{"text_format":"1","workbook":"xlsx","n_sheets":55,"sheets":["Start","1. Sector","2. Description","3. Query","4. Data","....","Diff","ChartDiff","ChartRadar","Radar Ratio","Plots","All TNC Plots","All UD1 Plots","All UD2 Plots","HELP","ChartPlotG","ChartPlot","Selections","5. TNC Parameters","5. UD1 Parameters","5. UD2 Parameters","6. TNC Assumptions","6. UD1 Assumptions","6. UD2 Assumptions","7. Calculations","ChartPlotLegend","RadarPlot","DiffPlot","Report","...","All UD2 Plots old","3. Query old","All UD1 Plots old","TNC CALC_Cstock","UD1 CALC_Cstock","UD2 CALC_Cstock","ChartPlotLegendG","Calc_CStock_DASHBOARD","UD1 Cal_CStock old","UD2 Cal_Cstock old","New Calc_Cstock","BAUTrees","UD1 BAUTrees","UD2 BAUTrees","Sce1Trees","UD1 Sce1 Trees","UD2 Sce1 Trees","Sce2Trees","UD1 Sce2 Trees","UD2 Sce2 Trees","Closs","StraPlan","AbanLand","5. T-Assumptions","Scen MRV"],"not_rendered":{"charts":16,"images":27,"macros":1,"external_links":1,"defined_names":27,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"ChartDiff","index":7,"reason":"not_a_worksheet"},{"sheet":"ChartRadar","index":8,"reason":"not_a_worksheet"},{"sheet":"ChartPlotG","index":15,"reason":"not_a_worksheet"},{"sheet":"ChartPlot","index":16,"reason":"not_a_worksheet"}],"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":"Start","index":0,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[[11,3,11,16],[14,3,14,16]]}
["START",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Disclaimer"]
[null,null,null,"Data used has been obtained from reliable sources. The Ministry of Social Security, National Solidarity, and Environment and Sustainable Development (Environment and Sustainable Development Division) assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to the Ministry. The choices of calculation made in this tool are derived from TNC Report (2016).   "]
[]
[null,null,null,"©2017 Government of Mauritius and United Nations Environment Programme"]
[null,null,null,"All rights reserved. No part of this Guideline and/or Toolkit may be produced, stored in a retrieval system or transmitted, in any form or by any means, electronic, mechanical, photocopying, recording or otherwise without prior permission from the Ministry of Social Security, National Solidarity, and Environment and Sustainable Development (Environment and Sustainable Development Division) and the United Nations Environment Programme. Results based on the use of the Toolkit must be duly acknowledged and referenced; the copyright holder’s endorsement of Users' views, products or services shall not be implied in any way."]

{"sheet":"1. Sector","index":1,"n_rows":8,"n_cols":10,"rows_kept":8,"cut":false,"hidden":false,"merged":[[3,5,3,8],[3,3,4,3]]}
["Sector",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[]
[]
[null,null,null,"STAKEHOLDER USER GROUP",null,"Contact Details of Registered Users:"]
[null,null,null,null,null,"Name","Email","Phone Number","Address"]
[null,null,"Chair:","Forestry Service",null,"Mr Vishnu Tezoo","vtezoo@govmu.org","670 7254; 670 7255","Botanical Garden Street, Curepipe"]
[null,null,"Members:","Forestry Service",null,"Mr Zayd Jhumka","zayd.jhumka@gmail.com ","671 7254; 670 7255","Botanical Garden Street, Curepipe"]
[null,null,null,"Forestry Service",null,"Mr Dianendrarao Rama","soumenrama@gmail.com","672 7254; 670 7255","Botanical Garden Street, Curepipe"]

{"sheet":"2. Description","index":2,"n_rows":10,"n_cols":16,"rows_kept":10,"cut":false,"hidden":false,"merged":[[8,2,8,17],[9,2,9,17],[7,2,7,4],[7,5,7,8],[7,9,7,17],[5,5,5,8],[5,9,5,17],[6,2,6,4],[6,5,6,8],[6,9,6,17],[5,2,5,4],[2,2,2,16],[3,5,3,8],[3,9,3,17],[4,2,4,4],[4,5,4,8],[4,9,4,17],[3,1,3,4]]}
["Description",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[]
[null,null,"Mitigation actions modelled to reduce GHG emissions in FOLU sector (source:  TNC, 2016)"]
[null,"Scenarios",null,null,null,"TNC Assumptions",null,null,null,"Expected GHG Removals (GgCO2e)"]
[null,"BAU","Business-As-Usual",null,null,"#",null,null,null,"BAU Net GHG Removals:\n2020: 409.0; 2030: 412.0; 2040: 413.7; 2050: 415.7; "]
[null,"SC1","Tree Planting",null,null,"In the Tree Planting scenario, the number of trees planted outside forest areas and their distributions in terms of native and exotic trees are captured in Table 4.13 in TNC, 2016.  @",null,null,null,"Relative to BAU, emissions reductions of:  \n 1.90 GgCO2e in 2020; 2.20 GgCO2e in 2030; 2.44 GgCO2e in 2040; 2.68 GgCO2e in 2050;"]
[null,"SC2","Afforestation (5000 ha)",null,null,"Afforesting some 5,000 ha of abandoned land for GHG sinks between 2021 and 2050.  It is assumed that all of the 5 000 ha of land is available in the agro-ecological zone of Dry Lowland (DLL). ",null,null,null,"Relative to BAU, emissions reductions of:  \n 1.90 GgCO2e in 2020; 20.48 GgCO2e in 2030; 46.14 GgCO2e in 2040; 75.8 GgCO2e in 2050;"]
[null,"SC3","Afforestation 1000 ha)",null,null,"An Afforestation scenario based on only 1 000 ha of abandoned sugar cane land because of competing land uses.",null,null,null,"Relative to BAU, emissions reductions of:  \n 1.90 GgCO2e in 2020; 5.81 GgCO2e in 2030; 10.94 GgCO2e in 2040; 17.1 GgCO2e in 2050;"]
[null,"#","BAU assumes that the carbon stock is maintained at its 2014 level based on the observation that the stock of trees has remained unchanged between 2006 and 2014 with the exception of an increase in the area of mangrove forests due to ongoing baseline initiatives (see Table 4.12, TNC(2016)). The loss of carbon stock due to fuelwood removal decreases by ~7.4% and ~6.6% annually for eucalyptus and pine wood >20 years, respectively. The disturbed area has been kept constant at the average between 2006 and 2014 (i.e. at 100 ha per annum). "]
[null,"@","Note: Trees planted in clear-felled forest areas and gaps are merely replacing trees (already accounted in BAU scenario). Hence, these trees are not included in the policy scenario in order to avoid double accounting"]

{"sheet":"3. Query","index":3,"n_rows":3,"n_cols":15,"rows_kept":3,"cut":false,"hidden":false,"merged":[[1,6,1,8],[2,1,9,10]]}
["Query",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[]
[null,"Users can analyze their results after inputting their parameters (if required) and new assumptions.\n\nThe number of cases of User-defined scenarios that can be made, in addition to the TNC scenarios (labelled TNC), has been limited to two (labelled UD1 and UD2) for practical reasons.  \n\nUsers can visualize the impact of their assumptions and/or parameter changes made on a number of variables relevant to individual sectors including the Total CO2e emission. \n\nFull list of the variables relevant to individual sectors appear in in the individual user manuals.\n\nResults can be compared graphically or through tabular representations. \n\nRadar dashboards are provided to assess the extent of departure from the targeted annual values estimated by the original TNC studies.\n\nThe Toolkit has a pdf reporting system, which provides details of the project and the results of the investigations.  \n"]

{"sheet":"4. Data","index":4,"n_rows":99,"n_cols":34,"rows_kept":99,"cut":false,"hidden":false,"merged":[[2,2,2,6],[2,8,2,12],[2,14,2,19],[2,22,2,26],[2,1,3,1],[35,2,35,6],[35,8,35,12],[35,14,35,19],[35,22,35,26],[35,1,36,1],[68,1,69,1],[68,2,68,6],[68,8,68,12],[68,14,68,19],[68,22,68,26]]}
["Data",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[]
[null,"BAU","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha","Total Forests","CROP LAND, ha",null,null,null,null,"CROPLAND","LAND"]
[null,null,"Araucaria","Casuarina","Eucalyptus","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Eucalyptus","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total"]
[null,2006,408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,{"$f":"SUM(C5:U5)","v":47242},686,6781,300,60000,688,{"$f":"SUM(W5:AA5)","v":68455},{"$f":"V5+AB5","v":115697},null,47242,{"$f":"V5-AE5","v":0},115697,{"$f":"AC5-AG5","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,{"$f":"SUM(C6:U6)","v":47249},668,6336,300,68520,688,{"$f":"SUM(W6:AA6)","v":76512},{"$f":"V6+AB6","v":123761},null,47249,{"$f":"V6-AE6","v":0},123761,{"$f":"AC6-AG6","v":0}]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5837,60,15142,183,47257,1111,7410,310,56464,672,65967,113224,null,47257,0,113224,0]
[null,2017,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5842,60,15142,184,47263,1111,7410,310,56464,672,65967,113230,null,47263,0,113230,0]
[null,2018,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,185,47269,1111,7410,310,56464,672,65967,113236,null,47269,0,113236,0]
[null,2019,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,186,47270,1111,7410,310,56464,672,65967,113237,null,47270,0,113237,0]
[null,2020,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,187,47271,1111,7410,310,56464,672,65967,113238,null,47271,0,113238,0]
[null,2021,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,188,47272,1111,7410,310,56464,672,65967,113239,null,47272,0,113239,0]
[null,2022,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,189,47273,1111,7410,310,56464,672,65967,113240,null,47273,0,113240,0]
[null,2023,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,190,47274,1111,7410,310,56464,672,65967,113241,null,47274,0,113241,0]
[null,2024,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,191,47275,1111,7410,310,56464,672,65967,113242,null,47275,0,113242,0]
[null,2025,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,192,47276,1111,7410,310,56464,672,65967,113243,null,47276,0,113243,0]
[null,2026,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,193,47277,1111,7410,310,56464,672,65967,113244,null,47277,0,113244,0]
[null,2027,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,194,47278,1111,7410,310,56464,672,65967,113245,null,47278,0,113245,0]
[null,2028,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,195,47279,1111,7410,310,56464,672,65967,113246,null,47279,0,113246,0]
[null,2029,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,196,47280,1111,7410,310,56464,672,65967,113247,null,47280,0,113247,0]
[null,2030,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,197,47281,1111,7410,310,56464,672,65967,113248,null,47281,0,113248,0]
[null,2035,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,198,{"$f":"SUM(C30:U30)","v":47282},null,null,null,null,null,0,47282,null,47282,0]
[null,2040,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,200,47284,null,null,null,null,null,0,47284,null,47284,0]
[null,2045,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,205,47289,null,null,null,null,null,0,47289,null,47289,0]
[null,2050,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,213,47297,null,null,null,null,null,0,47297,null,47297,0]
[]
[]
[null,"Scen 1","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha","Total Forests","CROP LAND, ha",null,null,null,null,"CROPLAND","LAND"]
[null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha"]
[null,{"$f":"B5","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,{"$f":"SUM(C38:U38)","v":47242},686,6781,300,60000,688,{"$f":"SUM(W38:AA38)","v":68455},{"$f":"V38+AB38","v":115697},null,47242,{"$f":"V38-AE38","v":0},115697,{"$f":"AC38-AG38","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,47249,668,6336,300,68520,688,76512,123761,null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,47467.244545454552,1111,7410,310,56464,672,65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[null,2022,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,47468.244545454552,1111,7410,310,56464,672,65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[null,2023,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,47469.244545454552,1111,7410,310,56464,672,65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[null,2024,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,47470.244545454552,1111,7410,310,56464,672,65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[null,2025,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,47471.244545454552,1111,7410,310,56464,672,65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[null,2026,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,47472.244545454552,1111,7410,310,56464,672,65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[null,2027,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,47473.244545454552,1111,7410,310,56464,672,65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[null,2028,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,47474.244545454552,1111,7410,310,56464,672,65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[null,2029,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,47475.244545454552,1111,7410,310,56464,672,65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[null,2030,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,47476.244545454552,1111,7410,310,56464,672,65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[null,2035,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,47477.244545454552,null,null,null,null,null,0,47477.244545454552,null,47477.244545454552,0]
[null,2040,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,47479.244545454552,null,null,null,null,null,0,47479.244545454552,null,47479.244545454552,0]
[null,2045,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,47484.244545454552,null,null,null,null,null,0,47484.244545454552,null,47484.244545454552,0]
[null,2050,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,47492.244545454552,null,null,null,null,null,0,47492.244545454552,null,47492.244545454552,0]
[]
[]
[null,"Scen 2","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha","Total Forests","CROP LAND, ha",null,null,null,null,"CROPLAND","LAND"]
[null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha"]
[null,{"$f":"B5","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,{"$f":"SUM(C71:U71)","v":47242},686,6781,300,60000,688,{"$f":"SUM(W71:AA71)","v":68455},{"$f":"V71+AB71","v":115697},null,47242,{"$f":"V71-AE71","v":0},115697,{"$f":"AC71-AG71","v":0}]
[null,{"$f":"B6","v":2007},384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,47249,668,6336,300,68520,688,76512,123761,null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,{"$f":"B19","v":2020},382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,394.5,120.94615026865651,2427,734.43673344141894,12347.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,47567.244545454552,1111,7410,310,56464,672,65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[null,2022,407,120.94615026865651,2452,746.93673344141894,12397.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,47668.244545454538,1111,7410,310,56464,672,65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[null,2023,419.5,120.94615026865651,2477,759.43673344141894,12447.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,47769.244545454538,1111,7410,310,56464,672,65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[null,2024,432,120.94615026865651,2502,771.93673344141894,12497.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,47870.244545454538,1111,7410,310,56464,672,65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[null,2025,444.5,120.94615026865651,2527,784.43673344141894,12547.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,47971.244545454538,1111,7410,310,56464,672,65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[null,2026,463.25,120.94615026865651,2564.5,803.18673344141894,12622.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,48122.244545454538,1111,7410,310,56464,672,65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[null,2027,482,120.94615026865651,2602,821.93673344141894,12697.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,48273.244545454538,1111,7410,310,56464,672,65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[null,{"$f":"B27","v":2028},500.75,120.94615026865651,2639.5,840.68673344141894,12772.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,48424.244545454538,1111,7410,310,56464,672,65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[null,2029,519.5,120.94615026865651,2677,859.43673344141894,12847.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,48575.244545454538,1111,7410,310,56464,672,65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[null,2030,538.25,120.94615026865651,2714.5,878.18673344141894,12922.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,48726.244545454538,1111,7410,310,56464,672,65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[null,2035,632,120.94615026865651,2902,971.93673344141894,13297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,49477.244545454538,null,null,null,null,null,null,null,null,49477.244545454538,0,114240.24454545454]
