ࡱ> b  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`acdefghijklmnopqrstuvwxyz{|}~Root Entry FQ@5Workbook _VBA_PROJECT_CUR" QQVBAQ[Q  \prcooke10 Ba= ThisWorkbook=D!8X@"1 Arial1 Arial1 Arial1 Arial1 Arial1 Arial1  Arial1  Arial1$ Arial1 Arial1 Arial1  Arial1 Arial1  Arial1 Arial1 Calibri1  Calibri1 Calibri14 Calibri1  Calibri1 Calibri1 Calibri1,6 Calibri16 Calibri16 Calibri1> Calibri14 Calibri1< Calibri1? Calibri1*h6 Calibri Light1 Calibri1  Calibri1 Tahoma""#,##0;\-""#,##0""#,##0;[Red]\-""#,##0""#,##0.00;\-""#,##0.00#""#,##0.00;[Red]\-""#,##0.005*0_-""* #,##0_-;\-""* #,##0_-;_-""* "-"_-;_-@_-,)'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=,8_-""* #,##0.00_-;\-""* #,##0.00_-;_-""* "-"??_-;_-@_-4+/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-#,##0.0;\(#,##0.0\)#,##0.00;\(#,##0.00\)#,##0;\(#,##0\)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)0.0 #\ "Years" 0.0%#,##0.000;\(#,##0.000\)#,##0.0000;\(#,##0.0000\) yyyy[$-809]dd\ mmmm\ yyyy \+0.0%;\-0.0% #,##0.0 #,##0.000                                                                      ff + ) , *      P  P         `             a     ,         "8   ,  (  (   (   (  (@   (@   ( @   (  (   (@   ,@  (@@  "<  "<  "<@  "<  @ "< "<  "<  "<  "8  "8  "8  "8  (  ,  ,  (@ "< "<  "8  "8  "8@  "8  @  "8   ( "8@ "|  "|  "| "x "<!@  "|!@  "| ! @ "<a@  "<a@  "< a @     h- "|""@ @ -  h- "|""@ @ - "< "<  "<  "<  "<  "<   (@  h+ "  " "8 "8 "  " "|""@ @ +  "<   h "|a@  "  "8@  (@   (   (  "<  "<   "|""@ @ - "<  "|""@ @ +  "8@  "<  "<  20% - Accent1 20% - Accent2 20% - Accent3 20% - Accent4 20% - Accent5 20% - Accent6 40% - Accent1 40% - Accent2 40% - Accent3 40% - Accent4 40% - Accent5 40% - Accent6 60% - Accent1 60% - Accent2 60% - Accent3 60% - Accent4 60% - Accent5! 60% - Accent6 "Accent1 #Accent2 $Accent3 %Accent4 &Accent5 'Accent6(Bad) Calculation* Check Cell+,-./Explanatory Text0  1Good2 Heading 13 Heading 24 Heading 35 Heading 46 7Input8 Linked Cell 9Neutral: Normal_Book1 ;Note <Output= >Title ?Total@ Warning Text`(QBusiness Case - Basep  Assumptions,!  ;Ben_Sens:* Cost_Sens:)! Sens_Ex_NPV:8" Sens_inc_NPV:6Sjb(# 0e0e    A A@@ A5% 8c8c     ?1 d0u0@Ty2 NP'p<'pA)BCD|E||s " 0e@        @ABC DEEFGHIJK5%LMNOPQRSTUWYZ[ \]^_ `abN E5%  N E5%  N F   5%    !"