:AA240)","v":390522548.61523318},401568439.40358931,415523091.70965153,433827501.36141533,473862334.75151443,484384448.11411327,501804434.93062627,576149283.11775041,646084223.02453709,694068512.24320376,734941177.46187043]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,"Scenario 2: Medium Electric + Low Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D166/0.03","v":0},{"$f":"'Rail Summary'!E166/0.03","v":0},{"$f":"'Rail Summary'!F166/0.03","v":0},{"$f":"'Rail Summary'!G166/0.03","v":0},{"$f":"'Rail Summary'!H166/0.03","v":0},{"$f":"'Rail Summary'!I166/0.03","v":0},{"$f":"'Rail Summary'!J166/0.03","v":0},{"$f":"'Rail Summary'!K166/0.03","v":0},{"$f":"'Rail Summary'!L166/0.03","v":0},{"$f":"'Rail Summary'!M166/0.03","v":0},{"$f":"'Rail Summary'!N166/0.03","v":0},{"$f":"'Rail Summary'!O166/0.03","v":0}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D167/0.03","v":0},{"$f":"'Rail Summary'!E167/0.03","v":0},{"$f":"'Rail Summary'!F167/0.03","v":0},{"$f":"'Rail Summary'!G167/0.03","v":0},{"$f":"'Rail Summary'!H167/0.03","v":0},{"$f":"'Rail Summary'!I167/0.03","v":0},{"$f":"'Rail Summary'!J167/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K167/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L167/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M167/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!N167/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!O167/0.03","v":44836177.400000006}]
[null,2026,0,436287132.50666338,0,0,0,0,0,0,12221986.560000001,0,0,3676.7488360529401,261295281.04462293,107957840.44536257,54808347.707841814,436287132.50666338,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D168/0.03","v":0},{"$f":"'Rail Summary'!E168/0.03","v":0},{"$f":"'Rail Summary'!F168/0.03","v":0},{"$f":"'Rail Summary'!G168/0.03","v":0},{"$f":"'Rail Summary'!H168/0.03","v":0},{"$f":"'Rail Summary'!I168/0.03","v":0},{"$f":"'Rail Summary'!J168/0.03","v":0},{"$f":"'Rail Summary'!K168/0.03","v":0},{"$f":"'Rail Summary'!L168/0.03","v":0},{"$f":"'Rail Summary'!M168/0.03","v":0},{"$f":"'Rail Summary'!N168/0.03","v":0},{"$f":"'Rail Summary'!O168/0.03","v":0}]
[null,2027,0,478632375.91924965,0,0,0,0,0,0,23702488.544,0,0,3676.7488360529401,282578319.68280917,111708321.72536257,60639569.218241811,478632375.91924965,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D169/0.03","v":0},{"$f":"'Rail Summary'!E169/0.03","v":0},{"$f":"'Rail Summary'!F169/0.03","v":0},{"$f":"'Rail Summary'!G169/0.03","v":0},{"$f":"'Rail Summary'!H169/0.03","v":0},{"$f":"'Rail Summary'!I169/0.03","v":0},{"$f":"'Rail Summary'!J169/0.03","v":0},{"$f":"'Rail Summary'!K169/0.03","v":0},{"$f":"'Rail Summary'!L169/0.03","v":0},{"$f":"'Rail Summary'!M169/0.03","v":0},{"$f":"'Rail Summary'!N169/0.03","v":0},{"$f":"'Rail Summary'!O169/0.03","v":0}]
[null,2028,16052500.940000001,489203664.96399003,0,16052500.940000001,0,0,16052500.940000001,0,23946844.095999993,0,0,3676.7488360529401,287074031.66514963,111708321.72536257,66470790.728641808,489203664.96399003,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z242:Z245)","v":0},{"$f":"SUM(AA242:AA245)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,2029,21612602.814000003,506672827.4626447,0,21612602.814000003,0,0,21612602.814000003,0,24191199.647999998,0,0,3676.7488360529401,298467617.10140431,111708321.72536257,72302012.23904182,506672827.4626447,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D159","v":0},{"$f":"'Rail Summary'!E159","v":0},{"$f":"'Rail Summary'!F159","v":0},{"$f":"'Rail Summary'!G159","v":0},{"$f":"'Rail Summary'!H159","v":0},{"$f":"'Rail Summary'!I159","v":0},{"$f":"'Rail Summary'!J159","v":0},{"$f":"'Rail Summary'!K159","v":0},{"$f":"'Rail Summary'!L159","v":0},{"$f":"'Rail Summary'!M159","v":0},{"$f":"'Rail Summary'!N159","v":0},{"$f":"'Rail Summary'!O159","v":0}]
[null,2030,44836177.400000006,581066851.33191037,0,44836177.400000006,0,0,44836177.400000006,0,24435555.199999999,0,0,3676.7488360529401,361894311.58826989,116600074.04536256,78133233.749441817,581066851.33191037,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D160","v":0},{"$f":"'Rail Summary'!E160","v":0},{"$f":"'Rail Summary'!F160","v":0},{"$f":"'Rail Summary'!G160","v":0},{"$f":"'Rail Summary'!H160","v":12221986.560000001},{"$f":"'Rail Summary'!I160","v":23702488.544},{"$f":"'Rail Summary'!J160","v":23946844.095999993},{"$f":"'Rail Summary'!K160","v":24191199.647999998},{"$f":"'Rail Summary'!L160","v":24435555.199999999},{"$f":"'Rail Summary'!M160","v":60955748},{"$f":"'Rail Summary'!N160","v":60955748},{"$f":"'Rail Summary'!O160","v":60955748}]
[null,2035,44836177.400000006,687521984.038697,0,44836177.400000006,0,0,44836177.400000006,0,60955748,0,0,3676.7488360529401,389436959.07638997,118119701.24536256,119005898.96810848,687521984.038697,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D161","v":0},{"$f":"'Rail Summary'!E161","v":0},{"$f":"'Rail Summary'!F161","v":0},{"$f":"'Rail Summary'!G161","v":0},{"$f":"'Rail Summary'!H161","v":0},{"$f":"'Rail Summary'!I161","v":0},{"$f":"'Rail Summary'!J161","v":0},{"$f":"'Rail Summary'!K161","v":0},{"$f":"'Rail Summary'!L161","v":0},{"$f":"'Rail Summary'!M161","v":0},{"$f":"'Rail Summary'!N161","v":0},{"$f":"'Rail Summary'!O161","v":0}]
[null,2040,44836177.400000006,735506273.25736368,0,44836177.400000006,0,0,44836177.400000006,0,60955748,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,159878564.18677512,735506273.25736368,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D162","v":0},{"$f":"'Rail Summary'!E162","v":0},{"$f":"'Rail Summary'!F162","v":0},{"$f":"'Rail Summary'!G162","v":0},{"$f":"'Rail Summary'!H162","v":0},{"$f":"'Rail Summary'!I162","v":0},{"$f":"'Rail Summary'!J162","v":0},{"$f":"'Rail Summary'!K162","v":0},{"$f":"'Rail Summary'!L162","v":0},{"$f":"'Rail Summary'!M162","v":0},{"$f":"'Rail Summary'!N162","v":0},{"$f":"'Rail Summary'!O162","v":0}]