[null,2040,757,120.94615026865651,3152,1096.9367334414189,13797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,50479.244545454538,null,null,null,null,null,null,null,null,50479.244545454538,0,114391.24454545454]
[null,2045,882,120.94615026865651,3402,1221.9367334414189,14297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,51484.244545454538,null,null,null,null,null,null,null,null,51484.244545454538,0,114542.24454545454]
[null,{"$f":"B33","v":2050},1007,120.94615026865651,3652,1346.9367334414189,14797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,52492.244545454538,null,null,null,null,null,null,null,null,52492.244545454538,0,114693.24454545454]

{"sheet":"....","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Diff","index":6,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","%Change"]
[-381.16451379966674,-381.16451379966674,{"$f":"(B2-A2)*100/A2","v":0}]
[-387.15591995299997,-387.15591995299997,{"$f":"(B3-A3)*100/A3","v":0}]
[-393.42984368599997,-393.42984368599997,0]
[-395.59258945066665,-395.59258945066665,0]
[-388.46830136033333,-388.46830136033333,0]
[-394.74910174480004,-394.74910174480004,0]
[-399.72484378566662,-399.72484378566662,0]
[-404.72583131566665,-404.72583131566665,0]
[-404.42722262800004,-404.42722262800004,0]
[-405.81314431647041,-405.81314431647041,0]
[-406.38002879510896,-406.65701793397568,6.8160125803420998E-2]
[-406.96487464416589,-407.6185351823143,0.16061841669258317]
[-407.42144745179723,-408.48186428283196,0.26027516167032144]
[-407.75290847415249,-409.24908806866461,0.36693290554589802]
[-408.26638433632047,-410.22652434764103,0.48011300624394365]
[-408.559444623084,-410.51958463440457,0.47976862048284946]
[-408.82796451251096,-410.78810452383152,0.47945350647865898]
[-409.16441906497766,-411.12455907629828,0.47905925344142319]
[-409.49543945970828,-411.4555794710289,0.4786720003296846]
[-409.94221594238121,-411.90235595370177,0.47815031853076234]
[-410.17627986200358,-412.13641987332414,0.4778774657520457]
[-410.393889832919,-412.35402984423956,0.47762407284342867]
[-410.59379269865525,-412.55393270997587,0.47739153542421248]
[-410.78636604605197,-412.74650605737253,0.47716773810862462]
[-411.30814052295631,-413.26828053427693,0.47656241591241177]
[-412.42890090599997,-414.38904091732059,0.47526737505899708]
[-413.03706523933329,-414.92228159203637,0.45642788780002069]
[-414.20115105599996,-416.08636740870304,0.45514512644321486]
[-414.9540753893333,-416.83929174203638,0.45431927640047065]

{"sheet":"Radar Ratio","index":9,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","Ratio","R1","R2","R3","R4","R5"]
[-381.16451379966674,-381.16451379966674,{"$f":"B2/A2","v":1},0.125,0.5,1,1.5,2.15]
[-387.15591995299997,-387.15591995299997,{"$f":"B3/A3","v":1},0.125,0.5,1,1.5,2.15]
[-393.42984368599997,-393.42984368599997,1,0.125,0.5,1,1.5,2.15]
[-395.59258945066665,-395.59258945066665,1,0.125,0.5,1,1.5,2.15]
[-388.46830136033333,-388.46830136033333,1,0.125,0.5,1,1.5,2.15]
[-394.74910174480004,-394.74910174480004,1,0.125,0.5,1,1.5,2.15]
[-399.72484378566662,-399.72484378566662,1,0.125,0.5,1,1.5,2.15]
[-404.72583131566665,-404.72583131566665,1,0.125,0.5,1,1.5,2.15]
[-404.42722262800004,-404.42722262800004,1,0.125,0.5,1,1.5,2.15]
[-405.81314431647041,-405.81314431647041,1,0.125,0.5,1,1.5,2.15]
[-406.38002879510896,-406.65701793397568,1.0006816012580342,0.125,0.5,1,1.5,2.15]
[-406.96487464416589,-407.6185351823143,1.0016061841669259,0.125,0.5,1,1.5,2.15]
[-407.42144745179723,-408.48186428283196,1.0026027516167033,0.125,0.5,1,1.5,2.15]
[-407.75290847415249,-409.24908806866461,1.003669329055459,0.125,0.5,1,1.5,2.15]
[-408.26638433632047,-410.22652434764103,1.0048011300624395,0.125,0.5,1,1.5,2.15]
[-408.559444623084,-410.51958463440457,1.0047976862048285,0.125,0.5,1,1.5,2.15]
[-408.82796451251096,-410.78810452383152,1.0047945350647867,0.125,0.5,1,1.5,2.15]
[-409.16441906497766,-411.12455907629828,1.0047905925344143,0.125,0.5,1,1.5,2.15]
[-409.49543945970828,-411.4555794710289,1.0047867200032969,0.125,0.5,1,1.5,2.15]
[-409.94221594238121,-411.90235595370177,1.0047815031853076,0.125,0.5,1,1.5,2.15]
[-410.17627986200358,-412.13641987332414,1.0047787746575205,0.125,0.5,1,1.5,2.15]
[-410.393889832919,-412.35402984423956,1.0047762407284342,0.125,0.5,1,1.5,2.15]
[-410.59379269865525,-412.55393270997587,1.0047739153542421,0.125,0.5,1,1.5,2.15]
[-410.78636604605197,-412.74650605737253,1.0047716773810862,0.125,0.5,1,1.5,2.15]
[-411.30814052295631,-413.26828053427693,1.0047656241591241,0.125,0.5,1,1.5,2.15]
[-412.42890090599997,-414.38904091732059,1.0047526737505901,0.125,0.5,1,1.5,2.15]
[-413.03706523933329,-414.92228159203637,1.0045642788780003,0.125,0.5,1,1.5,2.15]
[-414.20115105599996,-416.08636740870304,1.0045514512644322,0.125,0.5,1,1.5,2.15]
[-414.9540753893333,-416.83929174203638,1.0045431927640047,0.125,0.5,1,1.5,2.15]

{"sheet":"Plots","index":10,"n_rows":122,"n_cols":13,"rows_kept":122,"cut":false,"hidden":true,"merged":[[3,9,3,12]]}
["Users can check up to 10 for visualisation  "]
[]
[null,null,null,null,"Check Boxes (max 10)"]
[null,"BAU",null,null,"TNC","UD1","UD2","Figure Captions",null,"Selected Items to Plot"]
[1,"Total Mobility","Mobility  ","BAU",null,null,null,"Nett Passenger Mobility (PAX km) ",null,"Plot no","Scenario","Case","Figure Caption"]
[2,"PAX km by fuel type","Gasoline","BAU",null,null,null,"Passenger Mobility for All Gasoline Vehicles (PAX km)",null,1,"BAU","tnc"]
[3,"PAX km by fuel type","Diesel","BAU",null,null,null,"Passenger Mobility for All Diesel Vehicles (PAX km)",null,2,"Sc1","ud1"]
[4,"PAX km by fuel type","LPG","BAU",null,null,null,"Passenger Mobility for All LPG Vehicles (PAX km)",null,3]
[5,"PAX km for PETROL","A/Cycle","BAU",null,null,null,"Passenger Mobility for Autocycles (PAX km)",null,4,"Sc3","ud2"]
[6,"PAX km for PETROL","M/Cycle","BAU",null,null,null,"Passenger Mobility for Motorcycles  (PAX km)",null,5]
[7,"PAX km for PETROL","Cars","BAU",null,null,null,"Passenger Mobility for Petrol Cars  (PAX km)",null,6]
[8,"PAX km for PETROL","DPV","BAU",null,null,null,"Passenger Mobility for Petrol DPVs  (PAX km)",null,7]
[9,"PAX km for PETROL","Hybrid","BAU",null,null,null,"Passenger Mobility for Hybrid Cars  (PAX km)",null,8]
[10,"PAX km for DIESEL","Cars","BAU",null,null,null,"Passenger Mobility for Diesel Cars  (PAX km)"," ",9]
[11,"PAX km for DIESEL","DPV","BAU",null,null,null,"Passenger Mobility for Diesel DPVs  (PAX km)"," ",10]
[12,"PAX km for DIESEL","Buses","BAU",null,null,null,"Passenger Mobility for Buses  (PAX km)"]
[13,"PAX km for LPG","Cars","BAU",null,null,null,"Passenger Mobility for LPG Cars (PAX- km)",null,null,null,null,"Ravi- was thinking of using toggle keys "]
[14,"PAX km for LPG","DPV","BAU",null,null,null,"Passenger Mobility for LPG DPVs (PAX km)",null,null,null,null,"to eliminate/add above as you've first done in in query"]
[15,"GASOLINE (tonne)","Autocycle","BAU",null,null,null,"Fuel Consumption for Autocycles (tonne)"]
[16,"GASOLINE (tonne)","Cars","BAU",null,null,null,"Fuel Consumption for Petrol Cars (tonne)"]
[17,"GASOLINE (tonne)","Motorcycle","BAU",null,null,null,"Fuel Consumption for Motorcycles (tonne)"]
[18,"GASOLINE (tonne)","DPV","BAU",null,null,null,"Fuel Consumption for Petrol DPVs (tonne)"]
[19,"GASOLINE (tonne)","Hybrid","BAU",null,null,null,"Fuel Consumption for Hybrid Cars (tonne)"]
[20,"GASOLINE (tonne)","Goods Vehicles","BAU",null,null,null,"Fuel Consumption for Petrol Good Vehicles (tonne)"]
[21,"GASOLINE (tonne)","total","BAU",null,null,null,"Fuel Consumption for All Petrol Vehicles (tonne)"]
[22,"DIESEL (tonne)","Cars","BAU",null,null,null,"Fuel Consumption for Diesel Cars (tonne)"]
[23,"DIESEL (tonne)","DPV","BAU",null,null,null,"Fuel Consumption for Diesel DPVs (tonne)"]
[24,"DIESEL (tonne)","Buses","BAU",null,null,null,"Fuel Consumption for Buses (tonne)"]
[25,"DIESEL (tonne)","Freight","BAU",null,null,null,"Fuel Consumption for Diesel Freights (tonne)"]
[26,"DIESEL (tonne)","total","BAU",null,null,null,"Fuel Consumption for All Diesel Vehicles (tonne)"]
[27,"LPG (tonne)","cars","BAU",null,null,null,"Fuel Consumption for LPG Cars (tonne)"]
[28,"LPG (tonne)","DPV","BAU",null,null,null,"Fuel Consumption for LPG DPVs (tonne)"]
[29,"LPG (tonne)","Residual","BAU",null,null,null,"Fuel Consumption- Residual (tonne)"]
[30,"LPG (tonne)","total","BAU",null,null,null,"Fuel Consumption for all LPG Vehicles (tonne)"]
[31,"LPG (tonne)","X10","BAU",null,null,null,"Fuel Consumption: LPG (total) X10 (tonne)"]
[32,"FUEL (TONNE)","ALL Vs","BAU",null,null,null,"Fuel Consumption for ALL Vehicles (tonne)"]
[33,"Gasoline (Gg)","CO2","BAU",null,null,null,"CO2 Emissions from Petrol Vehicles (Gg/year)"]
[34,"Gasoline (Gg)","CH4","BAU",null,null,null,"CH4 Emissions from Petrol Vehicles (Gg/year)"]
[35,"Gasoline (Gg)","N2O","BAU",null,null,null,"N2O Emissions from Petrol Vehicles (Gg/year)"]
[36,"Diesel (Gg)","CO2","BAU",null,null,null,"CO2 Emissions from Diesel Vehicles (Gg/year)"]
[37,"Diesel (Gg)","CH4","BAU",null,null,null,"CH4 Emissions from Diesel Vehicles (Gg/year)"]
[38,"Diesel (Gg)","N2O","BAU",null,null,null,"N2O Emissions from Diesel Vehicles (Gg/year)"]
[39,"LPG (Gg)","CO2","BAU",null,null,null,"CO2 Emissions from LPG Vehicles (Gg/year)"]
[40,"LPG (Gg)","CH4","BAU",null,null,null,"CH4 Emissions from LPG Vehicles (Gg/year)"]
[41,"LPG (Gg)","N2O","BAU",null,null,null,"N2O Emissions from LPG Vehicles (Gg/year)"]
[42,"TOTAL CO2 EMISSIONS (Gg)","CO2","BAU",null,null,null,"Total CO2 Emissions from Vehicles (Gg/year)"]
[43,"TOTAL CH4 EMISSIONS (Gg)","CH4","BAU",null,null,null,"Total CH4 Emissions from Vehicles (Gg/year)"]
[44,"TOTAL N2O EMISSIONS (Gg)","N20","BAU",null,null,null,"Total N2O Emissions from Vehicles (Gg/year)"]
[45,"TOTAL GHG EMISSIONS (Gg)","CO2e","BAU",null,null,null,"Total GHG (CO2e) Emissions from Vehicles (Gg/year)"]
[46,"Sc1: Fuel Intensity Improvements ",null,null,"TNC","UD1","UD2","Figure Captions"]
[47,"TOTAL FUEL CONSUMPTION (tonne)","Gasoline","SC1",null,null,null,"Total Gasoline Consumption after Fuel Intensity Improvements  (tonne)"]
[48,"TOTAL FUEL CONSUMPTION (tonne)","Diesel","SC1",null,null,null,"Total Diesel Consumption after Fuel Intensity Improvements  (tonne)"]
[49,"TOTAL FUEL CONSUMPTION (tonne)","LPG","SC1",null,null,null,"Total LPG Consumption after Fuel Intensity Improvements  (tonne)"]
[50,"TOTAL FUEL CONSUMPTION (tonne)","Total","SC1",null,null,null,"Total Fuel Consumption after Fuel Intensity Improvements  (tonne)"]
[51,"Gasoline (Gg)","CO2","SC1",null,null,null,"CO2 Emissions from Petrol Vehicles after Fuel Intensity Improvements (Gg/year)"]
[52,"Gasoline (Gg)","CH4","SC1",null,null,null,"CH4 Emissions from Petrol Vehicles after Fuel Intensity Improvements (Gg/year)"]
[53,"Gasoline (Gg)","N2O","SC1",null,null,null,"N2O Emissions from Petrol Vehicles after Fuel Intensity Improvements (Gg/year)"]
[54,"Diesel (Gg)","CO2","SC1",null,null,null,"CO2 Emissions from Diesel Vehicles after Fuel Intensity Improvements (Gg/year)"]
[55,"Diesel (Gg)","CH4","SC1",null,null,null,"CH4 Emissions from Diesel Vehicles after Fuel Intensity Improvements (Gg/year)"]
[56,"Diesel (Gg)","N2O","SC1",null,null,null,"N2O Emissions from Diesel Vehicles after Fuel Intensity Improvements (Gg/year)"]
[57,"LPG (Gg)","CO2","SC1",null,null,null,"CO2 Emissions from LPG Vehicles after Fuel Intensity Improvements (Gg/year)"]
[58,"LPG (Gg)","CH4","SC1",null,null,null,"CH4 Emissions from LPG Vehicles after Fuel Intensity Improvements (Gg/year)"]
[59,"LPG (Gg)","N2O","SC1",null,null,null,"N2O Emissions from LPG Vehicles after Fuel Intensity Improvements (Gg/year)"]
[60,"TOTAL EMISSIONS (Gg)","CO2","SC1",null,null,null,"Total CO2 Emissions from Vehicles after Fuel Intensity Improvements (Gg/year)"]
[61,"TOTAL EMISSIONS (Gg)","CH4","SC1",null,null,null,"Total CH4 Emissions from Vehicles after Fuel Intensity Improvements (Gg/year)"]
[62,"TOTAL EMISSIONS (Gg)","N20","SC1",null,null,null,"Total N2O Emissions from Vehicles after Fuel Intensity Improvements (Gg/year)"]
[63,"TOTAL EMISSIONS (Gg)","CO2e","SC1",null,null,null,"Total GHG (CO2e) Emissions from Vehicles after Fuel Intensity Improvements (Gg/year)"]
[64,"Sc2: Improvements in Vehicle Maintenance ",null," ","TNC","UD1","UD2","Figure Captions"]
[65,"TOTAL FUEL CONSUMPTION (tonne)","Gasoline","SC2",null,null,null,"Total Gasoline Consumption after Improvements in Vehicle Maintenance (tonne)"]
[66,"TOTAL FUEL CONSUMPTION (tonne)","Diesel","SC2",null,null,null,"Total Diesel Consumption after Improvements in Vehicle Maintenance  (tonne)"]
[67,"TOTAL FUEL CONSUMPTION (tonne)","LPG","SC2",null,null,null,"Total Fuel Consumption after Improvements in Vehicle Maintenance  (tonne)"]
[68,"TOTAL FUEL CONSUMPTION (tonne)","Total","SC2",null,null,null,"Total LG Consumption after Improvements in Vehicle Maintenance  (tonne)"]
[69,"Gasoline (Gg)","CO2","SC2",null,null,null,"CO2 Emissions from Petrol Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[70,"Gasoline (Gg)","CH4","SC2",null,null,null,"CH4 Emissions from Petrol Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[71,"Gasoline (Gg)","N2O","SC2",null,null,null,"N2O Emissions from Petrol Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[72,"Diesel (Gg)","CO2","SC2",null,null,null,"CO2 Emissions from Diesel Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[73,"Diesel (Gg)","CH4","SC2",null,null,null,"CH4 Emissions from Diesel Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[74,"Diesel (Gg)","N2O","SC2",null,null,null,"N2O Emissions from Diesel Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[75,"LPG (Gg)","CO2","SC2",null,null,null,"CO2 Emissions from LPG Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[76,"LPG (Gg)","CH4","SC2",null,null,null,"CH4 Emissions from LPG Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[77,"LPG (Gg)","N2O","SC2",null,null,null,"N2O Emissions from LPG Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[78,"TOTAL EMISSIONS (Gg)","CO2","SC2",null,null,null,"Total CO2 Emissions from Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[79,"TOTAL EMISSIONS (Gg)","CH4","SC2",null,null,null,"Total CH4 Emissions from Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[80,"TOTAL EMISSIONS (Gg)","N20","SC2",null,null,null,"Total N2O Emissions from Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[81,"TOTAL EMISSIONS (Gg)","CO2e","SC2",null,null,null,"Total GHG (CO2e) Emissions from Vehicles after Improvements in Vehicle Maintenance (Gg/year)"]
[82,"TNC SC3: Low-carbon options",null," ","TNC","UD1","UD2","Figure Captions"]
[83,"PETROL Pax-km","Autocycle","SC3",null,null,null,"x"]
[84,"PETROL Pax-km","Motorcycle","SC3",null,null,null,"x"]
[85,"PETROL Pax-km","Cars","SC3",null,null,null,"Passenger Mobility for Petrol Cars with H/E Vs substitutes  (PAX km)"]
[86,"PETROL Pax-km","DPV","SC3",null,null,null,"x"]
[87,"PETROL Pax-km","Hybrid","SC3",null,null,null,"Passenger Mobility for Hybrid Vs with H/E Vs substitutes   (PAX km)"]
[88,"PETROL Pax-km","Electric","SC3",null,null,null,"Passenger Mobility for Electric Vs with H/E Vs substitutes  (PAX km)"]
[89,"GASOLINE (tonne)","Autocycle","SC3",null,null,null,"x"]
[90,"GASOLINE (tonne)","Motorcycle","SC3",null,null,null,"x"]
[91,"GASOLINE (tonne)","Cars","SC3",null,null,null,"Fuel Consumption for Petrol Cars with H/E Vs substitutes (tonne)"]
[92,"GASOLINE (tonne)","DPV","SC3",null,null,null,"x"]
[93,"GASOLINE (tonne)","Hybrid","SC3",null,null,null,"Fuel Consumption for Hybrid Cars with H/E Vs substitutes (tonne)"]