?N@ABC DEFFGHIJK5%LMNOPQRSTUWYZ[ \]^_ `ab@  &Total Current YearRemainder for Years YTD Actual Total Capex Project OpexTotal Project CostsAdditional OpexNet C/Flow (inc. Opex)Previous Discount RateYearDiscounted CashflowNPV (including Sunk)NPV (excluding Sunk)'000PaybackNPVPayback (including sunk)$Discounted Cashflow (excluding sunk)Payback (excluding sunk)/Cumulative Discounted Cashflow (including sunk)LNPV Model (Note: Costs should be shown as negative and benefits as positive)  SensitivityImpact on Project CostCost SensitivityBenefit SensitivityBenefitsImpact on BenefitsNet Impact on Cash FlowRevised Net Cash FlowRevised Discounted CashflowBCR Present ValueBCR (including sunk)BCR (excluding sunk)2015/16*$ $| % & &cc||}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef[$ -}A} 00_)ef [$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L[$ -}A} 00_)L [$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A} 00_)23[$ -}A}  00_)23[$ -}A}! 00_)23 [$ -}A}" 00_)[$ -}A}# 00_)[$ -}A}$ 00_)[$ -}A}% 00_)[$ -}A}& 00_)[$ -}A}' 00_) [$ -}A}( 00_)[$ -}}) }00_)[$ -##0.  }}* 00_)[$ -???##0.??? ??? ???}-}/ 00_)}A}1 a00_)[$ -}A}2 00_)[$ -}A}3 00_)?[$ -}A}4 00_)23[$ -}-}5 00_)}}7 ??v00_)̙[$ -##0.  }A}8 }00_)[$ -}A}9 e00_)[$ -}x};00_)[$##  }}< ???00_)[$???## ???  ??? ???}-}> 00_)}U}? 00_)[$## }-}@ 00_)M 20% - Accent1 ef %M" 20% - Accent2 ef %M& 20% - Accent3 ef %M* 20% - Accent4 ef %M. 20% - Accent5 ef %M2 20% - Accent6  ef %M 40% - Accent1 L %M# 40% - Accent2 L˭ %M' 40% - Accent3 L %M+ 40% - Accent4 L %M/ 40% - Accent5 L %M3 40% - Accent6  L %M 60% - Accent1 23 %M$ 60% - Accent2 23 %M( 60% - Accent3 23 %M, 60% - Accent4 23f %M0 60% - Accent5 23 %M4 60% - Accent6  23Ў %AAccent1 [ %A!Accent2 }1 %A%Accent3  %A)Accent4  %A-Accent5 Dr %A1Accent6  pG %9Bad  % Calculation  }%  Check Cell  %????????? ??? Comma( Comma [0]&Currency. Currency [0]G5Explanatory Text %: Followed Hyperlink;Good  a%G Heading 1 DTj%[G Heading 2 DTj%?G Heading 3 DTj%239 Heading 4 DTj%( HyperlinkuInput ̙ ??v% K Linked Cell }%ANeutral  e%"Normalb Note  wOutput  ???%????????? ???$Percent1Title DTj%MTotal %[[? Warning Text %XTableStyleMedium2PivotStyleLight16"PK![Content_Types].xmlN0EH-J@%ǎǢ|ș$زULTB l,3;rØJB+$G]7O٭Vp.fR5$6<%oOqyriP|10-gܹ}N !*ꯐ+󶚓դ:ްүT&݉7*} VR[`kA;gЕ @~g?E @9;N;^rZñ Q-j+2}יvۅ- .92Mġ\ѳM  b% }Dɂ!YExJRVۚZ/?RAդ]` <`$gլA޼Wo^|/_:ץ Cɪ.i?