[null,2045,44836177.400000006,776378938.47603035,0,44836177.400000006,0,0,44836177.400000006,0,60955748,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,200751229.40544182,776378938.47603035,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D152","v":3676.7488360529401},{"$f":"'Rail Summary'!E152","v":3676.7488360529401},{"$f":"'Rail Summary'!F152","v":3676.7488360529401},{"$f":"'Rail Summary'!G152","v":3676.7488360529401},{"$f":"'Rail Summary'!H152","v":3676.7488360529401},{"$f":"'Rail Summary'!I152","v":3676.7488360529401},{"$f":"'Rail Summary'!J152","v":3676.7488360529401},{"$f":"'Rail Summary'!K152","v":3676.7488360529401},{"$f":"'Rail Summary'!L152","v":3676.7488360529401},{"$f":"'Rail Summary'!M152","v":3676.7488360529401},{"$f":"'Rail Summary'!N152","v":3676.7488360529401},{"$f":"'Rail Summary'!O152","v":3676.7488360529401}]
["Scenario 3: Medium Electric + High Hydrogen",2022,0,382054269.59682894,{"$f":"TRANSPOSE(Z256:AK269)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D153","v":242609290.7363885},{"$f":"'Rail Summary'!E153","v":245246348.24439278},{"$f":"'Rail Summary'!F153","v":250461017.52234888},{"$f":"'Rail Summary'!G153","v":258584448.31801111},{"$f":"'Rail Summary'!H153","v":261295281.04462293},{"$f":"'Rail Summary'!I153","v":282578319.68280917},{"$f":"'Rail Summary'!J153","v":287074031.66514963},{"$f":"'Rail Summary'!K153","v":298467617.10140431},{"$f":"'Rail Summary'!L153","v":361894311.58826989},{"$f":"'Rail Summary'!M153","v":389436959.07638997},{"$f":"'Rail Summary'!N153","v":389436959.07638997},{"$f":"'Rail Summary'!O153","v":389436959.07638997}]
[null,2023,0,390522548.61523318,0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D154","v":107957840.44536257},{"$f":"'Rail Summary'!E154","v":107957840.44536257},{"$f":"'Rail Summary'!F154","v":107957840.44536257},{"$f":"'Rail Summary'!G154","v":107957840.44536257},{"$f":"'Rail Summary'!H154","v":107957840.44536257},{"$f":"'Rail Summary'!I154","v":111708321.72536257},{"$f":"'Rail Summary'!J154","v":111708321.72536257},{"$f":"'Rail Summary'!K154","v":111708321.72536257},{"$f":"'Rail Summary'!L154","v":116600074.04536256},{"$f":"'Rail Summary'!M154","v":118119701.24536256},{"$f":"'Rail Summary'!N154","v":125231325.24536256},{"$f":"'Rail Summary'!O154","v":125231325.24536256}]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D155","v":31483461.66624181},{"$f":"'Rail Summary'!E155","v":37314683.176641807},{"$f":"'Rail Summary'!F155","v":43145904.687041812},{"$f":"'Rail Summary'!G155","v":48977126.197441816},{"$f":"'Rail Summary'!H155","v":54808347.707841814},{"$f":"'Rail Summary'!I155","v":60639569.218241811},{"$f":"'Rail Summary'!J155","v":66470790.728641808},{"$f":"'Rail Summary'!K155","v":72302012.23904182},{"$f":"'Rail Summary'!L155","v":78133233.749441817},{"$f":"'Rail Summary'!M155","v":119005898.96810848},{"$f":"'Rail Summary'!N155","v":159878564.18677512},{"$f":"'Rail Summary'!O155","v":200751229.40544182}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z247:Z254)","v":382054269.59682894},{"$f":"SUM(AA247:AA254)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,687521984.038697,735506273.25736368,776378938.47603035]
[null,2026,0,436287132.50666338,0,0,0,0,0,0,12221986.560000001,0,0,3676.7488360529401,261295281.04462293,107957840.44536257,54808347.707841814,436287132.50666338,null,null,null,null,null,"Scenario 3: Medium Electric + High Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D197/0.03","v":0},{"$f":"'Rail Summary'!E197/0.03","v":0},{"$f":"'Rail Summary'!F197/0.03","v":0},{"$f":"'Rail Summary'!G197/0.03","v":0},{"$f":"'Rail Summary'!H197/0.03","v":0},{"$f":"'Rail Summary'!I197/0.03","v":0},{"$f":"'Rail Summary'!J197/0.03","v":0},{"$f":"'Rail Summary'!K197/0.03","v":0},{"$f":"'Rail Summary'!L197/0.03","v":0},{"$f":"'Rail Summary'!M197/0.03","v":0},{"$f":"'Rail Summary'!N197/0.03","v":0},{"$f":"'Rail Summary'!O197/0.03","v":0}]
[null,2027,0,478632375.91924965,0,0,0,0,0,0,23702488.544,0,0,3676.7488360529401,282578319.68280917,111708321.72536257,60639569.218241811,478632375.91924965,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D198/0.03","v":0},{"$f":"'Rail Summary'!E198/0.03","v":0},{"$f":"'Rail Summary'!F198/0.03","v":0},{"$f":"'Rail Summary'!G198/0.03","v":0},{"$f":"'Rail Summary'!H198/0.03","v":0},{"$f":"'Rail Summary'!I198/0.03","v":0},{"$f":"'Rail Summary'!J198/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K198/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L198/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M198/0.03","v":128745668},{"$f":"'Rail Summary'!N198/0.03","v":128745668},{"$f":"'Rail Summary'!O198/0.03","v":128745668}]
[null,2028,16052500.940000001,489203664.96399003,0,16052500.940000001,0,0,16052500.940000001,0,23946844.095999993,0,0,3676.7488360529401,287074031.66514963,111708321.72536257,66470790.728641808,489203664.96399003,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D199/0.03","v":0},{"$f":"'Rail Summary'!E199/0.03","v":0},{"$f":"'Rail Summary'!F199/0.03","v":0},{"$f":"'Rail Summary'!G199/0.03","v":0},{"$f":"'Rail Summary'!H199/0.03","v":0},{"$f":"'Rail Summary'!I199/0.03","v":0},{"$f":"'Rail Summary'!J199/0.03","v":0},{"$f":"'Rail Summary'!K199/0.03","v":0},{"$f":"'Rail Summary'!L199/0.03","v":0},{"$f":"'Rail Summary'!M199/0.03","v":0},{"$f":"'Rail Summary'!N199/0.03","v":0},{"$f":"'Rail Summary'!O199/0.03","v":0}]