[94,"GASOLINE (tonne)","Goods Vehicles","SC3",null,null,null,"Fuel Consumption for Goods Vs with H/E Vs substitutes (tonne)"]
[95,"GASOLINE (tonne)","TOTAL","SC3",null,null,null,"Total Gasoline Consumption with H/E Vs substitutes (tonne)"]
[96,"DIESEL (tonne)","(from BAU)","SC3",null,null,null,"x"]
[97,"LPG (tonne)","(from BAU)","SC3",null,null,null,"x"]
[98,"TOTAL FUEL CONSUMED","TOTAL","SC3",null,null,null,"Total Fuel Consumption with H/E Vs substitutes (tonne)"]
[99,"After increase in H/E ","Gasoline","SC3",null,null,null,"x"]
[100,"Ethanol (eq) Consumption","Gasoline Equivalent (tonne)","SC3",null,null,null,"Ethanol Consumption (Gasoline Equivalence) (tonne)"]
[101,"Fuel Consumption with Ethanol Penetration","Gasoline Effective (tonne) ","SC3",null,null,null,"Fuel Consumption after Ethanol penetration (tonne)"]
[102,null,"Diesel (tonne)","SC3",null,null,null,"x"]
[103,null,"LPG (tonne)","SC3",null,null,null,"x"]
[104,"Total","Total (tonne)","SC3",null,null,null,"Total Fuel Consumption under low-carbon options (tonne)"]
[105,"Gasoline (Gg)","CO2","SC3",null,null,null,"CO2 Emissions from Petrol Vehicles under low-carbon options (Gg/year)"]
[106,"Gasoline (Gg)","CH4","SC3",null,null,null,"CH4 Emissions from Petrol Vehicles under low-carbon options (Gg/year)"]
[107,"Gasoline (Gg)","N2O","SC3",null,null,null,"N2O Emissions from Petrol Vehicles under low-carbon options (Gg/year)"]
[108,"Diesel (Gg)","CO2","SC3",null,null,null,"CO2 Emissions from Diesel Vehicles under low-carbon options (Gg/year)"]
[109,"Diesel (Gg)","CH4","SC3",null,null,null,"CH4 Emissions from Diesel Vehicles under low-carbon options (Gg/year)"]
[110,"Diesel (Gg)","N2O","SC3",null,null,null,"N2O Emissions from Diesel Vehicles under low-carbon options (Gg/year)"]
[111,"LPG (Gg)","CO2","SC3",null,null,null,"CO2 Emissions from LPG Vehicles under low-carbon options (Gg/year)"]
[112,"LPG (Gg)","CH4","SC3",null,null,null,"CH4 Emissions from LPG Vehicles under low-carbon options (Gg/year)"]
[113,"LPG (Gg)","N2O","SC3",null,null,null,"N2O Emissions from LPG Vehicles under low-carbon options (Gg/year)"]
[114,"TOTAL EMISSIONS (Gg)","CO2","SC3",null,null,null,"Total CO2 Emissions from Vehicles under low-carbon options (Gg/year)"]
[115,"TOTAL EMISSIONS (Gg)","CH4","SC3",null,null,null,"Total CH4 Emissions from Vehicles under low-carbon options (Gg/year)"]
[116,"TOTAL EMISSIONS (Gg)","N20","SC3",null,null,null,"Total N2O Emissions from Vehicles under low-carbon options (Gg/year)"]
[117,"TOTAL EMISSIONS (Gg)","CO2e","SC3",null,null,null,"Total GHG (CO2e) Emissions from Vehicles under low-carbon options (Gg/year)"]
[118,"TNC SC4:  LRT System",null,null,"TNC","UD1","UD2","Figure Captions"]

{"sheet":"All TNC Plots","index":11,"n_rows":36,"n_cols":145,"rows_kept":36,"cut":false,"hidden":true,"merged":[[4,141,5,141],[4,142,5,142],[4,143,4,144],[3,139,3,142],[3,143,3,144],[4,139,5,139],[4,140,5,140],[4,93,5,93],[4,94,5,94],[4,95,4,96],[4,117,5,117],[4,118,4,122],[4,128,4,133],[4,135,4,136],[4,97,4,101],[4,102,4,106],[4,107,4,112],[4,114,4,115],[4,116,5,116],[4,70,4,74],[4,75,4,79],[4,80,4,85],[3,97,3,117],[3,118,3,138],[4,87,4,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[3,70,3,90],[3,91,3,94],[3,95,3,96],[4,137,5,137],[4,138,5,138],[4,123,4,127],[4,54,4,58],[4,59,4,64],[4,66,4,67],[3,47,3,48],[3,49,3,69],[4,68,5,68],[4,69,5,69],[4,47,4,48],[4,27,4,31],[4,32,4,37],[4,39,4,40],[4,49,4,53],[4,45,5,45],[3,43,3,46],[4,46,5,46],[3,0,3,21],[4,1,4,5],[4,6,4,10],[4,11,4,16],[4,18,4,19],[4,20,5,20],[4,21,5,21],[4,41,5,41],[3,22,3,42],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,0,5,0],[4,22,4,26]]}
[null,{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",B6)","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",C6)","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",D6)","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",E6)","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",F6)","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",G6)","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",H6)","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",I6)","v":"Area: Moist Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",J6)","v":"Area: Moist Forest, ha : Natural"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",K6)","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$L$5,\" : \",L6)","v":"Area: Wet Upland Forest, ha : Euc Red"},"Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural",{"$f":"CONCATENATE(\"Area: \",$R$5,\" : \",R6)","v":"Area: Mangrove : Forest"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",S6)","v":"Area: Wet Upland Forest Pine, ha : Pine<20y"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",T6)","v":"Area: Wet Upland Forest Pine, ha : Pine>20y"},{"$f":"CONCATENATE(\"Area: \",$U$5)","v":"Area: Wet Upland Forest Euc Red<20"},{"$f":"CONCATENATE($V$5,\" \", A4)","v":"Total Area of Forests by Type (ha)"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",W6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",X6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Y6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Z6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",AA6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AB6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AC6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AD6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AE6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AF6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AG$5,\": \",AG6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural",{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AM$5,\": \",AM6)","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AN6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine<20y"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AO6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine>20y"},{"$f":"CONCATENATE(\"Total Annual Increase in Carbon (tC) \")","v":"Total Annual Increase in Carbon (tC) "},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AP$5,\": \",AQ6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"CONCATENATE($AR$4,\": \",AR5)","v":"Wood Removal: Wood Removal"},{"$f":"CONCATENATE($AR$4,\": \",AS5)","v":"Wood Removal: Fuelwood"},"Wood Removal: Disturbance","Wood Removal: Loss Total",{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AV6,\")\")","v":"Carbon Seq: Net Increase in C Stock (tC/yr)"},{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AW6,\")\")","v":"Carbon Seq: Net Increase in C Stock (GgCO2e/yr)"},"Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)","Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)"]
["TNC",{"$f":"B7","v":"BAU"},{"$f":"C7","v":"BAU"},{"$f":"D7","v":"BAU"},"BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1",{"$f":"BP7","v":"SC1"},"SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2",{"$f":"EB7","v":"SC2"},"SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144]
["Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq"]
["Year","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine, ha",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr"]
["BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[2006,{"$f":"'6. TNC Assumptions'!C7","v":408},{"$f":"'6. TNC Assumptions'!D7","v":116},{"$f":"'6. TNC Assumptions'!E7","v":2389},{"$f":"'6. TNC Assumptions'!F7","v":710},{"$f":"'6. TNC Assumptions'!G7","v":12276},{"$f":"'6. TNC Assumptions'!I7","v":176},{"$f":"'6. TNC Assumptions'!J7","v":110},{"$f":"'6. TNC Assumptions'!K7","v":889},{"$f":"'6. TNC Assumptions'!L7","v":5085},{"$f":"'6. TNC Assumptions'!M7","v":139},{"$f":"'6. TNC Assumptions'!O7","v":546},{"$f":"'6. TNC Assumptions'!P7","v":967},{"$f":"'6. TNC Assumptions'!Q7","v":2684},{"$f":"'6. TNC Assumptions'!R7","v":5478},{"$f":"'6. TNC Assumptions'!S7","v":62},{"$f":"'6. TNC Assumptions'!T7","v":15146},{"$f":"'6. TNC Assumptions'!U7","v":61},{"$f":"'6. TNC Assumptions'!W7","v":0},{"$f":"'6. TNC Assumptions'!X7","v":0},{"$f":"'6. TNC Assumptions'!Y7","v":0},{"$f":"SUM(B8:U8)","v":47242},{"$f":"'TNC CALC_Cstock'!B12","v":2454.5280000000002},{"$f":"'TNC CALC_Cstock'!C12","v":697.85599999999999},{"$f":"'TNC CALC_Cstock'!D12","v":18683.891199999998},{"$f":"'TNC CALC_Cstock'!E12","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F12","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G12","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H12","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I12","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J12","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K12","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L12","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M12","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N12","v":10369.365600000001},{"$f":"'TNC CALC_Cstock'!O12","v":16225.507319999999},{"$f":"'TNC CALC_Cstock'!P12","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q12","v":30232.779140000006},{"$f":"'TNC CALC_Cstock'!R12","v":401.38},{"$f":"'TNC CALC_Cstock'!S12","v":0},{"$f":"'TNC CALC_Cstock'!T12","v":0},{"$f":"'TNC CALC_Cstock'!U12","v":0},{"$f":"SUM(W8:AP8)","v":113335.47194000002},{"$f":"'TNC CALC_Cstock'!X12","v":4282.8557769999998},{"$f":"'TNC CALC_Cstock'!Z12","v":3133.5314539999999},{"$f":"'TNC CALC_Cstock'!AB12","v":1965.1263999999999},{"$f":"SUM(AR8:AT8)","v":9381.5136309999998},{"$f":"AQ8-AU8","v":103953.95830900002},{"$f":"-AV8*44/12/1000","v":-381.16451379966674},{"$f":"'6. TNC Assumptions'!C39","v":408},{"$f":"'6. TNC Assumptions'!D39","v":116},{"$f":"'6. TNC Assumptions'!E39","v":2389},{"$f":"'6. TNC Assumptions'!F39","v":710},{"$f":"'6. TNC Assumptions'!G39","v":12276},{"$f":"'6. TNC Assumptions'!I39","v":176},{"$f":"'6. TNC Assumptions'!J39","v":110},{"$f":"'6. TNC Assumptions'!K39","v":889},{"$f":"'6. TNC Assumptions'!L39","v":5085},{"$f":"'6. TNC Assumptions'!M39","v":139},{"$f":"'6. TNC Assumptions'!O39","v":546},{"$f":"'6. TNC Assumptions'!P39","v":967},{"$f":"'6. TNC Assumptions'!Q39","v":2684},{"$f":"'6. TNC Assumptions'!R39","v":5478},{"$f":"'6. TNC Assumptions'!S39","v":62},{"$f":"'6. TNC Assumptions'!T39","v":15146},{"$f":"'6. TNC Assumptions'!U39","v":61},{"$f":"'6. TNC Assumptions'!W39","v":0},{"$f":"'6. TNC Assumptions'!X39","v":0},{"$f":"'6. TNC Assumptions'!Y39","v":0},{"$f":"SUM(AX8:BQ8)","v":47242},{"$f":"'TNC CALC_Cstock'!B45","v":2454.5280000000002},{"$f":"'TNC CALC_Cstock'!C45","v":697.85599999999999},{"$f":"'TNC CALC_Cstock'!D45","v":18683.891199999998},{"$f":"'TNC CALC_Cstock'!E45","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F45","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G45","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H45","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I45","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J45","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K45","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L45","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M45","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N45","v":10369.365600000001},{"$f":"'TNC CALC_Cstock'!O45","v":16225.507319999999},{"$f":"'TNC CALC_Cstock'!P45","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q45","v":30232.779140000006},{"$f":"'TNC CALC_Cstock'!R45","v":401.38},{"$f":"'TNC CALC_Cstock'!S45","v":0},{"$f":"'TNC CALC_Cstock'!T45","v":0},{"$f":"'TNC CALC_Cstock'!U45","v":0},{"$f":"SUM(BS8:CL8)","v":113335.47194000002},{"$f":"'TNC CALC_Cstock'!X45","v":4282.8557769999998},{"$f":"'TNC CALC_Cstock'!Z45","v":3133.5314539999999},{"$f":"'TNC CALC_Cstock'!AB45","v":1965.1263999999999},{"$f":"SUM(CN8:CP8)","v":9381.5136309999998},{"$f":"CM8-CQ8","v":103953.95830900002},{"$f":"-CR8*44/12/1000","v":-381.16451379966674},{"$f":"'6. TNC Assumptions'!C71","v":408},{"$f":"'6. TNC Assumptions'!D71","v":116},{"$f":"'6. TNC Assumptions'!E71","v":2389},{"$f":"'6. TNC Assumptions'!F71","v":710},{"$f":"'6. TNC Assumptions'!G71","v":12276},{"$f":"'6. TNC Assumptions'!I71","v":176},{"$f":"'6. TNC Assumptions'!J71","v":110},{"$f":"'6. TNC Assumptions'!K71","v":889},{"$f":"'6. TNC Assumptions'!L71","v":5085},{"$f":"'6. TNC Assumptions'!M71","v":139},{"$f":"'6. TNC Assumptions'!O71","v":546},{"$f":"'6. TNC Assumptions'!P71","v":967},{"$f":"'6. TNC Assumptions'!Q71","v":2684},{"$f":"'6. TNC Assumptions'!R71","v":5478},{"$f":"'6. TNC Assumptions'!S71","v":62},{"$f":"'6. TNC Assumptions'!T71","v":15146},{"$f":"'6. TNC Assumptions'!U71","v":61},{"$f":"'6. TNC Assumptions'!W71","v":0},{"$f":"'6. TNC Assumptions'!X71","v":0},{"$f":"'6. TNC Assumptions'!Y71","v":0},{"$f":"SUM(CT8:DM8)","v":47242},{"$f":"'TNC CALC_Cstock'!B79","v":2454.5280000000002},{"$f":"'TNC CALC_Cstock'!C79","v":697.85599999999999},{"$f":"'TNC CALC_Cstock'!D79","v":18683.891199999998},{"$f":"'TNC CALC_Cstock'!E79","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F79","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G79","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H79","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I79","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J79","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K79","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L79","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M79","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N79","v":10369.365600000001},{"$f":"'TNC CALC_Cstock'!O79","v":16225.507319999999},{"$f":"'TNC CALC_Cstock'!P79","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q79","v":30232.779140000006},{"$f":"'TNC CALC_Cstock'!R79","v":401.38},{"$f":"'TNC CALC_Cstock'!S79","v":0},{"$f":"'TNC CALC_Cstock'!T79","v":0},{"$f":"'TNC CALC_Cstock'!U79","v":0},{"$f":"SUM(DO8:EH8)","v":113335.47194000002},{"$f":"'TNC CALC_Cstock'!X79","v":4282.8557769999998},{"$f":"'TNC CALC_Cstock'!Z79","v":3133.5314539999999},{"$f":"'TNC CALC_Cstock'!AB79","v":1965.1263999999999},{"$f":"SUM(EJ8:EL8)","v":9381.5136309999998},{"$f":"EI8-EM8","v":103953.95830900002},{"$f":"-EN8*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. TNC Assumptions'!C8","v":384},{"$f":"'6. TNC Assumptions'!D8","v":112},{"$f":"'6. TNC Assumptions'!E8","v":2410},{"$f":"'6. TNC Assumptions'!F8","v":710},{"$f":"'6. TNC Assumptions'!G8","v":12276},{"$f":"'6. TNC Assumptions'!I8","v":176},{"$f":"'6. TNC Assumptions'!J8","v":110},{"$f":"'6. TNC Assumptions'!K8","v":889},{"$f":"'6. TNC Assumptions'!L8","v":5085},{"$f":"'6. TNC Assumptions'!M8","v":139},{"$f":"'6. TNC Assumptions'!O8","v":546},{"$f":"'6. TNC Assumptions'!P8","v":967},{"$f":"'6. TNC Assumptions'!Q8","v":2734},{"$f":"'6. TNC Assumptions'!R8","v":5461},{"$f":"'6. TNC Assumptions'!S8","v":62},{"$f":"'6. TNC Assumptions'!T8","v":15113},{"$f":"'6. TNC Assumptions'!U8","v":75},{"$f":"'6. TNC Assumptions'!W8","v":0},{"$f":"'6. TNC Assumptions'!X8","v":0},{"$f":"'6. TNC Assumptions'!Y8","v":0},{"$f":"SUM(B9:U9)","v":47249},{"$f":"'TNC CALC_Cstock'!B13","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C13","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D13","v":18848.128000000001},{"$f":"'TNC CALC_Cstock'!E13","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F13","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G13","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H13","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I13","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J13","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K13","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L13","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M13","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N13","v":10562.535600000001},{"$f":"'TNC CALC_Cstock'!O13","v":16175.154339999995},{"$f":"'TNC CALC_Cstock'!P13","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q13","v":30166.908170000006},{"$f":"'TNC CALC_Cstock'!R13","v":493.5},{"$f":"'TNC CALC_Cstock'!S13","v":0},{"$f":"'TNC CALC_Cstock'!T13","v":0},{"$f":"'TNC CALC_Cstock'!U13","v":0},{"$f":"SUM(W9:AP9)","v":113500.32678999999},{"$f":"'TNC CALC_Cstock'!X13","v":3483.0196470000005},{"$f":"'TNC CALC_Cstock'!Z13","v":3656.6579980000006},{"$f":"'TNC