}_~z߿/ï !C:|Nb̍$am xMb!It7H~A 7º2 &3Yւ4 5YQ@U|'g: BMs(B;YgIa%p!K1nXgh~=#Kyg!9YhGb˦@曳(M  jnM*(u?D"j2raA7"45&!Iւȥ9gtH&y·(MqzG(Κ3Du}~)ǩh Sp>^M͚5.Nma2@$y+{CyU%!#[ |c {f ?z>?ko8\yz`$Ć\uS8A)[q(Ep)w2LV )S"Y2hmS*YBYʡWÍ%4̟Xm[>؎[n5O"G{SX^YRO˥R]Mi0[J'gspZjeŊ~= ՞`Z C8qC]FW}F3 f̀mփ˓SHkFM7ByF0)G1]c߆T3OB5_V\7 43Mˁu\Hes Opg;\Y X,bx;\N1S. M(6k\hC3/8F[`+UKt EᥱkA][:0$^ٹ7Co4+"Na*hJQP>h<+*QwjwŚ5pTVU#`}\45ScY5YL,;^YU8^sޥ~u;}BU%fv24i> K.FQ.-S$jjwVՈ`Zve_<>i~^3YɳX\BC}"IJUZXҸ )FW`΄QH^k(qt5,PT^WIy<F`"/CLcQM O ^''!#88 (F|^: :288W0hAl,lgOu\PNRu|T0>*@)+lf(Oi'!'{ᇶμݶ{9It~NCuRy9`u*>$T1fGlbI^)@)q3rGݳfd`b8u鵺]r:5Mз=;\Fȑ!N&)CªU۰Uʑw=K~ jʲdom9 \,Ջ4ax4xd8&{_5bFz?'\P7VʋEyΘ<+x & ¦-h&7|pf~×Gs _713# _ɗMs +z 2Zۮ߲z*cznǞ5eeQl}pJ7EeTdUV?ۇc מ;wӖ3Z}ƞOǾOƅ;Îx^˳}x4ouv{t3|^GnSv/PK! ѐ'theme/theme/_rels/themeManager.xml.relsM 0wooӺ&݈Э5 6?$Q ,.aic21h:qm@RN;d`o7gK(M&$R(.1r'JЊT8V"AȻHu}|$b{P8g/]QAsم(#L[PK-![Content_Types].xmlPK-!֧6 0_rels/.relsPK-!kytheme/theme/themeManager.xmlPK-!fj%theme/theme/theme1.xmlPK-! ѐ' theme/theme/_rels/themeManager.xml.relsPK] ~-z4nA_)k:~yw   HwX  dMbP?_*+%M \\SR1IP03\SR1-03-0064%S 4BXXA4PRIV0''''8  P4(m48SMTJ(HP LaserJet 9050 mfp PSHPOrientationHPOrientationPortraitHPOrientRotate180FalseJCLEdgeToEdgeTrueAlternateLetterHeadFalsePostScriptCustomPageSizeFalseDuplexDuplexNoTumbleHPDuplicateJobNameOverrideSWFWPageSizeA4PageRegionLeadingEdgeInputSlot*UseFormTrayTableMediaTypeUserDefinedMedia5HPNUseDiffFirstPageChoiceTrueHPPageExceptionsFileHPZPE5ioHPPageExceptionsInterfaceShowPageExceptionsHPPageExceptionsCoverInsertionJCLOptimizeForPLAINCollateTrueOutputBinAutoStapleLocationNoneTextAsBlackFalseJCLEconomodeFalseJCLResolution600dpiJCLFastResTrueJCLHPPrintOnBothSidesManuallyFalseHPPJLEncodingUTF8HPJobAccountingHPJOBACCT_JOBACNTPrintQualityGroupPQGroup_1HPBornOnDateHPBODHPJobByJobOverrideJBJOHPColorModeMONOCHROME_MODEHPXMLFileUsedhpc905ms.xmlHPSendPJLUsageCmdCURIJRConstraintsJRCHDPartialJRHDInstalledJRHDOffJRHDNotInstalledJRHDOffHPDocUISUITrueHPEnableRAWSpoolingTrueHPDocPropResourceDataHPCabFileNameHPConsumerCustomPaperTruePSAlignmentFileHPZLS5ioPSServicesOptionPrnStat_SID_242_BID_270_HID_15521HPJobAccWoPinTrueHPSmartHubInet_SID_263_BID_276_HID_265PSServices_DeviceandSuppliesStatusTRUEHPSmartHub_OnlinediagnostictoolsTRUEHPSmartHub_SupportandtroubleshootingTRUEHPSmartHub_ProductmanualsTRUEHPSmartHub_CheckfordriverupdatesTRUEHPSmartHub_OrdersuppliesTRUEHPSmartHub_ShowmehowTRUEHPPngPassthroughTrue IUPHxnQK]肦5.d:iڤ5vg]+4>>[C3Љ 󛜹9_ @J9YXw {}|[Z^FADw*~C?X2/FD+/dml` 0)xzvB?