[null,2029,21612602.814000003,506672827.4626447,0,21612602.814000003,0,0,21612602.814000003,0,24191199.647999998,0,0,3676.7488360529401,298467617.10140431,111708321.72536257,72302012.23904182,506672827.4626447,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D200/0.03","v":0},{"$f":"'Rail Summary'!E200/0.03","v":0},{"$f":"'Rail Summary'!F200/0.03","v":0},{"$f":"'Rail Summary'!G200/0.03","v":0},{"$f":"'Rail Summary'!H200/0.03","v":0},{"$f":"'Rail Summary'!I200/0.03","v":0},{"$f":"'Rail Summary'!J200/0.03","v":0},{"$f":"'Rail Summary'!K200/0.03","v":0},{"$f":"'Rail Summary'!L200/0.03","v":0},{"$f":"'Rail Summary'!M200/0.03","v":0},{"$f":"'Rail Summary'!N200/0.03","v":0},{"$f":"'Rail Summary'!O200/0.03","v":0}]
[null,2030,44836177.400000006,581066851.33191037,0,44836177.400000006,0,0,44836177.400000006,0,24435555.199999999,0,0,3676.7488360529401,361894311.58826989,116600074.04536256,78133233.749441817,581066851.33191037,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z256:Z259)","v":0},{"$f":"SUM(AA256:AA259)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,2035,128745668,651001791.23869705,0,128745668,0,0,128745668,0,24435555.199999999,0,0,3676.7488360529401,389436959.07638997,118119701.24536256,119005898.96810848,651001791.23869705,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D190","v":0},{"$f":"'Rail Summary'!E190","v":0},{"$f":"'Rail Summary'!F190","v":0},{"$f":"'Rail Summary'!G190","v":0},{"$f":"'Rail Summary'!H190","v":0},{"$f":"'Rail Summary'!I190","v":0},{"$f":"'Rail Summary'!J190","v":0},{"$f":"'Rail Summary'!K190","v":0},{"$f":"'Rail Summary'!L190","v":0},{"$f":"'Rail Summary'!M190","v":0},{"$f":"'Rail Summary'!N190","v":0},{"$f":"'Rail Summary'!O190","v":0}]
[null,2040,128745668,698986080.45736361,0,128745668,0,0,128745668,0,24435555.199999999,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,159878564.18677512,698986080.45736361,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D191","v":0},{"$f":"'Rail Summary'!E191","v":0},{"$f":"'Rail Summary'!F191","v":0},{"$f":"'Rail Summary'!G191","v":0},{"$f":"'Rail Summary'!H191","v":12221986.560000001},{"$f":"'Rail Summary'!I191","v":23702488.544},{"$f":"'Rail Summary'!J191","v":23946844.095999993},{"$f":"'Rail Summary'!K191","v":24191199.647999998},{"$f":"'Rail Summary'!L191","v":24435555.199999999},{"$f":"'Rail Summary'!M191","v":24435555.199999999},{"$f":"'Rail Summary'!N191","v":24435555.199999999},{"$f":"'Rail Summary'!O191","v":24435555.199999999}]
[null,2045,128745668,739858745.6760304,0,128745668,0,0,128745668,0,24435555.199999999,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,200751229.40544182,739858745.6760304,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D192","v":0},{"$f":"'Rail Summary'!E192","v":0},{"$f":"'Rail Summary'!F192","v":0},{"$f":"'Rail Summary'!G192","v":0},{"$f":"'Rail Summary'!H192","v":0},{"$f":"'Rail Summary'!I192","v":0},{"$f":"'Rail Summary'!J192","v":0},{"$f":"'Rail Summary'!K192","v":0},{"$f":"'Rail Summary'!L192","v":0},{"$f":"'Rail Summary'!M192","v":0},{"$f":"'Rail Summary'!N192","v":0},{"$f":"'Rail Summary'!O192","v":0}]
["Scenario 4: High Electric + Low Hydrogen",2022,0,382054269.59682894,{"$f":"TRANSPOSE(Z270:AK283)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D193","v":0},{"$f":"'Rail Summary'!E193","v":0},{"$f":"'Rail Summary'!F193","v":0},{"$f":"'Rail Summary'!G193","v":0},{"$f":"'Rail Summary'!H193","v":0},{"$f":"'Rail Summary'!I193","v":0},{"$f":"'Rail Summary'!J193","v":0},{"$f":"'Rail Summary'!K193","v":0},{"$f":"'Rail Summary'!L193","v":0},{"$f":"'Rail Summary'!M193","v":0},{"$f":"'Rail Summary'!N193","v":0},{"$f":"'Rail Summary'!O193","v":0}]
[null,2023,0,390522548.61523318,0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D183","v":3676.7488360529401},{"$f":"'Rail Summary'!E183","v":3676.7488360529401},{"$f":"'Rail Summary'!F183","v":3676.7488360529401},{"$f":"'Rail Summary'!G183","v":3676.7488360529401},{"$f":"'Rail Summary'!H183","v":3676.7488360529401},{"$f":"'Rail Summary'!I183","v":3676.7488360529401},{"$f":"'Rail Summary'!J183","v":3676.7488360529401},{"$f":"'Rail Summary'!K183","v":3676.7488360529401},{"$f":"'Rail Summary'!L183","v":3676.7488360529401},{"$f":"'Rail Summary'!M183","v":3676.7488360529401},{"$f":"'Rail Summary'!N183","v":3676.7488360529401},{"$f":"'Rail Summary'!O183","v":3676.7488360529401}]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D184","v":242609290.7363885},{"$f":"'Rail Summary'!E184","v":245246348.24439278},{"$f":"'Rail Summary'!F184","v":250461017.52234888},{"$f":"'Rail Summary'!G184","v":258584448.31801111},{"$f":"'Rail Summary'!H184","v":261295281.04462293},{"$f":"'Rail Summary'!I184","v":282578319.68280917},{"$f":"'Rail Summary'!J184","v":287074031.66514963},{"$f":"'Rail Summary'!K184","v":298467617.10140431},{"$f":"'Rail Summary'!L184","v":361894311.58826989},{"$f":"'Rail Summary'!M184","v":389436959.07638997},{"$f":"'Rail Summary'!N184","v":389436959.07638997},{"$f":"'Rail Summary'!O184","v":389436959.07638997}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D185","v":107957840.44536257},{"$f":"'Rail Summary'!E185","v":107957840.44536257},{"$f":"'Rail Summary'!F185","v":107957840.44536257},{"$f":"'Rail Summary'!G185","v":107957840.44536257},{"$f":"'Rail Summary'!H185","v":107957840.44536257},{"$f":"'Rail Summary'!I185","v":111708321.72536257},{"$f":"'Rail Summary'!J185","v":111708321.72536257},{"$f":"'Rail Summary'!K185","v":111708321.72536257},{"$f":"'Rail Summary'!L185","v":116600074.04536256},{"$f":"'Rail Summary'!M185","v":118119701.24536256},{"$f":"'Rail Summary'!N185","v":125231325.24536256},{"$f":"'Rail Summary'!O185","v":125231325.24536256}]