CALC_Cstock'!AB13","v":772.670976},{"$f":"SUM(AR9:AT9)","v":7912.3486210000019},{"$f":"AQ9-AU9","v":105587.97816899999},{"$f":"-AV9*44/12/1000","v":-387.15591995299997},{"$f":"'6. TNC Assumptions'!C40","v":384},{"$f":"'6. TNC Assumptions'!D40","v":112},{"$f":"'6. TNC Assumptions'!E40","v":2410},{"$f":"'6. TNC Assumptions'!F40","v":710},{"$f":"'6. TNC Assumptions'!G40","v":12276},{"$f":"'6. TNC Assumptions'!I40","v":176},{"$f":"'6. TNC Assumptions'!J40","v":110},{"$f":"'6. TNC Assumptions'!K40","v":889},{"$f":"'6. TNC Assumptions'!L40","v":5085},{"$f":"'6. TNC Assumptions'!M40","v":139},{"$f":"'6. TNC Assumptions'!O40","v":546},{"$f":"'6. TNC Assumptions'!P40","v":967},{"$f":"'6. TNC Assumptions'!Q40","v":2734},{"$f":"'6. TNC Assumptions'!R40","v":5461},{"$f":"'6. TNC Assumptions'!S40","v":62},{"$f":"'6. TNC Assumptions'!T40","v":15113},{"$f":"'6. TNC Assumptions'!U40","v":75},{"$f":"'6. TNC Assumptions'!W40","v":0},{"$f":"'6. TNC Assumptions'!X40","v":0},{"$f":"'6. TNC Assumptions'!Y40","v":0},{"$f":"SUM(AX9:BQ9)","v":47249},{"$f":"'TNC CALC_Cstock'!B46","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C46","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D46","v":18848.128000000001},{"$f":"'TNC CALC_Cstock'!E46","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F46","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G46","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H46","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I46","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J46","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K46","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L46","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M46","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N46","v":10562.535600000001},{"$f":"'TNC CALC_Cstock'!O46","v":16175.154339999995},{"$f":"'TNC CALC_Cstock'!P46","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q46","v":30166.908170000006},{"$f":"'TNC CALC_Cstock'!R46","v":493.5},{"$f":"'TNC CALC_Cstock'!S46","v":0},{"$f":"'TNC CALC_Cstock'!T46","v":0},{"$f":"'TNC CALC_Cstock'!U46","v":0},{"$f":"SUM(BS9:CL9)","v":113500.32678999999},{"$f":"'TNC CALC_Cstock'!X46","v":3483.0196470000005},{"$f":"'TNC CALC_Cstock'!Z46","v":3656.6579980000006},{"$f":"'TNC CALC_Cstock'!AB46","v":772.670976},{"$f":"SUM(CN9:CP9)","v":7912.3486210000019},{"$f":"CM9-CQ9","v":105587.97816899999},{"$f":"-CR9*44/12/1000","v":-387.15591995299997},{"$f":"'6. TNC Assumptions'!C72","v":384},{"$f":"'6. TNC Assumptions'!D72","v":112},{"$f":"'6. TNC Assumptions'!E72","v":2410},{"$f":"'6. TNC Assumptions'!F72","v":710},{"$f":"'6. TNC Assumptions'!G72","v":12276},{"$f":"'6. TNC Assumptions'!I72","v":176},{"$f":"'6. TNC Assumptions'!J72","v":110},{"$f":"'6. TNC Assumptions'!K72","v":889},{"$f":"'6. TNC Assumptions'!L72","v":5085},{"$f":"'6. TNC Assumptions'!M72","v":139},{"$f":"'6. TNC Assumptions'!O72","v":546},{"$f":"'6. TNC Assumptions'!P72","v":967},{"$f":"'6. TNC Assumptions'!Q72","v":2734},{"$f":"'6. TNC Assumptions'!R72","v":5461},{"$f":"'6. TNC Assumptions'!S72","v":62},{"$f":"'6. TNC Assumptions'!T72","v":15113},{"$f":"'6. TNC Assumptions'!U72","v":75},{"$f":"'6. TNC Assumptions'!W72","v":0},{"$f":"'6. TNC Assumptions'!X72","v":0},{"$f":"'6. TNC Assumptions'!Y72","v":0},{"$f":"SUM(CT9:DM9)","v":47249},{"$f":"'TNC CALC_Cstock'!B80","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C80","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D80","v":18848.128000000001},{"$f":"'TNC CALC_Cstock'!E80","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F80","v":13293.434880000001},{"$f":"'TNC CALC_Cstock'!G80","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H80","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I80","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J80","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K80","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L80","v":2109.4164000000001},{"$f":"'TNC CALC_Cstock'!M80","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N80","v":10562.535600000001},{"$f":"'TNC CALC_Cstock'!O80","v":16175.154339999995},{"$f":"'TNC CALC_Cstock'!P80","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q80","v":30166.908170000006},{"$f":"'TNC CALC_Cstock'!R80","v":493.5},{"$f":"'TNC CALC_Cstock'!S80","v":0},{"$f":"'TNC CALC_Cstock'!T80","v":0},{"$f":"'TNC CALC_Cstock'!U80","v":0},{"$f":"SUM(DO9:EH9)","v":113500.32678999999},{"$f":"'TNC CALC_Cstock'!X80","v":3483.0196470000005},{"$f":"'TNC CALC_Cstock'!Z80","v":3656.6579980000006},{"$f":"'TNC CALC_Cstock'!AB80","v":772.670976},{"$f":"SUM(EJ9:EL9)","v":7912.3486210000019},{"$f":"EI9-EM9","v":105587.97816899999},{"$f":"-EN9*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. TNC Assumptions'!C9","v":384},{"$f":"'6. TNC Assumptions'!D9","v":112},{"$f":"'6. TNC Assumptions'!E9","v":2413},{"$f":"'6. TNC Assumptions'!F9","v":710},{"$f":"'6. TNC Assumptions'!G9","v":12254},{"$f":"'6. TNC Assumptions'!I9","v":176},{"$f":"'6. TNC Assumptions'!J9","v":110},{"$f":"'6. TNC Assumptions'!K9","v":889},{"$f":"'6. TNC Assumptions'!L9","v":5085},{"$f":"'6. TNC Assumptions'!M9","v":139},{"$f":"'6. TNC Assumptions'!O9","v":550},{"$f":"'6. TNC Assumptions'!P9","v":967},{"$f":"'6. TNC Assumptions'!Q9","v":2533},{"$f":"'6. TNC Assumptions'!R9","v":5632},{"$f":"'6. TNC Assumptions'!S9","v":62},{"$f":"'6. TNC Assumptions'!T9","v":15143},{"$f":"'6. TNC Assumptions'!U9","v":84},{"$f":"'6. TNC Assumptions'!W9","v":0},{"$f":"'6. TNC Assumptions'!X9","v":0},{"$f":"'6. TNC Assumptions'!Y9","v":0},47243,{"$f":"'TNC CALC_Cstock'!B14","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C14","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D14","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E14","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F14","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G14","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H14","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I14","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J14","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K14","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L14","v":2124.87},{"$f":"'TNC CALC_Cstock'!M14","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N14","v":9785.9922000000006},{"$f":"'TNC CALC_Cstock'!O14","v":16681.646079999999},{"$f":"'TNC CALC_Cstock'!P14","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q14","v":30226.790870000004},{"$f":"'TNC CALC_Cstock'!R14","v":552.71999999999991},{"$f":"'TNC CALC_Cstock'!S14","v":0},{"$f":"'TNC CALC_Cstock'!T14","v":0},{"$f":"'TNC CALC_Cstock'!U14","v":0},113364.47047,{"$f":"'TNC CALC_Cstock'!X14","v":2823.0590419999999},{"$f":"'TNC CALC_Cstock'!Z14","v":2673.7308300000004},{"$f":"'TNC CALC_Cstock'!AB14","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. TNC Assumptions'!C41","v":384},{"$f":"'6. TNC Assumptions'!D41","v":112},{"$f":"'6. TNC Assumptions'!E41","v":2413},{"$f":"'6. TNC Assumptions'!F41","v":710},{"$f":"'6. TNC Assumptions'!G41","v":12254},{"$f":"'6. TNC Assumptions'!I41","v":176},{"$f":"'6. TNC Assumptions'!J41","v":110},{"$f":"'6. TNC Assumptions'!K41","v":889},{"$f":"'6. TNC Assumptions'!L41","v":5085},{"$f":"'6. TNC Assumptions'!M41","v":139},{"$f":"'6. TNC Assumptions'!O41","v":550},{"$f":"'6. TNC Assumptions'!P41","v":967},{"$f":"'6. TNC Assumptions'!Q41","v":2533},{"$f":"'6. TNC Assumptions'!R41","v":5632},{"$f":"'6. TNC Assumptions'!S41","v":62},{"$f":"'6. TNC Assumptions'!T41","v":15143},{"$f":"'6. TNC Assumptions'!U41","v":84},{"$f":"'6. TNC Assumptions'!W41","v":0},{"$f":"'6. TNC Assumptions'!X41","v":0},{"$f":"'6. TNC Assumptions'!Y41","v":0},47243,{"$f":"'TNC CALC_Cstock'!B47","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C47","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D47","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E47","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F47","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G47","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H47","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I47","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J47","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K47","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L47","v":2124.87},{"$f":"'TNC CALC_Cstock'!M47","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N47","v":9785.9922000000006},{"$f":"'TNC CALC_Cstock'!O47","v":16681.646079999999},{"$f":"'TNC CALC_Cstock'!P47","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q47","v":30226.790870000004},{"$f":"'TNC CALC_Cstock'!R47","v":552.71999999999991},{"$f":"'TNC CALC_Cstock'!S47","v":0},{"$f":"'TNC CALC_Cstock'!T47","v":0},{"$f":"'TNC CALC_Cstock'!U47","v":0},113364.47047,{"$f":"'TNC CALC_Cstock'!X47","v":2823.0590419999999},{"$f":"'TNC CALC_Cstock'!Z47","v":2673.7308300000004},{"$f":"'TNC CALC_Cstock'!AB47","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. TNC Assumptions'!C73","v":384},{"$f":"'6. TNC Assumptions'!D73","v":112},{"$f":"'6. TNC Assumptions'!E73","v":2413},{"$f":"'6. TNC Assumptions'!F73","v":710},{"$f":"'6. TNC Assumptions'!G73","v":12254},{"$f":"'6. TNC Assumptions'!I73","v":176},{"$f":"'6. TNC Assumptions'!J73","v":110},{"$f":"'6. TNC Assumptions'!K73","v":889},{"$f":"'6. TNC Assumptions'!L73","v":5085},{"$f":"'6. TNC Assumptions'!M73","v":139},{"$f":"'6. TNC Assumptions'!O73","v":550},{"$f":"'6. TNC Assumptions'!P73","v":967},{"$f":"'6. TNC Assumptions'!Q73","v":2533},{"$f":"'6. TNC Assumptions'!R73","v":5632},{"$f":"'6. TNC Assumptions'!S73","v":62},{"$f":"'6. TNC Assumptions'!T73","v":15143},{"$f":"'6. TNC Assumptions'!U73","v":84},{"$f":"'6. TNC Assumptions'!W73","v":0},{"$f":"'6. TNC Assumptions'!X73","v":0},{"$f":"'6. TNC Assumptions'!Y73","v":0},47243,{"$f":"'TNC CALC_Cstock'!B81","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C81","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D81","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E81","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F81","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G81","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H81","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I81","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J81","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K81","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L81","v":2124.87},{"$f":"'TNC CALC_Cstock'!M81","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N81","v":9785.9922000000006},{"$f":"'TNC CALC_Cstock'!O81","v":16681.646079999999},{"$f":"'TNC CALC_Cstock'!P81","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q81","v":30226.790870000004},{"$f":"'TNC CALC_Cstock'!R81","v":552.71999999999991},{"$f":"'TNC CALC_Cstock'!S81","v":0},{"$f":"'TNC CALC_Cstock'!T81","v":0},{"$f":"'TNC CALC_Cstock'!U81","v":0},113364.47047,{"$f":"'TNC CALC_Cstock'!X81","v":2823.0590419999999},{"$f":"'TNC CALC_Cstock'!Z81","v":2673.7308300000004},{"$f":"'TNC CALC_Cstock'!AB81","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997]
[2009,{"$f":"'6. TNC Assumptions'!C10","v":384},{"$f":"'6. TNC Assumptions'!D10","v":112},{"$f":"'6. TNC Assumptions'!E10","v":2413},{"$f":"'6. TNC Assumptions'!F10","v":710},{"$f":"'6. TNC Assumptions'!G10","v":12254},{"$f":"'6. TNC Assumptions'!I10","v":176},{"$f":"'6. TNC Assumptions'!J10","v":110},{"$f":"'6. TNC Assumptions'!K10","v":889},{"$f":"'6. TNC Assumptions'!L10","v":5085},{"$f":"'6. TNC Assumptions'!M10","v":139},{"$f":"'6. TNC Assumptions'!O10","v":550},{"$f":"'6. TNC Assumptions'!P10","v":967},{"$f":"'6. TNC Assumptions'!Q10","v":2476},{"$f":"'6. TNC Assumptions'!R10","v":5721},{"$f":"'6. TNC Assumptions'!S10","v":62},{"$f":"'6. TNC Assumptions'!T10","v":15111},{"$f":"'6. TNC Assumptions'!U10","v":98},{"$f":"'6. TNC Assumptions'!W10","v":0},{"$f":"'6. TNC Assumptions'!X10","v":0},{"$f":"'6. TNC Assumptions'!Y10","v":0},47257,{"$f":"'TNC CALC_Cstock'!B15","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C15","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D15","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E15","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F15","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G15","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H15","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I15","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J15","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K15","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L15","v":2124.87},{"$f":"'TNC CALC_Cstock'!M15","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N15","v":9565.7783999999992},{"$f":"'TNC CALC_Cstock'!O15","v":16945.258739999997},{"$f":"'TNC CALC_Cstock'!P15","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q15","v":30162.915990000001},{"$f":"'TNC CALC_Cstock'!R15","v":644.83999999999992},{"$f":"'TNC CALC_Cstock'!S15","v":0},{"$f":"'TNC CALC_Cstock'!T15","v":0},{"$f":"'TNC CALC_Cstock'!U15","v":0},113436.11444999999,{"$f":"'TNC CALC_Cstock'!X15","v":2531.7572250000003},{"$f":"'TNC CALC_Cstock'!Z15","v":2810.5070809999997},{"$f":"'TNC CALC_Cstock'!AB15","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. TNC Assumptions'!C42","v":384},{"$f":"'6. TNC Assumptions'!D42","v":112},{"$f":"'6. TNC Assumptions'!E42","v":2413},{"$f":"'6. TNC Assumptions'!F42","v":710},{"$f":"'6. TNC Assumptions'!G42","v":12254},{"$f":"'6. TNC Assumptions'!I42","v":176},{"$f":"'6. TNC Assumptions'!J42","v":110},{"$f":"'6. TNC Assumptions'!K42","v":889},{"$f":"'6. TNC Assumptions'!L42","v":5085},{"$f":"'6. TNC Assumptions'!M42","v":139},{"$f":"'6. TNC Assumptions'!O42","v":550},{"$f":"'6. TNC Assumptions'!P42","v":967},{"$f":"'6. TNC Assumptions'!Q42","v":2476},{"$f":"'6. TNC Assumptions'!R42","v":5721},{"$f":"'6. TNC Assumptions'!S42","v":62},{"$f":"'6. TNC Assumptions'!T42","v":15111},{"$f":"'6. TNC Assumptions'!U42","v":98},{"$f":"'6. TNC Assumptions'!W42","v":0},{"$f":"'6. TNC Assumptions'!X42","v":0},{"$f":"'6. TNC Assumptions'!Y42","v":0},47257,{"$f":"'TNC CALC_Cstock'!B48","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C48","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D48","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E48","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F48","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G48","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H48","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I48","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J48","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K48","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L48","v":2124.87},{"$f":"'TNC CALC_Cstock'!M48","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N48","v":9565.7783999999992},{"$f":"'TNC CALC_Cstock'!O48","v":16945.258739999997},{"$f":"'TNC CALC_Cstock'!P48","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q48","v":30162.915990000001},{"$f":"'TNC CALC_Cstock'!R48","v":644.83999999999992},{"$f":"'TNC CALC_Cstock'!S48","v":0},{"$f":"'TNC CALC_Cstock'!T48","v":0},{"$f":"'TNC CALC_Cstock'!U48","v":0},113436.11444999999,{"$f":"'TNC CALC_Cstock'!X48","v":2531.7572250000003},{"$f":"'TNC CALC_Cstock'!Z48","v":2810.5070809999997},{"$f":"'TNC CALC_Cstock'!AB48","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. TNC Assumptions'!C74","v":384},{"$f":"'6. TNC Assumptions'!D74","v":112},{"$f":"'6. TNC Assumptions'!E74","v":2413},{"$f":"'6. TNC Assumptions'!F74","v":710},{"$f":"'6. TNC Assumptions'!G74","v":12254},{"$f":"'6. TNC Assumptions'!I74","v":176},{"$f":"'6. TNC Assumptions'!J74","v":110},{"$f":"'6. TNC Assumptions'!K74","v":889},{"$f":"'6. TNC Assumptions'!L74","v":5085},{"$f":"'6. TNC Assumptions'!M74","v":139},{"$f":"'6. TNC Assumptions'!O74","v":550},{"$f":"'6. TNC Assumptions'!P74","v":967},{"$f":"'6. TNC Assumptions'!Q74","v":2476},{"$f":"'6. TNC Assumptions'!R74","v":5721},{"$f":"'6. TNC Assumptions'!S74","v":62},{"$f":"'6. TNC Assumptions'!T74","v":15111},{"$f":"'6. TNC Assumptions'!U74","v":98},{"$f":"'6. TNC