/_P?B4QA9PdL6nqԟcmTq{ܝ!5D0 ݟ:gXZf|u?=@"=rA ;gAzE u4(Q\F3l2+8fi&_!]s9S4gCY笈p)MMZ\b_t`J .<@ߔGX0֘.0Vb9wDkɥcLKM:_u]p>uJ}K^i+,[o߿A+̓~Z5j%ӫa-LjnlZϑ3]&UaNUg?.eTo]>ID͌Qcn1KsvKɱ.eê0gtaYZ~g>"U%L'qw@rLr.'m'w>>&MR"ޗח~xwv,fmʆ"  p$<" BXX??U} $ C} C} I}  E} C}  C} $ C} I C} $ Ctt"H!!hE! !!!!!!! ! ! ! !  !!!!!! !0! !! !0! ! ! ! ! !!! wDDADDDDDDDDDDDDDDDDDDDDDDDDDDDD S Q hlhh?h@h@h@  h@ D  h@    L h@C h @C  h"@ h$@4 h&@4 h(@4 h*@ h,@C Lh.@h0@h1@Ch2@h3@4h4@ Lh5@h6@h7@Ch8@i9@ JMKfFg %< )&DBs/DBt 2016/17</ =&DBs/DBt 2017/18 / = 0 &LBs/LBt 2018/19 / =   2019/20 / =   2020/21 /  )   2021/22 /0 )   2022/23/@ )  2023/24/P )  2024/25/` =  2025/26/p )  2026/27/   2027/28/ )  2028/29/ =  2029/30/ )  2030/31/   2031/32/ =  2032/33/   2033/34/ )  2034/35/ =  2035/36/ )  2036/37/  =  2037/38/0   2038/39/@ =  2039/40/P =  2040/41 J MKf F f f f:ffffffffffffffffffffffffjJ MKfF f f f:ffffffffffffffffffffffffjJ MKf F f f f f f  f  f  f  f  f f f f f f f f f f f f f f f f f f j JHMKfHKKKKKKKKKKKKKKKKKKKKKKKKKKKkJ M K#m %h@nnnnnnnnnnnnnnnnnnnnnnnnnnnoJ H MKfpnnnnnnnnnnnnnnnnnnnnnnnnnnnoJ  M K f# m % h@ nnnnnnnnnnnnnnnnnnnnnnnnnnnoJ H MKfFnnnnnnnnnnnnnnnnnnnnnnnnnnnoJ  M K f# qA % h# rA % h rA    -h r-  r-  r-  r-   r-  # r- % h r-    -h r-   r-  r-  r-  r-  r- # r- % h r-   -h r-  r-  r-  r-  r-  r-   -h r-  r-  r-  r-  s-  JH MKfFnnnnnnnnnnnnnnnnnnnnnnnnnnnoJ M Kf#d  %h@nnnnnnnnnnnnnnnnnnnnnnnnnnnoJ HMKfFnnnnnnnnnnnnnnnnnnnnnnnnnnnoJ M Kf#d %h@nnnnnnnnnnnnnnnnnnnnnnnnnnnnJ HMKfFnnnnnnnnnnnnnnnnnnnnnnnnnnnoJ M K f#tA %hu! LLLLuuuu u  u - u D D D D  u  ! LLLL u u u u u u -uDD DDu!LLLLuuuuuu!LLLLuuuuv JHMKfFTTTTTTTTTTTTTTTTTTTTTTTTTTTUJ M  Q?F*~?DD*~?4DD5~sKt?CDD?~.c?C)D?L~\? ~XԵ^?4  ~@i?4  ~1X{?C  ~m?  ~L? ~?C~H-.08?~XlL?C~b?~?~,|?~#in?~!W?4~k#?~(ņ?C~d+ ?C~+r\?~={?C)D?L~L?~%z?~$#?C~ ?C6?C JHMKfFTTTTTTTTTTTTTTTTTTTTTTTTTTTUJ M K f#t8 %hu  LLuu#uu u  u  u  u    LL u  u u u u u "u DDu LLuuuuuu LLuuuuv JHMHFFdddddddddddddddddddddddddddeJ M x#yE %hTC LTTTT T  T  T  T   L T  T T T T T TDTLTTTTTTLTTTTU J MHF@TTTTTTTTTTTTTTTTTTTTTTTTTTTUJ M x#yG %h TTT LTCT  T  T T  T4   L T T T T T T4 TDTLTTCT4 T4TT4LT4TTCT4U JHN``aaaaaaaaaaaaaaaaaaaaaaaaaaabJ FAHBBBBBBBBBBBBBBBBBBBBBBBBBBBBJ S Q hLRR$VV?V@V@V@  V@ D  V@    L V@ V @ V"@ V$@ V&@ V(@ V*@ V,@ LV.