[null,2026,0,436287132.50666338,0,0,0,0,0,0,12221986.560000001,0,0,3676.7488360529401,261295281.04462293,107957840.44536257,54808347.707841814,436287132.50666338,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D186","v":31483461.66624181},{"$f":"'Rail Summary'!E186","v":37314683.176641807},{"$f":"'Rail Summary'!F186","v":43145904.687041812},{"$f":"'Rail Summary'!G186","v":48977126.197441816},{"$f":"'Rail Summary'!H186","v":54808347.707841814},{"$f":"'Rail Summary'!I186","v":60639569.218241811},{"$f":"'Rail Summary'!J186","v":66470790.728641808},{"$f":"'Rail Summary'!K186","v":72302012.23904182},{"$f":"'Rail Summary'!L186","v":78133233.749441817},{"$f":"'Rail Summary'!M186","v":119005898.96810848},{"$f":"'Rail Summary'!N186","v":159878564.18677512},{"$f":"'Rail Summary'!O186","v":200751229.40544182}]
[null,2027,0,483309329.74127817,0,0,0,0,0,0,46940655.159999996,0,0,3676.7488360529401,264017106.88883778,111708321.72536257,60639569.218241811,483309329.74127817,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z261:Z268)","v":382054269.59682894},{"$f":"SUM(AA261:AA268)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,651001791.23869705,698986080.45736361,739858745.6760304]
[null,2028,16052500.940000001,493928834.80480236,0,16052500.940000001,0,0,16052500.940000001,0,47424579.439999998,0,0,3676.7488360529401,268321466.16196194,111708321.72536257,66470790.728641808,493928834.80480236,null,null,null,null,null,"Scenario 4: High Electric + Low Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D228/0.03","v":0},{"$f":"'Rail Summary'!E228/0.03","v":0},{"$f":"'Rail Summary'!F228/0.03","v":0},{"$f":"'Rail Summary'!G228/0.03","v":0},{"$f":"'Rail Summary'!H228/0.03","v":0},{"$f":"'Rail Summary'!I228/0.03","v":0},{"$f":"'Rail Summary'!J228/0.03","v":0},{"$f":"'Rail Summary'!K228/0.03","v":0},{"$f":"'Rail Summary'!L228/0.03","v":0},{"$f":"'Rail Summary'!M228/0.03","v":0},{"$f":"'Rail Summary'!N228/0.03","v":0},{"$f":"'Rail Summary'!O228/0.03","v":0}]
[null,2029,21612602.814000003,513615852.38562608,0,21612602.814000003,0,0,21612602.814000003,0,58689510.263999999,0,0,3676.7488360529401,270912331.40838569,111708321.72536257,72302012.23904182,513615852.38562608,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D229/0.03","v":0},{"$f":"'Rail Summary'!E229/0.03","v":0},{"$f":"'Rail Summary'!F229/0.03","v":0},{"$f":"'Rail Summary'!G229/0.03","v":0},{"$f":"'Rail Summary'!H229/0.03","v":0},{"$f":"'Rail Summary'!I229/0.03","v":0},{"$f":"'Rail Summary'!J229/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K229/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L229/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M229/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!N229/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!O229/0.03","v":44836177.400000006}]
[null,2030,44836177.400000006,603302542.5353905,0,44836177.400000006,0,0,44836177.400000006,0,134923600,0,0,3676.7488360529401,273641957.99175006,116600074.04536256,78133233.749441817,603302542.5353905,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D230/0.03","v":0},{"$f":"'Rail Summary'!E230/0.03","v":0},{"$f":"'Rail Summary'!F230/0.03","v":0},{"$f":"'Rail Summary'!G230/0.03","v":0},{"$f":"'Rail Summary'!H230/0.03","v":0},{"$f":"'Rail Summary'!I230/0.03","v":0},{"$f":"'Rail Summary'!J230/0.03","v":0},{"$f":"'Rail Summary'!K230/0.03","v":0},{"$f":"'Rail Summary'!L230/0.03","v":0},{"$f":"'Rail Summary'!M230/0.03","v":0},{"$f":"'Rail Summary'!N230/0.03","v":0},{"$f":"'Rail Summary'!O230/0.03","v":0}]
[null,2035,44836177.400000006,716697378.03543711,0,44836177.400000006,0,0,44836177.400000006,0,205927400,0,0,3676.7488360529401,273640701.07313007,118119701.24536256,119005898.96810848,716697378.03543711,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D231/0.03","v":0},{"$f":"'Rail Summary'!E231/0.03","v":0},{"$f":"'Rail Summary'!F231/0.03","v":0},{"$f":"'Rail Summary'!G231/0.03","v":0},{"$f":"'Rail Summary'!H231/0.03","v":0},{"$f":"'Rail Summary'!I231/0.03","v":0},{"$f":"'Rail Summary'!J231/0.03","v":0},{"$f":"'Rail Summary'!K231/0.03","v":0},{"$f":"'Rail Summary'!L231/0.03","v":0},{"$f":"'Rail Summary'!M231/0.03","v":0},{"$f":"'Rail Summary'!N231/0.03","v":0},{"$f":"'Rail Summary'!O231/0.03","v":0}]
[null,2040,44836177.400000006,764681667.25410378,0,44836177.400000006,0,0,44836177.400000006,0,205927400,0,0,3676.7488360529401,273640701.07313007,125231325.24536256,159878564.18677512,764681667.25410378,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z270:Z273)","v":0},{"$f":"SUM(AA270:AA273)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,44836177.400000006,44836177.400000006,44836177.400000006]
[null,2045,44836177.400000006,805554332.47277045,0,44836177.400000006,0,0,44836177.400000006,0,205927400,0,0,3676.7488360529401,273640701.07313007,125231325.24536256,200751229.40544182,805554332.47277045,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D221","v":0},{"$f":"'Rail Summary'!E221","v":0},{"$f":"'Rail Summary'!F221","v":0},{"$f":"'Rail Summary'!G221","v":0},{"$f":"'Rail Summary'!H221","v":0},{"$f":"'Rail Summary'!I221","v":0},{"$f":"'Rail Summary'!J221","v":0},{"$f":"'Rail Summary'!K221","v":0},{"$f":"'Rail Summary'!L221","v":0},{"$f":"'Rail Summary'!M221","v":0},{"$f":"'Rail Summary'!N221","v":0},{"$f":"'Rail Summary'!O221","v":0}]
["Scenario 5: High Electric + High Hydrogen",2022,0,382054269.59682894,{"$f":"TRANSPOSE(Z284:AK297)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D222","v":0},{"$f":"'Rail Summary'!E222","v":0},{"$f":"'Rail Summary'!F222","v":0},{"$f":"'Rail Summary'!G222","v":0},{"$f":"'Rail Summary'!H222","v":12221986.560000001},{"$f":"'Rail Summary'!I222","v":46940655.159999996},{"$f":"'Rail Summary'!J222","v":47424579.439999998},{"$f":"'Rail Summary'!K222","v":58689510.263999999},{"$f":"'Rail Summary'!L222","v":134923600},{"$f":"'Rail Summary'!M222","v":205927400},{"$f":"'Rail Summary'!N222","v":205927400},{"$f":"'Rail Summary'!O222","v":205927400}]