Assumptions'!W74","v":0},{"$f":"'6. TNC Assumptions'!X74","v":0},{"$f":"'6. TNC Assumptions'!Y74","v":0},47257,{"$f":"'TNC CALC_Cstock'!B82","v":2310.1440000000002},{"$f":"'TNC CALC_Cstock'!C82","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D82","v":18871.590399999997},{"$f":"'TNC CALC_Cstock'!E82","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F82","v":13269.61152},{"$f":"'TNC CALC_Cstock'!G82","v":923.15520000000004},{"$f":"'TNC CALC_Cstock'!H82","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I82","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J82","v":3728.3220000000001},{"$f":"'TNC CALC_Cstock'!K82","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L82","v":2124.87},{"$f":"'TNC CALC_Cstock'!M82","v":3735.9078},{"$f":"'TNC CALC_Cstock'!N82","v":9565.7783999999992},{"$f":"'TNC CALC_Cstock'!O82","v":16945.258739999997},{"$f":"'TNC CALC_Cstock'!P82","v":239.5308},{"$f":"'TNC CALC_Cstock'!Q82","v":30162.915990000001},{"$f":"'TNC CALC_Cstock'!R82","v":644.83999999999992},{"$f":"'TNC CALC_Cstock'!S82","v":0},{"$f":"'TNC CALC_Cstock'!T82","v":0},{"$f":"'TNC CALC_Cstock'!U82","v":0},113436.11444999999,{"$f":"'TNC CALC_Cstock'!X82","v":2531.7572250000003},{"$f":"'TNC CALC_Cstock'!Z82","v":2810.5070809999997},{"$f":"'TNC CALC_Cstock'!AB82","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. TNC Assumptions'!C11","v":382},{"$f":"'6. TNC Assumptions'!D11","v":112},{"$f":"'6. TNC Assumptions'!E11","v":2433},{"$f":"'6. TNC Assumptions'!F11","v":710},{"$f":"'6. TNC Assumptions'!G11","v":12242},{"$f":"'6. TNC Assumptions'!I11","v":174},{"$f":"'6. TNC Assumptions'!J11","v":110},{"$f":"'6. TNC Assumptions'!K11","v":889},{"$f":"'6. TNC Assumptions'!L11","v":5079},{"$f":"'6. TNC Assumptions'!M11","v":139},{"$f":"'6. TNC Assumptions'!O11","v":565},{"$f":"'6. TNC Assumptions'!P11","v":965},{"$f":"'6. TNC Assumptions'!Q11","v":2382},{"$f":"'6. TNC Assumptions'!R11","v":5817},{"$f":"'6. TNC Assumptions'!S11","v":60},{"$f":"'6. TNC Assumptions'!T11","v":15100},{"$f":"'6. TNC Assumptions'!U11","v":112},{"$f":"'6. TNC Assumptions'!W11","v":0},{"$f":"'6. TNC Assumptions'!X11","v":0},{"$f":"'6. TNC Assumptions'!Y11","v":0},47271,{"$f":"'TNC CALC_Cstock'!B16","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C16","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D16","v":19028.006399999998},{"$f":"'TNC CALC_Cstock'!E16","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F16","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G16","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H16","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I16","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J16","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K16","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L16","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M16","v":3728.181},{"$f":"'TNC CALC_Cstock'!N16","v":9202.6188000000002},{"$f":"'TNC CALC_Cstock'!O16","v":17229.604979999996},{"$f":"'TNC CALC_Cstock'!P16","v":231.804},{"$f":"'TNC CALC_Cstock'!Q16","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R16","v":736.95999999999992},{"$f":"'TNC CALC_Cstock'!S16","v":0},{"$f":"'TNC CALC_Cstock'!T16","v":0},{"$f":"'TNC CALC_Cstock'!U16","v":0},113586.46133999999,{"$f":"'TNC CALC_Cstock'!X16","v":2504.7232480000002},{"$f":"'TNC CALC_Cstock'!Z16","v":4808.8560890000008},{"$f":"'TNC CALC_Cstock'!AB16","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. TNC Assumptions'!C43","v":382},{"$f":"'6. TNC Assumptions'!D43","v":112},{"$f":"'6. TNC Assumptions'!E43","v":2433},{"$f":"'6. TNC Assumptions'!F43","v":710},{"$f":"'6. TNC Assumptions'!G43","v":12242},{"$f":"'6. TNC Assumptions'!I43","v":174},{"$f":"'6. TNC Assumptions'!J43","v":110},{"$f":"'6. TNC Assumptions'!K43","v":889},{"$f":"'6. TNC Assumptions'!L43","v":5079},{"$f":"'6. TNC Assumptions'!M43","v":139},{"$f":"'6. TNC Assumptions'!O43","v":565},{"$f":"'6. TNC Assumptions'!P43","v":965},{"$f":"'6. TNC Assumptions'!Q43","v":2382},{"$f":"'6. TNC Assumptions'!R43","v":5817},{"$f":"'6. TNC Assumptions'!S43","v":60},{"$f":"'6. TNC Assumptions'!T43","v":15100},{"$f":"'6. TNC Assumptions'!U43","v":112},{"$f":"'6. TNC Assumptions'!W43","v":0},{"$f":"'6. TNC Assumptions'!X43","v":0},{"$f":"'6. TNC Assumptions'!Y43","v":0},47271,{"$f":"'TNC CALC_Cstock'!B49","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C49","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D49","v":19028.006399999998},{"$f":"'TNC CALC_Cstock'!E49","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F49","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G49","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H49","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I49","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J49","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K49","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L49","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M49","v":3728.181},{"$f":"'TNC CALC_Cstock'!N49","v":9202.6188000000002},{"$f":"'TNC CALC_Cstock'!O49","v":17229.604979999996},{"$f":"'TNC CALC_Cstock'!P49","v":231.804},{"$f":"'TNC CALC_Cstock'!Q49","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R49","v":736.95999999999992},{"$f":"'TNC CALC_Cstock'!S49","v":0},{"$f":"'TNC CALC_Cstock'!T49","v":0},{"$f":"'TNC CALC_Cstock'!U49","v":0},113586.46133999999,{"$f":"'TNC CALC_Cstock'!X49","v":2504.7232480000002},{"$f":"'TNC CALC_Cstock'!Z49","v":4808.8560890000008},{"$f":"'TNC CALC_Cstock'!AB49","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. TNC Assumptions'!C75","v":382},{"$f":"'6. TNC Assumptions'!D75","v":112},{"$f":"'6. TNC Assumptions'!E75","v":2433},{"$f":"'6. TNC Assumptions'!F75","v":710},{"$f":"'6. TNC Assumptions'!G75","v":12242},{"$f":"'6. TNC Assumptions'!I75","v":174},{"$f":"'6. TNC Assumptions'!J75","v":110},{"$f":"'6. TNC Assumptions'!K75","v":889},{"$f":"'6. TNC Assumptions'!L75","v":5079},{"$f":"'6. TNC Assumptions'!M75","v":139},{"$f":"'6. TNC Assumptions'!O75","v":565},{"$f":"'6. TNC Assumptions'!P75","v":965},{"$f":"'6. TNC Assumptions'!Q75","v":2382},{"$f":"'6. TNC Assumptions'!R75","v":5817},{"$f":"'6. TNC Assumptions'!S75","v":60},{"$f":"'6. TNC Assumptions'!T75","v":15100},{"$f":"'6. TNC Assumptions'!U75","v":112},{"$f":"'6. TNC Assumptions'!W75","v":0},{"$f":"'6. TNC Assumptions'!X75","v":0},{"$f":"'6. TNC Assumptions'!Y75","v":0},47271,{"$f":"'TNC CALC_Cstock'!B83","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C83","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D83","v":19028.006399999998},{"$f":"'TNC CALC_Cstock'!E83","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F83","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G83","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H83","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I83","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J83","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K83","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L83","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M83","v":3728.181},{"$f":"'TNC CALC_Cstock'!N83","v":9202.6188000000002},{"$f":"'TNC CALC_Cstock'!O83","v":17229.604979999996},{"$f":"'TNC CALC_Cstock'!P83","v":231.804},{"$f":"'TNC CALC_Cstock'!Q83","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R83","v":736.95999999999992},{"$f":"'TNC CALC_Cstock'!S83","v":0},{"$f":"'TNC CALC_Cstock'!T83","v":0},{"$f":"'TNC CALC_Cstock'!U83","v":0},113586.46133999999,{"$f":"'TNC CALC_Cstock'!X83","v":2504.7232480000002},{"$f":"'TNC CALC_Cstock'!Z83","v":4808.8560890000008},{"$f":"'TNC CALC_Cstock'!AB83","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. TNC Assumptions'!C12","v":382},{"$f":"'6. TNC Assumptions'!D12","v":112},{"$f":"'6. TNC Assumptions'!E12","v":2437},{"$f":"'6. TNC Assumptions'!F12","v":710},{"$f":"'6. TNC Assumptions'!G12","v":12242},{"$f":"'6. TNC Assumptions'!I12","v":174},{"$f":"'6. TNC Assumptions'!J12","v":110},{"$f":"'6. TNC Assumptions'!K12","v":889},{"$f":"'6. TNC Assumptions'!L12","v":5079},{"$f":"'6. TNC Assumptions'!M12","v":139},{"$f":"'6. TNC Assumptions'!O12","v":565},{"$f":"'6. TNC Assumptions'!P12","v":965},{"$f":"'6. TNC Assumptions'!Q12","v":2268},{"$f":"'6. TNC Assumptions'!R12","v":5908},{"$f":"'6. TNC Assumptions'!S12","v":60},{"$f":"'6. TNC Assumptions'!T12","v":15100},{"$f":"'6. TNC Assumptions'!U12","v":127},{"$f":"'6. TNC Assumptions'!W12","v":0},{"$f":"'6. TNC Assumptions'!X12","v":0},{"$f":"'6. TNC Assumptions'!Y12","v":0},47267,{"$f":"'TNC CALC_Cstock'!B17","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C17","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D17","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E17","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F17","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G17","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H17","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I17","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J17","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K17","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L17","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M17","v":3728.181},{"$f":"'TNC CALC_Cstock'!N17","v":8762.1912000000011},{"$f":"'TNC CALC_Cstock'!O17","v":17499.141519999997},{"$f":"'TNC CALC_Cstock'!P17","v":231.804},{"$f":"'TNC CALC_Cstock'!Q17","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R17","v":835.66},{"$f":"'TNC CALC_Cstock'!S17","v":0},{"$f":"'TNC CALC_Cstock'!T17","v":0},{"$f":"'TNC CALC_Cstock'!U17","v":0},113545.55348,{"$f":"'TNC CALC_Cstock'!X17","v":2261.2982160000001},{"$f":"'TNC CALC_Cstock'!Z17","v":3312.3270680000001},{"$f":"'TNC CALC_Cstock'!AB17","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. TNC Assumptions'!C44","v":382},{"$f":"'6. TNC Assumptions'!D44","v":112},{"$f":"'6. TNC Assumptions'!E44","v":2437},{"$f":"'6. TNC Assumptions'!F44","v":710},{"$f":"'6. TNC Assumptions'!G44","v":12242},{"$f":"'6. TNC Assumptions'!I44","v":174},{"$f":"'6. TNC Assumptions'!J44","v":110},{"$f":"'6. TNC Assumptions'!K44","v":889},{"$f":"'6. TNC Assumptions'!L44","v":5079},{"$f":"'6. TNC Assumptions'!M44","v":139},{"$f":"'6. TNC Assumptions'!O44","v":565},{"$f":"'6. TNC Assumptions'!P44","v":965},{"$f":"'6. TNC Assumptions'!Q44","v":2268},{"$f":"'6. TNC Assumptions'!R44","v":5908},{"$f":"'6. TNC Assumptions'!S44","v":60},{"$f":"'6. TNC Assumptions'!T44","v":15100},{"$f":"'6. TNC Assumptions'!U44","v":127},{"$f":"'6. TNC Assumptions'!W44","v":0},{"$f":"'6. TNC Assumptions'!X44","v":0},{"$f":"'6. TNC Assumptions'!Y44","v":0},47267,{"$f":"'TNC CALC_Cstock'!B50","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C50","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D50","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E50","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F50","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G50","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H50","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I50","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J50","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K50","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L50","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M50","v":3728.181},{"$f":"'TNC CALC_Cstock'!N50","v":8762.1912000000011},{"$f":"'TNC CALC_Cstock'!O50","v":17499.141519999997},{"$f":"'TNC CALC_Cstock'!P50","v":231.804},{"$f":"'TNC CALC_Cstock'!Q50","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R50","v":835.66},{"$f":"'TNC CALC_Cstock'!S50","v":0},{"$f":"'TNC CALC_Cstock'!T50","v":0},{"$f":"'TNC CALC_Cstock'!U50","v":0},113545.55348,{"$f":"'TNC CALC_Cstock'!X50","v":2261.2982160000001},{"$f":"'TNC CALC_Cstock'!Z50","v":3312.3270680000001},{"$f":"'TNC CALC_Cstock'!AB50","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. TNC Assumptions'!C76","v":382},{"$f":"'6. TNC Assumptions'!D76","v":112},{"$f":"'6. TNC Assumptions'!E76","v":2437},{"$f":"'6. TNC Assumptions'!F76","v":710},{"$f":"'6. TNC Assumptions'!G76","v":12242},{"$f":"'6. TNC Assumptions'!I76","v":174},{"$f":"'6. TNC Assumptions'!J76","v":110},{"$f":"'6. TNC Assumptions'!K76","v":889},{"$f":"'6. TNC Assumptions'!L76","v":5079},{"$f":"'6. TNC Assumptions'!M76","v":139},{"$f":"'6. TNC Assumptions'!O76","v":565},{"$f":"'6. TNC Assumptions'!P76","v":965},{"$f":"'6. TNC Assumptions'!Q76","v":2268},{"$f":"'6. TNC Assumptions'!R76","v":5908},{"$f":"'6. TNC Assumptions'!S76","v":60},{"$f":"'6. TNC Assumptions'!T76","v":15100},{"$f":"'6. TNC Assumptions'!U76","v":127},{"$f":"'6. TNC Assumptions'!W76","v":0},{"$f":"'6. TNC Assumptions'!X76","v":0},{"$f":"'6. TNC Assumptions'!Y76","v":0},47267,{"$f":"'TNC CALC_Cstock'!B84","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C84","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D84","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E84","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F84","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G84","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H84","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I84","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J84","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K84","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L84","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M84","v":3728.181},{"$f":"'TNC CALC_Cstock'!N84","v":8762.1912000000011},{"$f":"'TNC CALC_Cstock'!O84","v":17499.141519999997},{"$f":"'TNC CALC_Cstock'!P84","v":231.804},{"$f":"'TNC CALC_Cstock'!Q84","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R84","v":835.66},{"$f":"'TNC CALC_Cstock'!S84","v":0},{"$f":"'TNC CALC_Cstock'!T84","v":0},{"$f":"'TNC CALC_Cstock'!U84","v":0},113545.55348,{"$f":"'TNC CALC_Cstock'!X84","v":2261.2982160000001},{"$f":"'TNC CALC_Cstock'!Z84","v":3312.3270680000001},{"$f":"'TNC CALC_Cstock'!AB84","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. TNC Assumptions'!C13","v":382},{"$f":"'6. TNC Assumptions'!D13","v":112},{"$f":"'6. TNC Assumptions'!E13","v":2437},{"$f":"'6. TNC Assumptions'!F13","v":710},{"$f":"'6. TNC Assumptions'!G13","v":12242},{"$f":"'6. TNC Assumptions'!I13","v":174},{"$f":"'6. TNC Assumptions'!J13","v":110},{"$f":"'6. TNC Assumptions'!K13","v":889},{"$f":"'6. TNC Assumptions'!L13","v":5079},{"$f":"'6. TNC Assumptions'!M13","v":139},{"$f":"'6. TNC Assumptions'!O13","v":565},{"$f":"'6. TNC Assumptions'!P13","v":965},{"$f":"'6. TNC Assumptions'!Q13","v":2203},{"$f":"'6. TNC Assumptions'!R13","v":5976},{"$f":"'6. TNC Assumptions'!S13","v":60},{"$f":"'6. TNC Assumptions'!T13","v":15100},{"$f":"'6. TNC Assumptions'!U13","v":140},{"$f":"'6. TNC Assumptions'!W13","v":0},{"$f":"'6. TNC Assumptions'!X13","v":0},{"$f":"'6. TNC Assumptions'!Y13","v":0},47283,{"$f":"'TNC CALC_Cstock'!B18","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C18","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D18","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E18","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F18","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G18","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H18","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I18","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J18","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K18","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L18","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M18","v":3728.181},{"$f":"'TNC CALC_Cstock'!N18","v":8511.0702000000001},{"$f":"'TNC CALC_Cstock'!O18","v":17700.55344},{"$f":"'TNC CALC_Cstock'!P18","v":231.804},{"$f":"'TNC CALC_Cstock'!Q18","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R18","v":921.19999999999993},{"$f":"'TNC CALC_Cstock'!S18","v":0},{"$f":"'TNC CALC_Cstock'!T18","v":0},{"$f":"'TNC CALC_Cstock'!U18","v":0},113581.3844,{"$f":"'TNC CALC_Cstock'!X18","v":1601.3437210000002},{"$f":"'TNC CALC_Cstock'!Z18","v":2628.9626719999997},{"$f":"'TNC CALC_Cstock'!AB18","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. TNC Assumptions'!C45","v":382},{"$f":"'6. TNC