@V0@V1@V2@V3@V4@ LV5@V6@V7@V8@W9@<  JMKfHGG T T T  T  T  T  T  T T T T T T T T T T T T T T T T T T UM KfHGG#T %hT  LLT$ T  T#  T  T  T T$ T T T T$T T T T T T T#T T T T T U D4lHJzLLL;LLLoL4L&LTLJ4 ! !! "!#!$! %! &! '! (! )! *! +!,!-!.!/!0 1 2  3 4  5 06  7  8  9 : ;  < = > ?  MKfHGG7 || $!D  $B |  + !L  ,B | $  |    |    | #   |    |   |   | $  |   |   | $  | #  |   | $  | $  |   |   | #  |  + !L  ,B | #  |   | $  |   } ! !M !x#!{$ % B!C<!GTTTXXXXXXXXXXXXXXXXXXXXXXY"MKTC<"GTTTXXXXXXXXXXXXXXXXXXXXXXY#M #K #\C#J#ZD#Z ### LL#Z ## Z ## Z$ ## Z$ ## Z$ ## Z$ ##Z###Z$##Z###Z$##Z##Z$##Z##Z$##Z$##Z##Z ##Z$##Z##Z$##Z$##Z$##Z ##[$#$MJ\C$J7$| #!D#  $B$| #$+$$!L  ,B$| # $$ | # $$ |  $$ | # $$ |  $$ | #$$| $$| #$$|  $$| #$$| #$$| #$$| $$| #$$|$ #$$|( #$$|, $$$|0 #$$|4 $+$$!L  ,B$|8 #$$|< $$|@ #$$|D #$$}H %$%M %z#%{L %$$B%C<%JJ\\\\\\\\\\\\\\\\\\\\\\\\]F&NO^POO^^^^^^^^^^^^^^^^^^^^^^^^^_ (S ((h((V?V@V@V@ ( V@( D( ( V@( ( ((  L( V@(( (V @(( (V"@(( (V$@(( (V&@(( (V(@(( (V*@(( (V,@(( (V.@(( (V0@(( (V1@(( (V2@(( (V3@(( (V4@(( (V5@(( (V6@(( (V7@(( (V8@(( (W9@( )c )~ ))I )f )f )f)L .)))L 2016/17)/\  ) 2017/18) /l = ) 2018/19) /|  ) 2019/20) / = ) 2020/21) / ) ) 2021/22) / = ) 2022/23)/ =) 2023/24)/ ) 2024/25)/ =) 2025/26)/ =) 2026/27)/ =) 2027/28)/ =) 2028/29)/ =) 2029/30)/, ) 2030/31)/< )) 2031/32)/L =) 2032/33)/\ =) 2033/34)/l =) 2034/35)/| =) 2035/36)/ ) 2036/37)/ ) 2037/38)/ )) 2038/39)/ ) 2039/40)/ ) 2040/41*c *~ **I *f *f *f8*+MJ\I +f +f +f +T +T + T + T + T + T + T +T +T +T +T +T +T +T +T +T +T +T +T +T +T +T +T +T +UF,MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJ-M -J-\#-m2 %--o-nn-n0--- LD)-n --n0-- n0 -- n0 -- n0 -- n0 -- n --n0--n --n0--n --n0--n0--n0--n --n0--n --n0--n0--n0--n0--n0--n --n0--o -- J.M ..\#.m- %..o.nn.n.... LD*.n...n. .. n. .. n. .. n. .. n. .. n...n...n...n...n...n...n...n...n...n...n...n...n...n...n...n...n...n...o .F/MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJ0M 0J0\#0m %00o#0n2 %-.0n2000 -0n200n200n 00 n2 00 n2 00 n2 00 n2 00 n2 00n200n200n200n200n200n200n200n200n200n200n200n200n200n200n200n200n200o20F1MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJ2M 2J2\#2 %22o2u( 222 LL2u022u 22u022u422 u 22 u 22 u 22 u 22 u022u 22u0 22u 22u022u 22u 22u 22u022u 22u022u 22u 22u 22u 