[null,2023,0,390522548.61523318,0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D223","v":0},{"$f":"'Rail Summary'!E223","v":0},{"$f":"'Rail Summary'!F223","v":0},{"$f":"'Rail Summary'!G223","v":0},{"$f":"'Rail Summary'!H223","v":0},{"$f":"'Rail Summary'!I223","v":0},{"$f":"'Rail Summary'!J223","v":0},{"$f":"'Rail Summary'!K223","v":0},{"$f":"'Rail Summary'!L223","v":0},{"$f":"'Rail Summary'!M223","v":0},{"$f":"'Rail Summary'!N223","v":0},{"$f":"'Rail Summary'!O223","v":0}]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D224","v":0},{"$f":"'Rail Summary'!E224","v":0},{"$f":"'Rail Summary'!F224","v":0},{"$f":"'Rail Summary'!G224","v":0},{"$f":"'Rail Summary'!H224","v":0},{"$f":"'Rail Summary'!I224","v":0},{"$f":"'Rail Summary'!J224","v":0},{"$f":"'Rail Summary'!K224","v":0},{"$f":"'Rail Summary'!L224","v":0},{"$f":"'Rail Summary'!M224","v":0},{"$f":"'Rail Summary'!N224","v":0},{"$f":"'Rail Summary'!O224","v":0}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D214","v":3676.7488360529401},{"$f":"'Rail Summary'!E214","v":3676.7488360529401},{"$f":"'Rail Summary'!F214","v":3676.7488360529401},{"$f":"'Rail Summary'!G214","v":3676.7488360529401},{"$f":"'Rail Summary'!H214","v":3676.7488360529401},{"$f":"'Rail Summary'!I214","v":3676.7488360529401},{"$f":"'Rail Summary'!J214","v":3676.7488360529401},{"$f":"'Rail Summary'!K214","v":3676.7488360529401},{"$f":"'Rail Summary'!L214","v":3676.7488360529401},{"$f":"'Rail Summary'!M214","v":3676.7488360529401},{"$f":"'Rail Summary'!N214","v":3676.7488360529401},{"$f":"'Rail Summary'!O214","v":3676.7488360529401}]
[null,2026,0,436287132.50666338,0,0,0,0,0,0,12221986.560000001,0,0,3676.7488360529401,261295281.04462293,107957840.44536257,54808347.707841814,436287132.50666338,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D215","v":242609290.7363885},{"$f":"'Rail Summary'!E215","v":245246348.24439278},{"$f":"'Rail Summary'!F215","v":250461017.52234888},{"$f":"'Rail Summary'!G215","v":258584448.31801111},{"$f":"'Rail Summary'!H215","v":261295281.04462293},{"$f":"'Rail Summary'!I215","v":264017106.88883778},{"$f":"'Rail Summary'!J215","v":268321466.16196194},{"$f":"'Rail Summary'!K215","v":270912331.40838569},{"$f":"'Rail Summary'!L215","v":273641957.99175006},{"$f":"'Rail Summary'!M215","v":273640701.07313007},{"$f":"'Rail Summary'!N215","v":273640701.07313007},{"$f":"'Rail Summary'!O215","v":273640701.07313007}]
[null,2027,0,483309329.74127817,0,0,0,0,0,0,46940655.159999996,0,0,3676.7488360529401,264017106.88883778,111708321.72536257,60639569.218241811,483309329.74127817,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D216","v":107957840.44536257},{"$f":"'Rail Summary'!E216","v":107957840.44536257},{"$f":"'Rail Summary'!F216","v":107957840.44536257},{"$f":"'Rail Summary'!G216","v":107957840.44536257},{"$f":"'Rail Summary'!H216","v":107957840.44536257},{"$f":"'Rail Summary'!I216","v":111708321.72536257},{"$f":"'Rail Summary'!J216","v":111708321.72536257},{"$f":"'Rail Summary'!K216","v":111708321.72536257},{"$f":"'Rail Summary'!L216","v":116600074.04536256},{"$f":"'Rail Summary'!M216","v":118119701.24536256},{"$f":"'Rail Summary'!N216","v":125231325.24536256},{"$f":"'Rail Summary'!O216","v":125231325.24536256}]
[null,2028,16052500.940000001,493928834.80480236,0,16052500.940000001,0,0,16052500.940000001,0,47424579.439999998,0,0,3676.7488360529401,268321466.16196194,111708321.72536257,66470790.728641808,493928834.80480236,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D217","v":31483461.66624181},{"$f":"'Rail Summary'!E217","v":37314683.176641807},{"$f":"'Rail Summary'!F217","v":43145904.687041812},{"$f":"'Rail Summary'!G217","v":48977126.197441816},{"$f":"'Rail Summary'!H217","v":54808347.707841814},{"$f":"'Rail Summary'!I217","v":60639569.218241811},{"$f":"'Rail Summary'!J217","v":66470790.728641808},{"$f":"'Rail Summary'!K217","v":72302012.23904182},{"$f":"'Rail Summary'!L217","v":78133233.749441817},{"$f":"'Rail Summary'!M217","v":119005898.96810848},{"$f":"'Rail Summary'!N217","v":159878564.18677512},{"$f":"'Rail Summary'!O217","v":200751229.40544182}]
[null,2029,21612602.814000003,513615852.38562608,0,21612602.814000003,0,0,21612602.814000003,0,58689510.263999999,0,0,3676.7488360529401,270912331.40838569,111708321.72536257,72302012.23904182,513615852.38562608,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z275:Z282)","v":382054269.59682894},{"$f":"SUM(AA275:AA282)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,483309329.74127817,493928834.80480236,513615852.38562608,603302542.5353905,716697378.03543711,764681667.25410378,805554332.47277045]
[null,2030,44836177.400000006,603302542.5353905,0,44836177.400000006,0,0,44836177.400000006,0,134923600,0,0,3676.7488360529401,273641957.99175006,116600074.04536256,78133233.749441817,603302542.5353905,null,null,null,null,null,"Scenario 5: High Electric + High Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D259/0.03","v":0},{"$f":"'Rail Summary'!E259/0.03","v":0},{"$f":"'Rail Summary'!F259/0.03","v":0},{"$f":"'Rail Summary'!G259/0.03","v":0},{"$f":"'Rail Summary'!H259/0.03","v":0},{"$f":"'Rail Summary'!I259/0.03","v":0},{"$f":"'Rail Summary'!J259/0.03","v":0},{"$f":"'Rail Summary'!K259/0.03","v":0},{"$f":"'Rail Summary'!L259/0.03","v":0},{"$f":"'Rail Summary'!M259/0.03","v":0},{"$f":"'Rail Summary'!N259/0.03","v":0},{"$f":"'Rail Summary'!O259/0.03","v":0}]