Assumptions'!D45","v":112},{"$f":"'6. TNC Assumptions'!E45","v":2437},{"$f":"'6. TNC Assumptions'!F45","v":710},{"$f":"'6. TNC Assumptions'!G45","v":12242},{"$f":"'6. TNC Assumptions'!I45","v":174},{"$f":"'6. TNC Assumptions'!J45","v":110},{"$f":"'6. TNC Assumptions'!K45","v":889},{"$f":"'6. TNC Assumptions'!L45","v":5079},{"$f":"'6. TNC Assumptions'!M45","v":139},{"$f":"'6. TNC Assumptions'!O45","v":565},{"$f":"'6. TNC Assumptions'!P45","v":965},{"$f":"'6. TNC Assumptions'!Q45","v":2203},{"$f":"'6. TNC Assumptions'!R45","v":5976},{"$f":"'6. TNC Assumptions'!S45","v":60},{"$f":"'6. TNC Assumptions'!T45","v":15100},{"$f":"'6. TNC Assumptions'!U45","v":140},{"$f":"'6. TNC Assumptions'!W45","v":0},{"$f":"'6. TNC Assumptions'!X45","v":0},{"$f":"'6. TNC Assumptions'!Y45","v":0},47283,{"$f":"'TNC CALC_Cstock'!B51","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C51","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D51","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E51","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F51","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G51","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H51","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I51","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J51","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K51","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L51","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M51","v":3728.181},{"$f":"'TNC CALC_Cstock'!N51","v":8511.0702000000001},{"$f":"'TNC CALC_Cstock'!O51","v":17700.55344},{"$f":"'TNC CALC_Cstock'!P51","v":231.804},{"$f":"'TNC CALC_Cstock'!Q51","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R51","v":921.19999999999993},{"$f":"'TNC CALC_Cstock'!S51","v":0},{"$f":"'TNC CALC_Cstock'!T51","v":0},{"$f":"'TNC CALC_Cstock'!U51","v":0},113581.3844,{"$f":"'TNC CALC_Cstock'!X51","v":1601.3437210000002},{"$f":"'TNC CALC_Cstock'!Z51","v":2628.9626719999997},{"$f":"'TNC CALC_Cstock'!AB51","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. TNC Assumptions'!C77","v":382},{"$f":"'6. TNC Assumptions'!D77","v":112},{"$f":"'6. TNC Assumptions'!E77","v":2437},{"$f":"'6. TNC Assumptions'!F77","v":710},{"$f":"'6. TNC Assumptions'!G77","v":12242},{"$f":"'6. TNC Assumptions'!I77","v":174},{"$f":"'6. TNC Assumptions'!J77","v":110},{"$f":"'6. TNC Assumptions'!K77","v":889},{"$f":"'6. TNC Assumptions'!L77","v":5079},{"$f":"'6. TNC Assumptions'!M77","v":139},{"$f":"'6. TNC Assumptions'!O77","v":565},{"$f":"'6. TNC Assumptions'!P77","v":965},{"$f":"'6. TNC Assumptions'!Q77","v":2203},{"$f":"'6. TNC Assumptions'!R77","v":5976},{"$f":"'6. TNC Assumptions'!S77","v":60},{"$f":"'6. TNC Assumptions'!T77","v":15100},{"$f":"'6. TNC Assumptions'!U77","v":140},{"$f":"'6. TNC Assumptions'!W77","v":0},{"$f":"'6. TNC Assumptions'!X77","v":0},{"$f":"'6. TNC Assumptions'!Y77","v":0},47283,{"$f":"'TNC CALC_Cstock'!B85","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C85","v":673.79200000000003},{"$f":"'TNC CALC_Cstock'!D85","v":19059.2896},{"$f":"'TNC CALC_Cstock'!E85","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F85","v":13256.616960000001},{"$f":"'TNC CALC_Cstock'!G85","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H85","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I85","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J85","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K85","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L85","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M85","v":3728.181},{"$f":"'TNC CALC_Cstock'!N85","v":8511.0702000000001},{"$f":"'TNC CALC_Cstock'!O85","v":17700.55344},{"$f":"'TNC CALC_Cstock'!P85","v":231.804},{"$f":"'TNC CALC_Cstock'!Q85","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R85","v":921.19999999999993},{"$f":"'TNC CALC_Cstock'!S85","v":0},{"$f":"'TNC CALC_Cstock'!T85","v":0},{"$f":"'TNC CALC_Cstock'!U85","v":0},113581.3844,{"$f":"'TNC CALC_Cstock'!X85","v":1601.3437210000002},{"$f":"'TNC CALC_Cstock'!Z85","v":2628.9626719999997},{"$f":"'TNC CALC_Cstock'!AB85","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. TNC Assumptions'!C14","v":382},{"$f":"'6. TNC Assumptions'!D14","v":111},{"$f":"'6. TNC Assumptions'!E14","v":2402},{"$f":"'6. TNC Assumptions'!F14","v":710},{"$f":"'6. TNC Assumptions'!G14","v":12243},{"$f":"'6. TNC Assumptions'!I14","v":174},{"$f":"'6. TNC Assumptions'!J14","v":110},{"$f":"'6. TNC Assumptions'!K14","v":889},{"$f":"'6. TNC Assumptions'!L14","v":5079},{"$f":"'6. TNC Assumptions'!M14","v":139},{"$f":"'6. TNC Assumptions'!O14","v":565},{"$f":"'6. TNC Assumptions'!P14","v":965},{"$f":"'6. TNC Assumptions'!Q14","v":2245},{"$f":"'6. TNC Assumptions'!R14","v":5934},{"$f":"'6. TNC Assumptions'!S14","v":60},{"$f":"'6. TNC Assumptions'!T14","v":15100},{"$f":"'6. TNC Assumptions'!U14","v":160},{"$f":"'6. TNC Assumptions'!W14","v":0},{"$f":"'6. TNC Assumptions'!X14","v":0},{"$f":"'6. TNC Assumptions'!Y14","v":0},47268,{"$f":"'TNC CALC_Cstock'!B19","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C19","v":667.77600000000007},{"$f":"'TNC CALC_Cstock'!D19","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E19","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F19","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G19","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H19","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I19","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J19","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K19","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L19","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M19","v":3728.181},{"$f":"'TNC CALC_Cstock'!N19","v":8673.3330000000005},{"$f":"'TNC CALC_Cstock'!O19","v":17576.151959999999},{"$f":"'TNC CALC_Cstock'!P19","v":231.804},{"$f":"'TNC CALC_Cstock'!Q19","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R19","v":1052.8},{"$f":"'TNC CALC_Cstock'!S19","v":0},{"$f":"'TNC CALC_Cstock'!T19","v":0},{"$f":"'TNC CALC_Cstock'!U19","v":0},113472.18459999999,{"$f":"'TNC CALC_Cstock'!X19","v":735.98127199999999},{"$f":"'TNC CALC_Cstock'!Z19","v":2007.9723990000002},{"$f":"'TNC CALC_Cstock'!AB19","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. TNC Assumptions'!C46","v":382},{"$f":"'6. TNC Assumptions'!D46","v":111},{"$f":"'6. TNC Assumptions'!E46","v":2402},{"$f":"'6. TNC Assumptions'!F46","v":710},{"$f":"'6. TNC Assumptions'!G46","v":12243},{"$f":"'6. TNC Assumptions'!I46","v":174},{"$f":"'6. TNC Assumptions'!J46","v":110},{"$f":"'6. TNC Assumptions'!K46","v":889},{"$f":"'6. TNC Assumptions'!L46","v":5079},{"$f":"'6. TNC Assumptions'!M46","v":139},{"$f":"'6. TNC Assumptions'!O46","v":565},{"$f":"'6. TNC Assumptions'!P46","v":965},{"$f":"'6. TNC Assumptions'!Q46","v":2245},{"$f":"'6. TNC Assumptions'!R46","v":5934},{"$f":"'6. TNC Assumptions'!S46","v":60},{"$f":"'6. TNC Assumptions'!T46","v":15100},{"$f":"'6. TNC Assumptions'!U46","v":160},{"$f":"'6. TNC Assumptions'!W46","v":0},{"$f":"'6. TNC Assumptions'!X46","v":0},{"$f":"'6. TNC Assumptions'!Y46","v":0},47268,{"$f":"'TNC CALC_Cstock'!B52","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C52","v":667.77600000000007},{"$f":"'TNC CALC_Cstock'!D52","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E52","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F52","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G52","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H52","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I52","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J52","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K52","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L52","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M52","v":3728.181},{"$f":"'TNC CALC_Cstock'!N52","v":8673.3330000000005},{"$f":"'TNC CALC_Cstock'!O52","v":17576.151959999999},{"$f":"'TNC CALC_Cstock'!P52","v":231.804},{"$f":"'TNC CALC_Cstock'!Q52","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R52","v":1052.8},{"$f":"'TNC CALC_Cstock'!S52","v":0},{"$f":"'TNC CALC_Cstock'!T52","v":0},{"$f":"'TNC CALC_Cstock'!U52","v":0},113472.18459999999,{"$f":"'TNC CALC_Cstock'!X52","v":735.98127199999999},{"$f":"'TNC CALC_Cstock'!Z52","v":2007.9723990000002},{"$f":"'TNC CALC_Cstock'!AB52","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. TNC Assumptions'!C78","v":382},{"$f":"'6. TNC Assumptions'!D78","v":111},{"$f":"'6. TNC Assumptions'!E78","v":2402},{"$f":"'6. TNC Assumptions'!F78","v":710},{"$f":"'6. TNC Assumptions'!G78","v":12243},{"$f":"'6. TNC Assumptions'!I78","v":174},{"$f":"'6. TNC Assumptions'!J78","v":110},{"$f":"'6. TNC Assumptions'!K78","v":889},{"$f":"'6. TNC Assumptions'!L78","v":5079},{"$f":"'6. TNC Assumptions'!M78","v":139},{"$f":"'6. TNC Assumptions'!O78","v":565},{"$f":"'6. TNC Assumptions'!P78","v":965},{"$f":"'6. TNC Assumptions'!Q78","v":2245},{"$f":"'6. TNC Assumptions'!R78","v":5934},{"$f":"'6. TNC Assumptions'!S78","v":60},{"$f":"'6. TNC Assumptions'!T78","v":15100},{"$f":"'6. TNC Assumptions'!U78","v":160},{"$f":"'6. TNC Assumptions'!W78","v":0},{"$f":"'6. TNC Assumptions'!X78","v":0},{"$f":"'6. TNC Assumptions'!Y78","v":0},47268,{"$f":"'TNC CALC_Cstock'!B86","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C86","v":667.77600000000007},{"$f":"'TNC CALC_Cstock'!D86","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E86","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F86","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G86","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H86","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I86","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J86","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K86","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L86","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M86","v":3728.181},{"$f":"'TNC CALC_Cstock'!N86","v":8673.3330000000005},{"$f":"'TNC CALC_Cstock'!O86","v":17576.151959999999},{"$f":"'TNC CALC_Cstock'!P86","v":231.804},{"$f":"'TNC CALC_Cstock'!Q86","v":30140.959000000003},{"$f":"'TNC CALC_Cstock'!R86","v":1052.8},{"$f":"'TNC CALC_Cstock'!S86","v":0},{"$f":"'TNC CALC_Cstock'!T86","v":0},{"$f":"'TNC CALC_Cstock'!U86","v":0},113472.18459999999,{"$f":"'TNC CALC_Cstock'!X86","v":735.98127199999999},{"$f":"'TNC CALC_Cstock'!Z86","v":2007.9723990000002},{"$f":"'TNC CALC_Cstock'!AB86","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. TNC Assumptions'!C15","v":382},{"$f":"'6. TNC Assumptions'!D15","v":106},{"$f":"'6. TNC Assumptions'!E15","v":2402},{"$f":"'6. TNC Assumptions'!F15","v":710},{"$f":"'6. TNC Assumptions'!G15","v":12243},{"$f":"'6. TNC Assumptions'!I15","v":174},{"$f":"'6. TNC Assumptions'!J15","v":110},{"$f":"'6. TNC Assumptions'!K15","v":889},{"$f":"'6. TNC Assumptions'!L15","v":5079},{"$f":"'6. TNC Assumptions'!M15","v":139},{"$f":"'6. TNC Assumptions'!O15","v":565},{"$f":"'6. TNC Assumptions'!P15","v":965},{"$f":"'6. TNC Assumptions'!Q15","v":2271},{"$f":"'6. TNC Assumptions'!R15","v":5866},{"$f":"'6. TNC Assumptions'!S15","v":60},{"$f":"'6. TNC Assumptions'!T15","v":15142},{"$f":"'6. TNC Assumptions'!U15","v":181},{"$f":"'6. TNC Assumptions'!W15","v":0},{"$f":"'6. TNC Assumptions'!X15","v":0},{"$f":"'6. TNC Assumptions'!Y15","v":0},47284,{"$f":"'TNC CALC_Cstock'!B20","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C20","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D20","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E20","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F20","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G20","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H20","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I20","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J20","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K20","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L20","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M20","v":3728.181},{"$f":"'TNC CALC_Cstock'!N20","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O20","v":17374.740039999997},{"$f":"'TNC CALC_Cstock'!P20","v":231.804},{"$f":"'TNC CALC_Cstock'!Q20","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R20","v":1190.98},{"$f":"'TNC CALC_Cstock'!S20","v":0},{"$f":"'TNC CALC_Cstock'!T20","v":0},{"$f":"'TNC CALC_Cstock'!U20","v":0},113563.15686,{"$f":"'TNC CALC_Cstock'!X20","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z20","v":1866.0603639999999},{"$f":"'TNC CALC_Cstock'!AB20","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. TNC Assumptions'!C47","v":382},{"$f":"'6. TNC Assumptions'!D47","v":106},{"$f":"'6. TNC Assumptions'!E47","v":2402},{"$f":"'6. TNC Assumptions'!F47","v":710},{"$f":"'6. TNC Assumptions'!G47","v":12243},{"$f":"'6. TNC Assumptions'!I47","v":174},{"$f":"'6. TNC Assumptions'!J47","v":110},{"$f":"'6. TNC Assumptions'!K47","v":889},{"$f":"'6. TNC Assumptions'!L47","v":5079},{"$f":"'6. TNC Assumptions'!M47","v":139},{"$f":"'6. TNC Assumptions'!O47","v":565},{"$f":"'6. TNC Assumptions'!P47","v":965},{"$f":"'6. TNC Assumptions'!Q47","v":2271},{"$f":"'6. TNC Assumptions'!R47","v":5866},{"$f":"'6. TNC Assumptions'!S47","v":60},{"$f":"'6. TNC Assumptions'!T47","v":15142},{"$f":"'6. TNC Assumptions'!U47","v":181},{"$f":"'6. TNC Assumptions'!W47","v":0},{"$f":"'6. TNC Assumptions'!X47","v":0},{"$f":"'6. TNC Assumptions'!Y47","v":0},47284,{"$f":"'TNC CALC_Cstock'!B53","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C53","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D53","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E53","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F53","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G53","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H53","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I53","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J53","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K53","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L53","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M53","v":3728.181},{"$f":"'TNC CALC_Cstock'!N53","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O53","v":17374.740039999997},{"$f":"'TNC CALC_Cstock'!P53","v":231.804},{"$f":"'TNC CALC_Cstock'!Q53","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R53","v":1190.98},{"$f":"'TNC CALC_Cstock'!S53","v":0},{"$f":"'TNC CALC_Cstock'!T53","v":0},{"$f":"'TNC CALC_Cstock'!U53","v":0},113563.15686,{"$f":"'TNC CALC_Cstock'!X53","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z53","v":1866.0603639999999},{"$f":"'TNC CALC_Cstock'!AB53","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. TNC Assumptions'!C79","v":382},{"$f":"'6. TNC Assumptions'!D79","v":106},{"$f":"'6. TNC Assumptions'!E79","v":2402},{"$f":"'6. TNC Assumptions'!F79","v":710},{"$f":"'6. TNC Assumptions'!G79","v":12243},{"$f":"'6. TNC Assumptions'!I79","v":174},{"$f":"'6. TNC Assumptions'!J79","v":110},{"$f":"'6. TNC Assumptions'!K79","v":889},{"$f":"'6. TNC Assumptions'!L79","v":5079},{"$f":"'6. TNC Assumptions'!M79","v":139},{"$f":"'6. TNC Assumptions'!O79","v":565},{"$f":"'6. TNC Assumptions'!P79","v":965},{"$f":"'6. TNC Assumptions'!Q79","v":2271},{"$f":"'6. TNC Assumptions'!R79","v":5866},{"$f":"'6. TNC Assumptions'!S79","v":60},{"$f":"'6. TNC Assumptions'!T79","v":15142},{"$f":"'6. TNC Assumptions'!U79","v":181},{"$f":"'6. TNC Assumptions'!W79","v":0},{"$f":"'6. TNC Assumptions'!X79","v":0},{"$f":"'6. TNC Assumptions'!Y79","v":0},47284,{"$f":"'TNC CALC_Cstock'!B87","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C87","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D87","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E87","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F87","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G87","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H87","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I87","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J87","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K87","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L87","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M87","v":3728.181},{"$f":"'TNC CALC_Cstock'!N87","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O87","v":17374.740039999997},{"$f":"'TNC CALC_Cstock'!P87","v":231.804},{"$f":"'TNC CALC_Cstock'!Q87","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R87","v":1190.98},{"$f":"'TNC CALC_Cstock'!S87","v":0},{"$f":"'TNC CALC_Cstock'!T87","v":0},{"$f":"'TNC CALC_Cstock'!U87","v":0},113563.15686,{"$f":"'TNC CALC_Cstock'!X87","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z87","v":1866.0603639999999},{"$f":"'TNC CALC_Cstock'!AB87","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004]