22u 22u022u 22v02F3MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJ4M 4K 4\#4t6 %44h4u444 LL4u644u644u644u644 u6 44 u6 44 u6 44 u6 44 u6 44u644u644u644u644u644u644u644u644u644u644u644u644u644u644u644u644u644v64F5MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJ6M 6x#6y %66h6I6T6666L6TC66T866T866T866 T8 66 T8 66 T8 66 T8 66 T8 66T866T866T866T866T866T8D46T8666 L6T866T866T866T866T866T866T866T866T866T866U86F7MHFITTTTTTTTTTTTTTTTTTTTTTTTTTTU8M 8x#8y4 %88h 8ITT8T4888 L8T488T088 T88 T 88 T488 T288 TC 88T88TC88T88T88T88T4D68T4888 L8T88T88T88T88TC88T88T88T88TC88T488U8F9MJ\IJJJJJJJJJJJJJJJJJJJJJJJJJJJF:MK\IJJJJJJJJJJJJJJJJJJJJJJJJJJJF;NO^POOOOOOOOOOOOOOOOOOOOOOOOOOO<<h<<V?V@V@V@ < V@< D< < V@< < <<  L< V@<< <V @<< <V"@<< <V$@<< <V&@<< <V(@<< <V*@<< <V,@<< <V.@<< <V0@<< <V1@<< <V2@<< <V3@<< <V4@<< <V5@<< <V6@<< <V7@<< <V8@<< <W9@0< = =f =f =f= )===L 2016/17=/  = 2017/18= / ) = 2018/19= / ) = 2019/20= /  = 2020/21= /,  = 2021/22= /< = 2022/23=/L = 2023/24=/\ )= 2024/25=/l = 2025/26=/| = 2026/27=/ = 2027/28=/ )= 2028/29=/ = 2029/30=/ )= 2030/31=/ )= 2031/32=/ = 2032/33=/ )= 2033/34=/ = 2034/35=/  = 2035/36=/ )= 2036/37=/, )= 2037/38=/< )= 2038/39=/L == 2039/40=/\ )= 2040/41> >f >f >f8>? ?f ?f ?f ?T ?T ? T ? T ? T ? T ? T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?T ?UDi?lRpJJJJJJJJJJp@ A C D  E  F  G  @E!AE ACA AAALAAAAAAAAAAA AA  AA  AA A AA A AA AAA AAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAAA A CC"CCC CCC LLCCA CCCCCCCCC.CC C4 CC C4CC C CC CCC C4CCCCCCC CCCCCC CCCCCCCCC4CCCCCC4CCCCCCCCCCCCCCCCCCC4CCCCCCCCCC Ex#TE>D%CCDAD%CCB FH Gx$TG>D%CCAD%CCBxf " (  R  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C  ]F! d ZR   C   ]F ! d ZR   C   ]F ! d ZR   C   ]F ! d ZR   C   ]F ! d ZR   C  ]F ! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C ]F! d ZR  C  ]F! d >@"<<(( 7 Sheet1ggD&   (   dMbP?_*+%"??U>@ 7ggD& Module1:ThisWorkbook=Sheet1 MModule2]  !"#$%&'()*+,-./0123456789:;<>?@ABCDEFGHIJKLNOPQRSTUVWXYZ[\^_`abcdefgijklmnopqrstuvwxyz{|}~o aexME x@p %Macro recorded 28/10/2008 by AChanda1les 14 &  ( *8 0x 2x8xx ,nvL B"   ,( X `h. "   , ( 08P.h " L( "0 (8  ` Lp$$ N(x$$     " B $h " 4 Cost_Sens Macro0& Macro recorded 28/10/2008 by AChanda1\S5$(#6$(o"C53$$C68$B@ o0x Cost_Sens MacroC& Macro recorded 28/10/2008 by AChanda15$(6$("C54$$C68$B@ o`E'' Resets