[null,2035,128745668,680177185.23543715,0,128745668,0,0,128745668,0,169407207.19999999,0,0,3676.7488360529401,273640701.07313007,118119701.24536256,119005898.96810848,680177185.23543715,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D260/0.03","v":0},{"$f":"'Rail Summary'!E260/0.03","v":0},{"$f":"'Rail Summary'!F260/0.03","v":0},{"$f":"'Rail Summary'!G260/0.03","v":0},{"$f":"'Rail Summary'!H260/0.03","v":0},{"$f":"'Rail Summary'!I260/0.03","v":0},{"$f":"'Rail Summary'!J260/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K260/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L260/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M260/0.03","v":128745668},{"$f":"'Rail Summary'!N260/0.03","v":128745668},{"$f":"'Rail Summary'!O260/0.03","v":128745668}]
[null,2040,128745668,728161474.45410371,0,128745668,0,0,128745668,0,169407207.19999999,0,0,3676.7488360529401,273640701.07313007,125231325.24536256,159878564.18677512,728161474.45410371,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D261/0.03","v":0},{"$f":"'Rail Summary'!E261/0.03","v":0},{"$f":"'Rail Summary'!F261/0.03","v":0},{"$f":"'Rail Summary'!G261/0.03","v":0},{"$f":"'Rail Summary'!H261/0.03","v":0},{"$f":"'Rail Summary'!I261/0.03","v":0},{"$f":"'Rail Summary'!J261/0.03","v":0},{"$f":"'Rail Summary'!K261/0.03","v":0},{"$f":"'Rail Summary'!L261/0.03","v":0},{"$f":"'Rail Summary'!M261/0.03","v":0},{"$f":"'Rail Summary'!N261/0.03","v":0},{"$f":"'Rail Summary'!O261/0.03","v":0}]
[null,2045,128745668,769034139.6727705,0,128745668,0,0,128745668,0,169407207.19999999,0,0,3676.7488360529401,273640701.07313007,125231325.24536256,200751229.40544182,769034139.6727705,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D262/0.03","v":0},{"$f":"'Rail Summary'!E262/0.03","v":0},{"$f":"'Rail Summary'!F262/0.03","v":0},{"$f":"'Rail Summary'!G262/0.03","v":0},{"$f":"'Rail Summary'!H262/0.03","v":0},{"$f":"'Rail Summary'!I262/0.03","v":0},{"$f":"'Rail Summary'!J262/0.03","v":0},{"$f":"'Rail Summary'!K262/0.03","v":0},{"$f":"'Rail Summary'!L262/0.03","v":0},{"$f":"'Rail Summary'!M262/0.03","v":0},{"$f":"'Rail Summary'!N262/0.03","v":0},{"$f":"'Rail Summary'!O262/0.03","v":0}]
["Scenario 6: Medium Electric + Medium Hydrogen",2022,0,382054269.59682894,{"$f":"TRANSPOSE(Z298:AK311)","v":0},0,0,0,0,0,0,0,0,3676.7488360529401,242609290.7363885,107957840.44536257,31483461.66624181,382054269.59682894,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z284:Z287)","v":0},{"$f":"SUM(AA284:AA287)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,128745668,128745668,128745668]
[null,2023,0,390522548.61523318,0,0,0,0,0,0,0,0,0,3676.7488360529401,245246348.24439278,107957840.44536257,37314683.176641807,390522548.61523318,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D252","v":0},{"$f":"'Rail Summary'!E252","v":0},{"$f":"'Rail Summary'!F252","v":0},{"$f":"'Rail Summary'!G252","v":0},{"$f":"'Rail Summary'!H252","v":0},{"$f":"'Rail Summary'!I252","v":0},{"$f":"'Rail Summary'!J252","v":0},{"$f":"'Rail Summary'!K252","v":0},{"$f":"'Rail Summary'!L252","v":0},{"$f":"'Rail Summary'!M252","v":0},{"$f":"'Rail Summary'!N252","v":0},{"$f":"'Rail Summary'!O252","v":0}]
[null,2024,0,401568439.40358931,0,0,0,0,0,0,0,0,0,3676.7488360529401,250461017.52234888,107957840.44536257,43145904.687041812,401568439.40358931,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D253","v":0},{"$f":"'Rail Summary'!E253","v":0},{"$f":"'Rail Summary'!F253","v":0},{"$f":"'Rail Summary'!G253","v":0},{"$f":"'Rail Summary'!H253","v":12221986.560000001},{"$f":"'Rail Summary'!I253","v":46940655.159999996},{"$f":"'Rail Summary'!J253","v":47424579.439999998},{"$f":"'Rail Summary'!K253","v":58689510.263999999},{"$f":"'Rail Summary'!L253","v":134923600},{"$f":"'Rail Summary'!M253","v":169407207.19999999},{"$f":"'Rail Summary'!N253","v":169407207.19999999},{"$f":"'Rail Summary'!O253","v":169407207.19999999}]
[null,2025,0,415523091.70965153,0,0,0,0,0,0,0,0,0,3676.7488360529401,258584448.31801111,107957840.44536257,48977126.197441816,415523091.70965153,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D254","v":0},{"$f":"'Rail Summary'!E254","v":0},{"$f":"'Rail Summary'!F254","v":0},{"$f":"'Rail Summary'!G254","v":0},{"$f":"'Rail Summary'!H254","v":0},{"$f":"'Rail Summary'!I254","v":0},{"$f":"'Rail Summary'!J254","v":0},{"$f":"'Rail Summary'!K254","v":0},{"$f":"'Rail Summary'!L254","v":0},{"$f":"'Rail Summary'!M254","v":0},{"$f":"'Rail Summary'!N254","v":0},{"$f":"'Rail Summary'!O254","v":0}]
[null,2026,0,436287132.50666338,0,0,0,0,0,0,12221986.560000001,0,0,3676.7488360529401,261295281.04462293,107957840.44536257,54808347.707841814,436287132.50666338,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D255","v":0},{"$f":"'Rail Summary'!E255","v":0},{"$f":"'Rail Summary'!F255","v":0},{"$f":"'Rail Summary'!G255","v":0},{"$f":"'Rail Summary'!H255","v":0},{"$f":"'Rail Summary'!I255","v":0},{"$f":"'Rail Summary'!J255","v":0},{"$f":"'Rail Summary'!K255","v":0},{"$f":"'Rail Summary'!L255","v":0},{"$f":"'Rail Summary'!M255","v":0},{"$f":"'Rail Summary'!N255","v":0},{"$f":"'Rail Summary'!O255","v":0}]
[null,2027,{"$f":"SUM(E293:H293)","v":0},{"$f":"SUM(J293:Q293)","v":478632375.91924965},0,0,0,0,0,0,23702488.544,0,0,3676.7488360529401,282578319.68280917,111708321.72536257,60639569.218241811,478632375.91924965,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D245","v":3676.7488360529401},{"$f":"'Rail Summary'!E245","v":3676.7488360529401},{"$f":"'Rail Summary'!F245","v":3676.7488360529401},{"$f":"'Rail Summary'!G245","v":3676.7488360529401},{"$f":"'Rail Summary'!H245","v":3676.7488360529401},{"$f":"'Rail Summary'!I245","v":3676.7488360529401},{"$f":"'Rail Summary'!J245","v":3676.7488360529401},{"$f":"'Rail Summary'!K245","v":3676.7488360529401},{"$f":"'Rail Summary'!L245","v":3676.7488360529401},{"$f":"'Rail Summary'!M245","v":3676.7488360529401},{"$f":"'Rail Summary'!N245","v":3676.7488360529401},{"$f":"'Rail Summary'!O245","v":3676.7488360529401}]