[{"$f":"A16+1","v":2015},{"$f":"'6. TNC Assumptions'!C16","v":382},{"$f":"'6. TNC Assumptions'!D16","v":106},{"$f":"'6. TNC Assumptions'!E16","v":2402},{"$f":"'6. TNC Assumptions'!F16","v":710},{"$f":"'6. TNC Assumptions'!G16","v":12243},{"$f":"'6. TNC Assumptions'!I16","v":174},{"$f":"'6. TNC Assumptions'!J16","v":110},{"$f":"'6. TNC Assumptions'!K16","v":889},{"$f":"'6. TNC Assumptions'!L16","v":5079},{"$f":"'6. TNC Assumptions'!M16","v":139},{"$f":"'6. TNC Assumptions'!O16","v":565},{"$f":"'6. TNC Assumptions'!P16","v":965},{"$f":"'6. TNC Assumptions'!Q16","v":2271},{"$f":"'6. TNC Assumptions'!R16","v":5832},{"$f":"'6. TNC Assumptions'!S16","v":60},{"$f":"'6. TNC Assumptions'!T16","v":15142},{"$f":"'6. TNC Assumptions'!U16","v":182},{"$f":"'6. TNC Assumptions'!W16","v":0},{"$f":"'6. TNC Assumptions'!X16","v":0},{"$f":"'6. TNC Assumptions'!Y16","v":0},47251,{"$f":"'TNC CALC_Cstock'!B21","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C21","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D21","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E21","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F21","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G21","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H21","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I21","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J21","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K21","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L21","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M21","v":3728.181},{"$f":"'TNC CALC_Cstock'!N21","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O21","v":17274.034079999998},{"$f":"'TNC CALC_Cstock'!P21","v":231.804},{"$f":"'TNC CALC_Cstock'!Q21","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R21","v":1197.56},{"$f":"'TNC CALC_Cstock'!S21","v":0},{"$f":"'TNC CALC_Cstock'!T21","v":0},{"$f":"'TNC CALC_Cstock'!U21","v":0},113469.03089999998,{"$f":"'TNC CALC_Cstock'!X21","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z21","v":1734.2071773343039},{"$f":"'TNC CALC_Cstock'!AB21","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. TNC Assumptions'!C48","v":382},{"$f":"'6. TNC Assumptions'!D48","v":106},{"$f":"'6. TNC Assumptions'!E48","v":2402},{"$f":"'6. TNC Assumptions'!F48","v":710},{"$f":"'6. TNC Assumptions'!G48","v":12243},{"$f":"'6. TNC Assumptions'!I48","v":174},{"$f":"'6. TNC Assumptions'!J48","v":110},{"$f":"'6. TNC Assumptions'!K48","v":889},{"$f":"'6. TNC Assumptions'!L48","v":5079},{"$f":"'6. TNC Assumptions'!M48","v":139},{"$f":"'6. TNC Assumptions'!O48","v":565},{"$f":"'6. TNC Assumptions'!P48","v":965},{"$f":"'6. TNC Assumptions'!Q48","v":2271},{"$f":"'6. TNC Assumptions'!R48","v":5832},{"$f":"'6. TNC Assumptions'!S48","v":60},{"$f":"'6. TNC Assumptions'!T48","v":15142},{"$f":"'6. TNC Assumptions'!U48","v":182},{"$f":"'6. TNC Assumptions'!W48","v":0},{"$f":"'6. TNC Assumptions'!X48","v":0},{"$f":"'6. TNC Assumptions'!Y48","v":0},47251,{"$f":"'TNC CALC_Cstock'!B54","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C54","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D54","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E54","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F54","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G54","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H54","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I54","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J54","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K54","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L54","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M54","v":3728.181},{"$f":"'TNC CALC_Cstock'!N54","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O54","v":17274.034079999998},{"$f":"'TNC CALC_Cstock'!P54","v":231.804},{"$f":"'TNC CALC_Cstock'!Q54","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R54","v":1197.56},{"$f":"'TNC CALC_Cstock'!S54","v":0},{"$f":"'TNC CALC_Cstock'!T54","v":0},{"$f":"'TNC CALC_Cstock'!U54","v":0},113469.03089999998,{"$f":"'TNC CALC_Cstock'!X54","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z54","v":1734.2071773343039},{"$f":"'TNC CALC_Cstock'!AB54","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. TNC Assumptions'!C80","v":382},{"$f":"'6. TNC Assumptions'!D80","v":106},{"$f":"'6. TNC Assumptions'!E80","v":2402},{"$f":"'6. TNC Assumptions'!F80","v":710},{"$f":"'6. TNC Assumptions'!G80","v":12243},{"$f":"'6. TNC Assumptions'!I80","v":174},{"$f":"'6. TNC Assumptions'!J80","v":110},{"$f":"'6. TNC Assumptions'!K80","v":889},{"$f":"'6. TNC Assumptions'!L80","v":5079},{"$f":"'6. TNC Assumptions'!M80","v":139},{"$f":"'6. TNC Assumptions'!O80","v":565},{"$f":"'6. TNC Assumptions'!P80","v":965},{"$f":"'6. TNC Assumptions'!Q80","v":2271},{"$f":"'6. TNC Assumptions'!R80","v":5832},{"$f":"'6. TNC Assumptions'!S80","v":60},{"$f":"'6. TNC Assumptions'!T80","v":15142},{"$f":"'6. TNC Assumptions'!U80","v":182},{"$f":"'6. TNC Assumptions'!W80","v":0},{"$f":"'6. TNC Assumptions'!X80","v":0},{"$f":"'6. TNC Assumptions'!Y80","v":0},47251,{"$f":"'TNC CALC_Cstock'!B88","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C88","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D88","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E88","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F88","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G88","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H88","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I88","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J88","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K88","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L88","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M88","v":3728.181},{"$f":"'TNC CALC_Cstock'!N88","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O88","v":17274.034079999998},{"$f":"'TNC CALC_Cstock'!P88","v":231.804},{"$f":"'TNC CALC_Cstock'!Q88","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R88","v":1197.56},{"$f":"'TNC CALC_Cstock'!S88","v":0},{"$f":"'TNC CALC_Cstock'!T88","v":0},{"$f":"'TNC CALC_Cstock'!U88","v":0},113469.03089999998,{"$f":"'TNC CALC_Cstock'!X88","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z88","v":1734.2071773343039},{"$f":"'TNC CALC_Cstock'!AB88","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041]
[{"$f":"A17+1","v":2016},{"$f":"'6. TNC Assumptions'!C17","v":382},{"$f":"'6. TNC Assumptions'!D17","v":106},{"$f":"'6. TNC Assumptions'!E17","v":2402},{"$f":"'6. TNC Assumptions'!F17","v":710},{"$f":"'6. TNC Assumptions'!G17","v":12243},{"$f":"'6. TNC Assumptions'!I17","v":174},{"$f":"'6. TNC Assumptions'!J17","v":110},{"$f":"'6. TNC Assumptions'!K17","v":889},{"$f":"'6. TNC Assumptions'!L17","v":5079},{"$f":"'6. TNC Assumptions'!M17","v":139},{"$f":"'6. TNC Assumptions'!O17","v":565},{"$f":"'6. TNC Assumptions'!P17","v":965},{"$f":"'6. TNC Assumptions'!Q17","v":2271},{"$f":"'6. TNC Assumptions'!R17","v":5837},{"$f":"'6. TNC Assumptions'!S17","v":60},{"$f":"'6. TNC Assumptions'!T17","v":15142},{"$f":"'6. TNC Assumptions'!U17","v":183},{"$f":"'6. TNC Assumptions'!W17","v":0},{"$f":"'6. TNC Assumptions'!X17","v":0},{"$f":"'6. TNC Assumptions'!Y17","v":0},47257,{"$f":"'TNC CALC_Cstock'!B22","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C22","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D22","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E22","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F22","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G22","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H22","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I22","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J22","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K22","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L22","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M22","v":3728.181},{"$f":"'TNC CALC_Cstock'!N22","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O22","v":17288.843779999999},{"$f":"'TNC CALC_Cstock'!P22","v":231.804},{"$f":"'TNC CALC_Cstock'!Q22","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R22","v":1204.1399999999999},{"$f":"'TNC CALC_Cstock'!S22","v":0},{"$f":"'TNC CALC_Cstock'!T22","v":0},{"$f":"'TNC CALC_Cstock'!U22","v":0},113490.4206,{"$f":"'TNC CALC_Cstock'!X22","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z22","v":1611.6978159978828},{"$f":"'TNC CALC_Cstock'!AB22","v":414.07344388148152},2659.5036558793645,110830.91694412063,-406.38002879510896,{"$f":"'6. TNC Assumptions'!C49","v":382},{"$f":"'6. TNC Assumptions'!D49","v":108.28},{"$f":"'6. TNC Assumptions'!E49","v":2402},{"$f":"'6. TNC Assumptions'!F49","v":711.82},{"$f":"'6. TNC Assumptions'!G49","v":12249.23},{"$f":"'6. TNC Assumptions'!I49","v":174},{"$f":"'6. TNC Assumptions'!J49","v":110.63454545454546},{"$f":"'6. TNC Assumptions'!K49","v":890.27},{"$f":"'6. TNC Assumptions'!L49","v":5081.82},{"$f":"'6. TNC Assumptions'!M49","v":139.91},{"$f":"'6. TNC Assumptions'!O49","v":565},{"$f":"'6. TNC Assumptions'!P49","v":965},{"$f":"'6. TNC Assumptions'!Q49","v":2274.4499999999998},{"$f":"'6. TNC Assumptions'!R49","v":5837},{"$f":"'6. TNC Assumptions'!S49","v":61.25},{"$f":"'6. TNC Assumptions'!T49","v":15146.58},{"$f":"'6. TNC Assumptions'!U49","v":183},{"$f":"'6. TNC Assumptions'!W49","v":0},{"$f":"'6. TNC Assumptions'!X49","v":0},{"$f":"'6. TNC Assumptions'!Y49","v":0},47282.244545454545,{"$f":"'TNC CALC_Cstock'!B55","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C55","v":651.41248000000007},{"$f":"'TNC CALC_Cstock'!D55","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E55","v":4282.3091199999999},{"$f":"'TNC CALC_Cstock'!F55","v":13264.446182399999},{"$f":"'TNC CALC_Cstock'!G55","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H55","v":580.30031781818184},{"$f":"'TNC CALC_Cstock'!I55","v":4669.6442039999993},{"$f":"'TNC CALC_Cstock'!J55","v":3725.9904239999996},{"$f":"'TNC CALC_Cstock'!K55","v":733.85593199999994},{"$f":"'TNC CALC_Cstock'!L55","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M55","v":3728.181},{"$f":"'TNC CALC_Cstock'!N55","v":8787.1101299999991},{"$f":"'TNC CALC_Cstock'!O55","v":17288.843779999999},{"$f":"'TNC CALC_Cstock'!P55","v":236.63325},{"$f":"'TNC CALC_Cstock'!Q55","v":30233.936872200004},{"$f":"'TNC CALC_Cstock'!R55","v":1204.1399999999999},{"$f":"'TNC CALC_Cstock'!S55","v":0},{"$f":"'TNC CALC_Cstock'!T55","v":0},{"$f":"'TNC CALC_Cstock'!U55","v":0},113565.96309241818,{"$f":"'TNC CALC_Cstock'!X55","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z55","v":1611.6978159978828},{"$f":"'TNC CALC_Cstock'!AB55","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568,{"$f":"'6. TNC Assumptions'!C81","v":382},{"$f":"'6. TNC Assumptions'!D81","v":108.28},{"$f":"'6. TNC Assumptions'!E81","v":2402},{"$f":"'6. TNC Assumptions'!F81","v":711.82},{"$f":"'6. TNC Assumptions'!G81","v":12249.23},{"$f":"'6. TNC Assumptions'!I81","v":174},{"$f":"'6. TNC Assumptions'!J81","v":110.63454545454546},{"$f":"'6. TNC Assumptions'!K81","v":890.27},{"$f":"'6. TNC Assumptions'!L81","v":5081.82},{"$f":"'6. TNC Assumptions'!M81","v":139.91},{"$f":"'6. TNC Assumptions'!O81","v":565},{"$f":"'6. TNC Assumptions'!P81","v":965},{"$f":"'6. TNC Assumptions'!Q81","v":2274.4499999999998},{"$f":"'6. TNC Assumptions'!R81","v":5837},{"$f":"'6. TNC Assumptions'!S81","v":61.25},{"$f":"'6. TNC Assumptions'!T81","v":15146.58},{"$f":"'6. TNC Assumptions'!U81","v":183},{"$f":"'6. TNC Assumptions'!W81","v":0},{"$f":"'6. TNC Assumptions'!X81","v":0},{"$f":"'6. TNC Assumptions'!Y81","v":0},47282.244545454545,{"$f":"'TNC CALC_Cstock'!B89","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C89","v":651.41248000000007},{"$f":"'TNC CALC_Cstock'!D89","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E89","v":4282.3091199999999},{"$f":"'TNC CALC_Cstock'!F89","v":13264.446182399999},{"$f":"'TNC CALC_Cstock'!G89","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H89","v":580.30031781818184},{"$f":"'TNC CALC_Cstock'!I89","v":4669.6442039999993},{"$f":"'TNC CALC_Cstock'!J89","v":3725.9904239999996},{"$f":"'TNC CALC_Cstock'!K89","v":733.85593199999994},{"$f":"'TNC CALC_Cstock'!L89","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M89","v":3728.181},{"$f":"'TNC CALC_Cstock'!N89","v":8787.1101299999991},{"$f":"'TNC CALC_Cstock'!O89","v":17288.843779999999},{"$f":"'TNC CALC_Cstock'!P89","v":236.63325},{"$f":"'TNC CALC_Cstock'!Q89","v":30233.936872200004},{"$f":"'TNC CALC_Cstock'!R89","v":1204.1399999999999},{"$f":"'TNC CALC_Cstock'!S89","v":0},{"$f":"'TNC CALC_Cstock'!T89","v":0},{"$f":"'TNC CALC_Cstock'!U89","v":0},113565.96309241818,{"$f":"'TNC CALC_Cstock'!X89","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z89","v":1611.6978159978828},{"$f":"'TNC CALC_Cstock'!AB89","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. TNC Assumptions'!C18","v":382},{"$f":"'6. TNC Assumptions'!D18","v":106},{"$f":"'6. TNC Assumptions'!E18","v":2402},{"$f":"'6. TNC Assumptions'!F18","v":710},{"$f":"'6. TNC Assumptions'!G18","v":12243},{"$f":"'6. TNC Assumptions'!I18","v":174},{"$f":"'6. TNC Assumptions'!J18","v":110},{"$f":"'6. TNC Assumptions'!K18","v":889},{"$f":"'6. TNC Assumptions'!L18","v":5079},{"$f":"'6. TNC Assumptions'!M18","v":139},{"$f":"'6. TNC Assumptions'!O18","v":565},{"$f":"'6. TNC Assumptions'!P18","v":965},{"$f":"'6. TNC Assumptions'!Q18","v":2271},{"$f":"'6. TNC Assumptions'!R18","v":5842},{"$f":"'6. TNC Assumptions'!S18","v":60},{"$f":"'6. TNC Assumptions'!T18","v":15142},{"$f":"'6. TNC Assumptions'!U18","v":184},{"$f":"'6. TNC Assumptions'!W18","v":0},{"$f":"'6. TNC Assumptions'!X18","v":0},{"$f":"'6. TNC Assumptions'!Y18","v":0},47263,{"$f":"'TNC CALC_Cstock'!B23","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C23","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D23","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E23","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F23","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G23","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H23","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I23","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J23","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K23","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L23","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M23","v":3728.181},{"$f":"'TNC CALC_Cstock'!N23","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O23","v":17303.653479999997},{"$f":"'TNC CALC_Cstock'!P23","v":231.804},{"$f":"'TNC CALC_Cstock'!Q23","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R23","v":1210.72},{"$f":"'TNC CALC_Cstock'!S23","v":0},{"$f":"'TNC CALC_Cstock'!T23","v":0},{"$f":"'TNC CALC_Cstock'!U23","v":0},113511.81030000001,{"$f":"'TNC CALC_Cstock'!X23","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z23","v":1497.8682256455554},{"$f":"'TNC CALC_Cstock'!AB23","v":389.78932085466391},2521.3899425002191,110990.4203574998,-406.96487464416589,{"$f":"'6. TNC Assumptions'!C50","v":382},{"$f":"'6. TNC Assumptions'!D50","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E50","v":2402},{"$f":"'6. TNC Assumptions'!F50","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G50","v":12258.117184730743},{"$f":"'6. TNC Assumptions'!I50","v":174},{"$f":"'6. TNC Assumptions'!J50","v":111.48492699277271},{"$f":"'6. TNC