spreadsheet after either cost or benefit macro has been run5$(6$(o!'' Macro written by Paul Richmond ,(.E'' This section runs cost sensitivity macro and copies information inA@0A@A@2 $! $( $! $(H'' This section runs benefit sensitivity macro and copies information inA@0A@&A@2 $! $( $! $(C11:F12$!4(6 ,(.xo8<'' Selects Business Case - Base Sheet - used by other macrosBusiness Case - Base$8B@:ohx.'' Selects Output Sheet - used by other macros Output Sheet$8B@:oAttribute VB_Name = "Module1" Sub Cost_Sens() X.rDescriptionacro recorded 28/10/2008 by AChandaPro cDataYInvoke_FuncY \n14' ' MpOy(  Cells(53, 3).VaDlu0 4 Range("C68").GoalSeek  :=0, rgi$ng/:=53"End B]Bl s64AP6Reset''' s spreadsheet after Peithc or benefit mBhas@en run e*lL\Fill_InA&&Íwri tt@Paul RichmondjApplica.ScreenUpdng`FalseA 9Tdhi@9ecB@-s B6s@yitiv8ity6pies informB figs op utª11, 5Ǫ1EI HH 60Z2!T11:F12pFont.Ita52Z7Tru"7 lDA0EWSel9s Business CaseP - BSBY- us`@GoYWc`8s("Q@ADvat@>Out@ t ar#xME (SLSS<N0{00020819-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "ThisWorkbook" Bas0{00020P819-0C$0046} |GlobalSpacFalse dCreatablPredeclaIdTru BExposeTemplateDerivBustomizD2abY#xME (SLSS<N0{00020820-0000-0000-C000-000000000046}8(%HxAttribute VB_Name = "She@et1" Bast0{00020820- C$0046} |Global!SpacFalse dCreatablPre declaIdTru BExposeTemplateDeriv$Bustom izD2$+aQ xMExp,nvL x"Attribute VB_Name = "Module2" _VBA_PROJECTh@ dirGPROJECTwmnPROJECT `ay  *\G{000204EF-0000-0000-C000-000000000046}#4.0#9#C:\PROGRA~1\COMMON~1\MICROS~1\VBA\VBA6\VBE6.DLL#Visual Basic For Applications*\G{00020813-0000-0000-C000-000000000046}#1.5#0#C:\Program Files\Microsoft Office\OFFICE11\EXCEL.EXE#Microsoft Excel 11.0 Object Library*\G{00020430-0000-0000-C000-000000000046}#2.0#0#C:\WINNT\system32\stdole2.tlb#OLE Automation(*\G{2DF8D04C-5BFA-101B-BDE5-00AA0044DE52}#2.3#0#C:\Program Files\Common Files\Microsoft Shared\OFFICE11\MSO.DLL#Microsoft Office 15.0 Object Library*\G{0D452EE1-E08F-101A-852E-02608C4D0BB4}#2.0#0#C:\WINNT\system32\FM20.DLL#Microsoft Forms 2.0 Object Library*\G{DE88DA6C-EF82-4C1F-8593-DBDCFBC501AF}#2.0#0#C:\DOCUME~1\rcooke10\LOCALS~1\Temp\Excel8.0\MSForms.exd#Microsoft Forms 2.0 Object Library.E .`M   ,nvL aModule10156aa1ab7Module1eu ThisWorkbook0256aa1ab7=ThisWorkbookr% Sheet10356aa1ab7? Sheet1bY0%Module20456aa1ab7@Module2Q HhH0MPAf'eѐ'IET=^(DЍ6GCTDN!"