[null,2028,16052500.940000001,489203664.96399003,0,16052500.940000001,0,0,16052500.940000001,0,23946844.095999993,0,0,3676.7488360529401,287074031.66514963,111708321.72536257,66470790.728641808,489203664.96399003,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D246","v":242609290.7363885},{"$f":"'Rail Summary'!E246","v":245246348.24439278},{"$f":"'Rail Summary'!F246","v":250461017.52234888},{"$f":"'Rail Summary'!G246","v":258584448.31801111},{"$f":"'Rail Summary'!H246","v":261295281.04462293},{"$f":"'Rail Summary'!I246","v":264017106.88883778},{"$f":"'Rail Summary'!J246","v":268321466.16196194},{"$f":"'Rail Summary'!K246","v":270912331.40838569},{"$f":"'Rail Summary'!L246","v":273641957.99175006},{"$f":"'Rail Summary'!M246","v":273640701.07313007},{"$f":"'Rail Summary'!N246","v":273640701.07313007},{"$f":"'Rail Summary'!O246","v":273640701.07313007}]
[null,2029,21612602.814000003,506672827.4626447,0,21612602.814000003,0,0,21612602.814000003,0,24191199.647999998,0,0,3676.7488360529401,298467617.10140431,111708321.72536257,72302012.23904182,506672827.4626447,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D247","v":107957840.44536257},{"$f":"'Rail Summary'!E247","v":107957840.44536257},{"$f":"'Rail Summary'!F247","v":107957840.44536257},{"$f":"'Rail Summary'!G247","v":107957840.44536257},{"$f":"'Rail Summary'!H247","v":107957840.44536257},{"$f":"'Rail Summary'!I247","v":111708321.72536257},{"$f":"'Rail Summary'!J247","v":111708321.72536257},{"$f":"'Rail Summary'!K247","v":111708321.72536257},{"$f":"'Rail Summary'!L247","v":116600074.04536256},{"$f":"'Rail Summary'!M247","v":118119701.24536256},{"$f":"'Rail Summary'!N247","v":125231325.24536256},{"$f":"'Rail Summary'!O247","v":125231325.24536256}]
[null,2030,44836177.400000006,581066851.33191037,0,44836177.400000006,0,0,44836177.400000006,0,24435555.199999999,0,0,3676.7488360529401,361894311.58826989,116600074.04536256,78133233.749441817,581066851.33191037,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D248","v":31483461.66624181},{"$f":"'Rail Summary'!E248","v":37314683.176641807},{"$f":"'Rail Summary'!F248","v":43145904.687041812},{"$f":"'Rail Summary'!G248","v":48977126.197441816},{"$f":"'Rail Summary'!H248","v":54808347.707841814},{"$f":"'Rail Summary'!I248","v":60639569.218241811},{"$f":"'Rail Summary'!J248","v":66470790.728641808},{"$f":"'Rail Summary'!K248","v":72302012.23904182},{"$f":"'Rail Summary'!L248","v":78133233.749441817},{"$f":"'Rail Summary'!M248","v":119005898.96810848},{"$f":"'Rail Summary'!N248","v":159878564.18677512},{"$f":"'Rail Summary'!O248","v":200751229.40544182}]
[null,2035,84932454.933333337,670070754.4386971,0,84932454.933333337,0,0,84932454.933333337,0,43504518.399999999,0,0,3676.7488360529401,389436959.07638997,118119701.24536256,119005898.96810848,670070754.4386971,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z289:Z296)","v":382054269.59682894},{"$f":"SUM(AA289:AA296)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,483309329.74127817,493928834.80480236,513615852.38562608,603302542.5353905,680177185.23543715,728161474.45410371,769034139.6727705]
[null,2040,84932454.933333337,718055043.65736365,0,84932454.933333337,0,0,84932454.933333337,0,43504518.399999999,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,159878564.18677512,718055043.65736365,null,null,null,null,null,"Scenario 6: Medium Electric + Medium Hydrogen","Network Rail - Hydrogen",{"$f":"'Rail Summary'!D290/0.03","v":0},{"$f":"'Rail Summary'!E290/0.03","v":0},{"$f":"'Rail Summary'!F290/0.03","v":0},{"$f":"'Rail Summary'!G290/0.03","v":0},{"$f":"'Rail Summary'!H290/0.03","v":0},{"$f":"'Rail Summary'!I290/0.03","v":0},{"$f":"'Rail Summary'!J290/0.03","v":0},{"$f":"'Rail Summary'!K290/0.03","v":0},{"$f":"'Rail Summary'!L290/0.03","v":0},{"$f":"'Rail Summary'!M290/0.03","v":0},{"$f":"'Rail Summary'!N290/0.03","v":0},{"$f":"'Rail Summary'!O290/0.03","v":0}]
[null,2045,84932454.933333337,758927708.87603045,0,84932454.933333337,0,0,84932454.933333337,0,43504518.399999999,0,0,3676.7488360529401,389436959.07638997,125231325.24536256,200751229.40544182,758927708.87603045,null,null,null,null,null,null,"ScotRail - Hydrogen",{"$f":"'Rail Summary'!D291/0.03","v":0},{"$f":"'Rail Summary'!E291/0.03","v":0},{"$f":"'Rail Summary'!F291/0.03","v":0},{"$f":"'Rail Summary'!G291/0.03","v":0},{"$f":"'Rail Summary'!H291/0.03","v":0},{"$f":"'Rail Summary'!I291/0.03","v":0},{"$f":"'Rail Summary'!J291/0.03","v":16052500.940000001},{"$f":"'Rail Summary'!K291/0.03","v":21612602.814000003},{"$f":"'Rail Summary'!L291/0.03","v":44836177.400000006},{"$f":"'Rail Summary'!M291/0.03","v":84932454.933333337},{"$f":"'Rail Summary'!N291/0.03","v":84932454.933333337},{"$f":"'Rail Summary'!O291/0.03","v":84932454.933333337}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other TOCs - Hydrogen",{"$f":"'Rail Summary'!D292/0.03","v":0},{"$f":"'Rail Summary'!E292/0.03","v":0},{"$f":"'Rail Summary'!F292/0.03","v":0},{"$f":"'Rail Summary'!G292/0.03","v":0},{"$f":"'Rail Summary'!H292/0.03","v":0},{"$f":"'Rail Summary'!I292/0.03","v":0},{"$f":"'Rail Summary'!J292/0.03","v":0},{"$f":"'Rail Summary'!K292/0.03","v":0},{"$f":"'Rail Summary'!L292/0.03","v":0},{"$f":"'Rail Summary'!M292/0.03","v":0},{"$f":"'Rail Summary'!N292/0.03","v":0},{"$f":"'Rail Summary'!O292/0.03","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOCs - Hydrogen",{"$f":"'Rail Summary'!D293/0.03","v":0},{"$f":"'Rail Summary'!E293/0.03","v":0},{"$f":"'Rail Summary'!F293/0.03","v":0},{"$f":"'Rail Summary'!G293/0.03","v":0},{"$f":"'Rail Summary'!H293/0.03","v":0},{"$f":"'Rail Summary'!I293/0.03","v":0},{"$f":"'Rail Summary'!J293/0.03","v":0},{"$f":"'Rail Summary'!K293/0.03","v":0},{"$f":"'Rail Summary'!L293/0.03","v":0},{"$f":"'Rail Summary'!M293/0.03","v":0},{"$f":"'Rail Summary'!N293/0.03","v":0},{"$f":"'Rail Summary'!O293/0.03","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Hydrogen",{"$f":"SUM(Z298:Z301)","v":0},{"$f":"SUM(AA298:AA301)","v":0},0,0,0,0,16052500.940000001,21612602.814000003,44836177.400000006,84932454.933333337,84932454.933333337,84932454.933333337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Rail - Battery Electric",{"$f":"'Rail Summary'!D283","v":0},{"$f":"'Rail Summary'!E283","v":0},{"$f":"'Rail Summary'!F283","v":0},{"$f":"'Rail Summary'!G283","v":0},{"$f":"'Rail Summary'!H283","v":0},{"$f":"'Rail Summary'!I283","v":0},{"$f":"'Rail Summary'!J283","v":0},{"$f":"'Rail Summary'!K283","v":0},{"$f":"'Rail Summary'!L283","v":0},{"$f":"'Rail Summary'!M283","v":0},{"$f":"'Rail Summary'!N283","v":0},{"$f":"'Rail Summary'!O283","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScotRail - Battery Electric",{"$f":"'Rail Summary'!D284","v":0},{"$f":"'Rail Summary'!E284","v":0},{"$f":"'Rail Summary'!F284","v":0},{"$f":"'Rail Summary'!G284","v":0},{"$f":"'Rail Summary'!H284","v":12221986.560000001},{"$f":"'Rail Summary'!I284","v":23702488.544},{"$f":"'Rail Summary'!J284","v":23946844.095999993},{"$f":"'Rail Summary'!K284","v":24191199.647999998},{"$f":"'Rail Summary'!L284","v":24435555.199999999},{"$f":"'Rail Summary'!M284","v":43504518.399999999},{"$f":"'Rail Summary'!N284","v":43504518.399999999},{"$f":"'Rail Summary'!O284","v":43504518.399999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other TOCs - Battery Electric",{"$f":"'Rail Summary'!D285","v":0},{"$f":"'Rail Summary'!E285","v":0},{"$f":"'Rail Summary'!F285","v":0},{"$f":"'Rail Summary'!G285","v":0},{"$f":"'Rail Summary'!H285","v":0},{"$f":"'Rail Summary'!I285","v":0},{"$f":"'Rail Summary'!J285","v":0},{"$f":"'Rail Summary'!K285","v":0},{"$f":"'Rail Summary'!L285","v":0},{"$f":"'Rail Summary'!M285","v":0},{"$f":"'Rail Summary'!N285","v":0},{"$f":"'Rail Summary'!O285","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOCs - Battery Electric",{"$f":"'Rail Summary'!D286","v":0},{"$f":"'Rail Summary'!E286","v":0},{"$f":"'Rail Summary'!F286","v":0},{"$f":"'Rail Summary'!G286","v":0},{"$f":"'Rail Summary'!H286","v":0},{"$f":"'Rail Summary'!I286","v":0},{"$f":"'Rail Summary'!J286","v":0},{"$f":"'Rail Summary'!K286","v":0},{"$f":"'Rail Summary'!L286","v":0},{"$f":"'Rail Summary'!M286","v":0},{"$f":"'Rail Summary'!N286","v":0},{"$f":"'Rail Summary'!O286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Network Rail - Overhead Electric",{"$f":"'Rail Summary'!D276","v":3676.7488360529401},{"$f":"'Rail Summary'!E276","v":3676.7488360529401},{"$f":"'Rail Summary'!F276","v":3676.7488360529401},{"$f":"'Rail Summary'!G276","v":3676.7488360529401},{"$f":"'Rail Summary'!H276","v":3676.7488360529401},{"$f":"'Rail Summary'!I276","v":3676.7488360529401},{"$f":"'Rail Summary'!J276","v":3676.7488360529401},{"$f":"'Rail Summary'!K276","v":3676.7488360529401},{"$f":"'Rail Summary'!L276","v":3676.7488360529401},{"$f":"'Rail Summary'!M276","v":3676.7488360529401},{"$f":"'Rail Summary'!N276","v":3676.7488360529401},{"$f":"'Rail Summary'!O276","v":3676.7488360529401}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ScotRail - Overhead Electric",{"$f":"'Rail Summary'!D277","v":242609290.7363885},{"$f":"'Rail Summary'!E277","v":245246348.24439278},{"$f":"'Rail Summary'!F277","v":250461017.52234888},{"$f":"'Rail Summary'!G277","v":258584448.31801111},{"$f":"'Rail Summary'!H277","v":261295281.04462293},{"$f":"'Rail Summary'!I277","v":282578319.68280917},{"$f":"'Rail Summary'!J277","v":287074031.66514963},{"$f":"'Rail Summary'!K277","v":298467617.10140431},{"$f":"'Rail Summary'!L277","v":361894311.58826989},{"$f":"'Rail Summary'!M277","v":389436959.07638997},{"$f":"'Rail Summary'!N277","v":389436959.07638997},{"$f":"'Rail Summary'!O277","v":389436959.07638997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other TOCs - Overhead Electric",{"$f":"'Rail Summary'!D278","v":107957840.44536257},{"$f":"'Rail Summary'!E278","v":107957840.44536257},{"$f":"'Rail Summary'!F278","v":107957840.44536257},{"$f":"'Rail Summary'!G278","v":107957840.44536257},{"$f":"'Rail Summary'!H278","v":107957840.44536257},{"$f":"'Rail Summary'!I278","v":111708321.72536257},{"$f":"'Rail Summary'!J278","v":111708321.72536257},{"$f":"'Rail Summary'!K278","v":111708321.72536257},{"$f":"'Rail Summary'!L278","v":116600074.04536256},{"$f":"'Rail Summary'!M278","v":118119701.24536256},{"$f":"'Rail Summary'!N278","v":125231325.24536256},{"$f":"'Rail Summary'!O278","v":125231325.24536256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FOCs - Overhead Electric",{"$f":"'Rail Summary'!D279","v":31483461.66624181},{"$f":"'Rail Summary'!E279","v":37314683.176641807},{"$f":"'Rail Summary'!F279","v":43145904.687041812},{"$f":"'Rail Summary'!G279","v":48977126.197441816},{"$f":"'Rail Summary'!H279","v":54808347.707841814},{"$f":"'Rail Summary'!I279","v":60639569.218241811},{"$f":"'Rail Summary'!J279","v":66470790.728641808},{"$f":"'Rail Summary'!K279","v":72302012.23904182},{"$f":"'Rail Summary'!L279","v":78133233.749441817},{"$f":"'Rail Summary'!M279","v":119005898.96810848},{"$f":"'Rail Summary'!N279","v":159878564.18677512},{"$f":"'Rail Summary'!O279","v":200751229.40544182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Electricity",{"$f":"SUM(Z303:Z310)","v":382054269.59682894},{"$f":"SUM(AA303:AA310)","v":390522548.61523318},401568439.40358931,415523091.70965153,436287132.50666338,478632375.91924965,489203664.96399003,506672827.4626447,581066851.33191037,670070754.4386971,718055043.65736365,758927708.87603045]