(Excel+VBAWin16~Win32MacVBA6# VBAProjectstdole`OfficeuMSFormsCModule1b _Evaluate Cost_SensCellsValueKRange GoalSeekY'GoalI ChangingCell? Bens_SensReset>Fill_In Application*ScreenUpdating! figszoput FontUItalic!Sheets Activate| ThisWorkbook|Sheet1Module2cWorkbookkx =?A HC0* pHd VBAProject4@j = r ,nvL J< rstdole>stdole f%\*\G{00020430-C 0046}#2.0#0#C:\WINNT\system32\c2.tlb#OLE Automation^DOfficDO>fic5DD2DF8D04C-5BFA-101B -BDE5DAA5B42Dgram Files\CommonMicrosoft Shared\OFFICE11\MSO.DL L#M 15.0 Ob Li`braryKMSFor ms>SFrms$3D452EE1-E0D8F`A-8-02608C4D0BB4RFM260& ^L&/;!1iIpAAHp00}#0Bp#G 50 ADE88DA6C-EF82-4C1F693-DBDCFBC501AF6DOCUME~1\rcooke10\L OCALS@Temp\Excel8.0@cB8.exdHdU=#.E .`M A҈alodule1Glou1 2HB1BZuB,BTe!B+BBThisWorkb>G Th]sWBFkbqokav2Co%mr"e!Sheet! Se`ot 2 a/bY e"/2//J2*/2//2S Q )/"Module1Module1ThisWorkbookThisWorkbookSheet1Sheet1Module2Module2ID="{DDFA1279-3D63-45D2-881A-872A14149B77}" Module=Module1 Document=ThisWorkbook/&H00000000 Document=Sheet1/&H00000000 Module=Module2 Name="VBAProject" HelpContextID="0" VersionCompatible32="393222000" CMG="9D9F59FE6B9F6F9F6F9F6F9F6F" DPB="3A38FE619A629A629A" GC="D7D513042D3CCB3DCB3D34" [Host Extender Info] &H00000001={3832D640-CF90-11CF-8E43-00A0C911005A};VBE;&H00000000 &H00000002={00020818-0000-0000-C000-000000000046};Excel8.0;&H00000000 [Workspace] Module1=22, 29, 1284, 671, C ThisWorkbook=0, 0, 0, 0, C Sheet1=0, 0, 0, 0, C Module2=88, 116, 1015, 557, C Sheet2=0, 0, 0, 0, C Oh+'0 `SummaryInformation( HDocumentSummaryInformation8HCompObjmh SCPF Business Case SummaryBasuta Charandeep rcooke10Microsoft Excel@H f@,@luQ՜.+,D՜.+,d `ht  !' Business Case - Base Assumptions Ben_Sens Cost_Sens Sens_Ex_NPV Sens_inc_NPV  Worksheets Named Ranges&.6BN V b n z EktContentLanguage EktQuickLinkEktContentTypeEktContentSubTypeEktFolderName EktCmsPathEktExpiryType EktDateCreated EktDateModified EktTaxCategory EktDisabledTaxCategory EktCmsSizeEktSearchableEktEDescription <://www.networkrail.co.uk/DownloadAsset.aspx?id=30064776586e@&NqJ@>Rm.<p>Business Case - Base Ben_Sens Cost_Sens Sens_Ex_NPV Sens_inc_NPV Total Current Year Remainder for Years YTD Actual Total Capex Project Opex Total Project Costs Additional Opex Net C/Flow (inc. Opex) Previous Discount Rate Year  F!Microsoft Office Excel WorksheetBiff8Excel.Sheet.89q