Assumptions'!K50","v":891.96588982981712},{"$f":"'6. TNC Assumptions'!L50","v":5085.8421836934294},{"$f":"'6. TNC Assumptions'!M50","v":141.12831165935137},{"$f":"'6. TNC Assumptions'!O50","v":565},{"$f":"'6. TNC Assumptions'!P50","v":965},{"$f":"'6. TNC Assumptions'!Q50","v":2279.0785182828331},{"$f":"'6. TNC Assumptions'!R50","v":5842},{"$f":"'6. TNC Assumptions'!S50","v":62.925178531608118},{"$f":"'6. TNC Assumptions'!T50","v":15153.115076020273},{"$f":"'6. TNC Assumptions'!U50","v":184},{"$f":"'6. TNC Assumptions'!W50","v":0},{"$f":"'6. TNC Assumptions'!X50","v":0},{"$f":"'6. TNC Assumptions'!Y50","v":0},47323.244545454545,{"$f":"'TNC CALC_Cstock'!B56","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C56","v":669.76520480841509},{"$f":"'TNC CALC_Cstock'!D56","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E56","v":4296.967845885315},{"$f":"'TNC CALC_Cstock'!F56","v":13274.069937001228},{"$f":"'TNC CALC_Cstock'!G56","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H56","v":584.76073906249144},{"$f":"'TNC CALC_Cstock'!I56","v":4678.5394853353564},{"$f":"'TNC CALC_Cstock'!J56","v":3728.9394890840222},{"$f":"'TNC CALC_Cstock'!K56","v":740.24622031562978},{"$f":"'TNC CALC_Cstock'!L56","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M56","v":3728.181},{"$f":"'TNC CALC_Cstock'!N56","v":8804.9919475338975},{"$f":"'TNC CALC_Cstock'!O56","v":17303.653479999997},{"$f":"'TNC CALC_Cstock'!P56","v":243.10513473901477},{"$f":"'TNC CALC_Cstock'!Q56","v":30246.98147209331},{"$f":"'TNC CALC_Cstock'!R56","v":1210.72},{"$f":"'TNC CALC_Cstock'!S56","v":0},{"$f":"'TNC CALC_Cstock'!T56","v":0},{"$f":"'TNC CALC_Cstock'!U56","v":0},113690.08135585867,{"$f":"'TNC CALC_Cstock'!X56","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z56","v":1497.8682256455554},{"$f":"'TNC CALC_Cstock'!AB56","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143,{"$f":"'6. TNC Assumptions'!C82","v":382},{"$f":"'6. TNC Assumptions'!D82","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E82","v":2402},{"$f":"'6. TNC Assumptions'!F82","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G82","v":12258.117184730743},{"$f":"'6. TNC Assumptions'!I82","v":174},{"$f":"'6. TNC Assumptions'!J82","v":111.48492699277271},{"$f":"'6. TNC Assumptions'!K82","v":891.96588982981712},{"$f":"'6. TNC Assumptions'!L82","v":5085.8421836934294},{"$f":"'6. TNC Assumptions'!M82","v":141.12831165935137},{"$f":"'6. TNC Assumptions'!O82","v":565},{"$f":"'6. TNC Assumptions'!P82","v":965},{"$f":"'6. TNC Assumptions'!Q82","v":2279.0785182828331},{"$f":"'6. TNC Assumptions'!R82","v":5842},{"$f":"'6. TNC Assumptions'!S82","v":62.925178531608118},{"$f":"'6. TNC Assumptions'!T82","v":15153.115076020273},{"$f":"'6. TNC Assumptions'!U82","v":184},{"$f":"'6. TNC Assumptions'!W82","v":0},{"$f":"'6. TNC Assumptions'!X82","v":0},{"$f":"'6. TNC Assumptions'!Y82","v":0},47323.244545454545,{"$f":"'TNC CALC_Cstock'!B90","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C90","v":669.76520480841509},{"$f":"'TNC CALC_Cstock'!D90","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E90","v":4296.967845885315},{"$f":"'TNC CALC_Cstock'!F90","v":13274.069937001228},{"$f":"'TNC CALC_Cstock'!G90","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H90","v":584.76073906249144},{"$f":"'TNC CALC_Cstock'!I90","v":4678.5394853353564},{"$f":"'TNC CALC_Cstock'!J90","v":3728.9394890840222},{"$f":"'TNC CALC_Cstock'!K90","v":740.24622031562978},{"$f":"'TNC CALC_Cstock'!L90","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M90","v":3728.181},{"$f":"'TNC CALC_Cstock'!N90","v":8804.9919475338975},{"$f":"'TNC CALC_Cstock'!O90","v":17303.653479999997},{"$f":"'TNC CALC_Cstock'!P90","v":243.10513473901477},{"$f":"'TNC CALC_Cstock'!Q90","v":30246.98147209331},{"$f":"'TNC CALC_Cstock'!R90","v":1210.72},{"$f":"'TNC CALC_Cstock'!S90","v":0},{"$f":"'TNC CALC_Cstock'!T90","v":0},{"$f":"'TNC CALC_Cstock'!U90","v":0},113690.08135585867,{"$f":"'TNC CALC_Cstock'!X90","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z90","v":1497.8682256455554},{"$f":"'TNC CALC_Cstock'!AB90","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. TNC Assumptions'!C19","v":382},{"$f":"'6. TNC Assumptions'!D19","v":106},{"$f":"'6. TNC Assumptions'!E19","v":2402},{"$f":"'6. TNC Assumptions'!F19","v":710},{"$f":"'6. TNC Assumptions'!G19","v":12243},{"$f":"'6. TNC Assumptions'!I19","v":174},{"$f":"'6. TNC Assumptions'!J19","v":110},{"$f":"'6. TNC Assumptions'!K19","v":889},{"$f":"'6. TNC Assumptions'!L19","v":5079},{"$f":"'6. TNC Assumptions'!M19","v":139},{"$f":"'6. TNC Assumptions'!O19","v":565},{"$f":"'6. TNC Assumptions'!P19","v":965},{"$f":"'6. TNC Assumptions'!Q19","v":2271},{"$f":"'6. TNC Assumptions'!R19","v":5847},{"$f":"'6. TNC Assumptions'!S19","v":60},{"$f":"'6. TNC Assumptions'!T19","v":15142},{"$f":"'6. TNC Assumptions'!U19","v":185},{"$f":"'6. TNC Assumptions'!W19","v":0},{"$f":"'6. TNC Assumptions'!X19","v":0},{"$f":"'6. TNC Assumptions'!Y19","v":0},47269,{"$f":"'TNC CALC_Cstock'!B24","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C24","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D24","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E24","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F24","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G24","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H24","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I24","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J24","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K24","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L24","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M24","v":3728.181},{"$f":"'TNC CALC_Cstock'!N24","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O24","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P24","v":231.804},{"$f":"'TNC CALC_Cstock'!Q24","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R24","v":1217.3},{"$f":"'TNC CALC_Cstock'!S24","v":0},{"$f":"'TNC CALC_Cstock'!T24","v":0},{"$f":"'TNC CALC_Cstock'!U24","v":0},113533.2,{"$f":"'TNC CALC_Cstock'!X24","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z24","v":1392.1016775782759},{"$f":"'TNC CALC_Cstock'!AB24","v":392.42571229520462},2418.2597858734803,111114.94021412652,-407.42144745179723,{"$f":"'6. TNC Assumptions'!C51","v":382},{"$f":"'6. TNC Assumptions'!D51","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E51","v":2402},{"$f":"'6. TNC Assumptions'!F51","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G51","v":12269.086509884117},{"$f":"'6. TNC Assumptions'!I51","v":174},{"$f":"'6. TNC Assumptions'!J51","v":112.35960514637789},{"$f":"'6. TNC Assumptions'!K51","v":893.71023365477186},{"$f":"'6. TNC Assumptions'!L51","v":5090.8067075664621},{"$f":"'6. TNC Assumptions'!M51","v":142.38143222325562},{"$f":"'6. TNC Assumptions'!O51","v":565},{"$f":"'6. TNC Assumptions'!P51","v":965},{"$f":"'6. TNC Assumptions'!Q51","v":2283.8392799451758},{"$f":"'6. TNC Assumptions'!R51","v":5847},{"$f":"'6. TNC Assumptions'!S51","v":64.648219306976472},{"$f":"'6. TNC Assumptions'!T51","v":15161.181226993865},{"$f":"'6. TNC Assumptions'!U51","v":185},{"$f":"'6. TNC Assumptions'!W51","v":0},{"$f":"'6. TNC Assumptions'!X51","v":0},{"$f":"'6. TNC Assumptions'!Y51","v":0},47369.244545454545,{"$f":"'TNC CALC_Cstock'!B57","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C57","v":688.64229318278478},{"$f":"'TNC CALC_Cstock'!D57","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E57","v":4312.0453925102111},{"$f":"'TNC CALC_Cstock'!F57","v":13285.948399823314},{"$f":"'TNC CALC_Cstock'!G57","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H57","v":589.3486009137813},{"$f":"'TNC CALC_Cstock'!I57","v":4687.6889175660099},{"$f":"'TNC CALC_Cstock'!J57","v":3732.5794779877301},{"$f":"'TNC CALC_Cstock'!K57","v":746.81908829742031},{"$f":"'TNC CALC_Cstock'!L57","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M57","v":3728.181},{"$f":"'TNC CALC_Cstock'!N57","v":8823.3846741401921},{"$f":"'TNC CALC_Cstock'!O57","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P57","v":249.76193047057288},{"$f":"'TNC CALC_Cstock'!Q57","v":30263.082235390189},{"$f":"'TNC CALC_Cstock'!R57","v":1217.3},{"$f":"'TNC CALC_Cstock'!S57","v":0},{"$f":"'TNC CALC_Cstock'!T57","v":0},{"$f":"'TNC CALC_Cstock'!U57","v":0},113822.4045902822,{"$f":"'TNC CALC_Cstock'!X57","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z57","v":1392.1016775782759},{"$f":"'TNC CALC_Cstock'!AB57","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196,{"$f":"'6. TNC Assumptions'!C83","v":382},{"$f":"'6. TNC Assumptions'!D83","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E83","v":2402},{"$f":"'6. TNC Assumptions'!F83","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G83","v":12269.086509884117},{"$f":"'6. TNC Assumptions'!I83","v":174},{"$f":"'6. TNC Assumptions'!J83","v":112.35960514637789},{"$f":"'6. TNC Assumptions'!K83","v":893.71023365477186},{"$f":"'6. TNC Assumptions'!L83","v":5090.8067075664621},{"$f":"'6. TNC Assumptions'!M83","v":142.38143222325562},{"$f":"'6. TNC Assumptions'!O83","v":565},{"$f":"'6. TNC Assumptions'!P83","v":965},{"$f":"'6. TNC Assumptions'!Q83","v":2283.8392799451758},{"$f":"'6. TNC Assumptions'!R83","v":5847},{"$f":"'6. TNC Assumptions'!S83","v":64.648219306976472},{"$f":"'6. TNC Assumptions'!T83","v":15161.181226993865},{"$f":"'6. TNC Assumptions'!U83","v":185},{"$f":"'6. TNC Assumptions'!W83","v":0},{"$f":"'6. TNC Assumptions'!X83","v":0},{"$f":"'6. TNC Assumptions'!Y83","v":0},47369.244545454545,{"$f":"'TNC CALC_Cstock'!B91","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C91","v":688.64229318278478},{"$f":"'TNC CALC_Cstock'!D91","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E91","v":4312.0453925102111},{"$f":"'TNC CALC_Cstock'!F91","v":13285.948399823314},{"$f":"'TNC CALC_Cstock'!G91","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H91","v":589.3486009137813},{"$f":"'TNC CALC_Cstock'!I91","v":4687.6889175660099},{"$f":"'TNC CALC_Cstock'!J91","v":3732.5794779877301},{"$f":"'TNC CALC_Cstock'!K91","v":746.81908829742031},{"$f":"'TNC CALC_Cstock'!L91","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M91","v":3728.181},{"$f":"'TNC CALC_Cstock'!N91","v":8823.3846741401921},{"$f":"'TNC CALC_Cstock'!O91","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P91","v":249.76193047057288},{"$f":"'TNC CALC_Cstock'!Q91","v":30263.082235390189},{"$f":"'TNC CALC_Cstock'!R91","v":1217.3},{"$f":"'TNC CALC_Cstock'!S91","v":0},{"$f":"'TNC CALC_Cstock'!T91","v":0},{"$f":"'TNC CALC_Cstock'!U91","v":0},113822.4045902822,{"$f":"'TNC CALC_Cstock'!X91","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z91","v":1392.1016775782759},{"$f":"'TNC CALC_Cstock'!AB91","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. TNC Assumptions'!C20","v":382},{"$f":"'6. TNC Assumptions'!D20","v":106},{"$f":"'6. TNC Assumptions'!E20","v":2402},{"$f":"'6. TNC Assumptions'!F20","v":710},{"$f":"'6. TNC Assumptions'!G20","v":12243},{"$f":"'6. TNC Assumptions'!I20","v":174},{"$f":"'6. TNC Assumptions'!J20","v":110},{"$f":"'6. TNC Assumptions'!K20","v":889},{"$f":"'6. TNC Assumptions'!L20","v":5079},{"$f":"'6. TNC Assumptions'!M20","v":139},{"$f":"'6. TNC Assumptions'!O20","v":565},{"$f":"'6. TNC Assumptions'!P20","v":965},{"$f":"'6. TNC Assumptions'!Q20","v":2271},{"$f":"'6. TNC Assumptions'!R20","v":5847},{"$f":"'6. TNC Assumptions'!S20","v":60},{"$f":"'6. TNC Assumptions'!T20","v":15142},{"$f":"'6. TNC Assumptions'!U20","v":186},{"$f":"'6. TNC Assumptions'!W20","v":0},{"$f":"'6. TNC Assumptions'!X20","v":0},{"$f":"'6. TNC Assumptions'!Y20","v":0},47270,{"$f":"'TNC CALC_Cstock'!B25","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C25","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D25","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E25","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F25","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G25","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H25","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I25","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J25","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K25","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L25","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M25","v":3728.181},{"$f":"'TNC CALC_Cstock'!N25","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O25","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P25","v":231.804},{"$f":"'TNC CALC_Cstock'!Q25","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R25","v":1223.8799999999999},{"$f":"'TNC CALC_Cstock'!S25","v":0},{"$f":"'TNC CALC_Cstock'!T25","v":0},{"$f":"'TNC CALC_Cstock'!U25","v":0},113539.78,{"$f":"'TNC CALC_Cstock'!X25","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z25","v":1293.8253867956814},{"$f":"'TNC CALC_Cstock'!AB25","v":406.88354243544057},2334.4413252311219,111205.33867476888,-407.75290847415249,{"$f":"'6. TNC Assumptions'!C52","v":382},{"$f":"'6. TNC Assumptions'!D52","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E52","v":2402},{"$f":"'6. TNC Assumptions'!F52","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G52","v":12282.174909214848},{"$f":"'6. TNC Assumptions'!I52","v":174},{"$f":"'6. TNC Assumptions'!J52","v":113.25416234892863},{"$f":"'6. TNC Assumptions'!K52","v":895.49422165756641},{"$f":"'6. TNC Assumptions'!L52","v":5096.7302871876946},{"$f":"'6. TNC Assumptions'!M52","v":143.66303279997587},{"$f":"'6. TNC Assumptions'!O52","v":565},{"$f":"'6. TNC Assumptions'!P52","v":965},{"$f":"'6. TNC Assumptions'!Q52","v":2288.7082407362082},{"$f":"'6. TNC Assumptions'!R52","v":5847},{"$f":"'6. TNC Assumptions'!S52","v":66.410420099966828},{"$f":"'6. TNC Assumptions'!T52","v":15170.805611678266},{"$f":"'6. TNC Assumptions'!U52","v":186},{"$f":"'6. TNC Assumptions'!W52","v":0},{"$f":"'6. TNC Assumptions'!X52","v":0},{"$f":"'6. TNC Assumptions'!Y52","v":0},47415.244545454545,{"$f":"'TNC CALC_Cstock'!B58","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C58","v":707.94840629293572},{"$f":"'TNC CALC_Cstock'!D58","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E58","v":4327.4656106493094},{"$f":"'TNC CALC_Cstock'!F58","v":13300.121565690573},{"$f":"'TNC CALC_Cstock'!G58","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H58","v":594.04073235260046},{"$f":"'TNC CALC_Cstock'!I58","v":4697.0462914382679},{"$f":"'TNC CALC_Cstock'!J58","v":3736.9226465660176},{"$f":"'TNC CALC_Cstock'!K58","v":753.5413396424334},{"$f":"'TNC CALC_Cstock'!L58","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M58","v":3728.181},{"$f":"'TNC CALC_Cstock'!N58","v":8842.1954172602673},{"$f":"'TNC CALC_Cstock'!O58","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P58","v":256.57001701421188},{"$f":"'TNC CALC_Cstock'!Q58","v":30282.293373414872},{"$f":"'TNC CALC_Cstock'!R58","v":1223.8799999999999},{"$f":"'TNC CALC_Cstock'!S58","v":0},{"$f":"'TNC CALC_Cstock'!T58","v":0},{"$f":"'TNC CALC_Cstock'!U58","v":0},113947.82898032147,{"$f":"'TNC CALC_Cstock'!X58","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z58","v":1293.8253867956814},{"$f":"'TNC CALC_Cstock'!AB58","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461,{"$f":"'6. TNC Assumptions'!C84","v":382},{"$f":"'6. TNC Assumptions'!D84","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E84","v":2402},{"$f":"'6. TNC Assumptions'!F84","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G84","v":12282.174909214848},{"$f":"'6. TNC Assumptions'!I84","v":174},{"$f":"'6. TNC Assumptions'!J84","v":113.25416234892863},{"$f":"'6. TNC Assumptions'!K84","v":895.49422165756641},{"$f":"'6. TNC Assumptions'!L84","v":5096.7302871876946},{"$f":"'6. TNC Assumptions'!M84","v":143.66303279997587},{"$f":"'6. TNC Assumptions'!O84","v":565},{"$f":"'6. TNC Assumptions'!P84","v":965},{"$f":"'6. TNC Assumptions'!Q84","v":2288.7082407362082},{"$f":"'6. TNC Assumptions'!R84","v":5847},{"$f":"'6. TNC Assumptions'!S84","v":66.410420099966828},{"$f":"'6. TNC Assumptions'!T84","v":15170.805611678266},{"$f":"'6. TNC Assumptions'!U84","v":186},{"$f":"'6. TNC Assumptions'!W84","v":0},{"$f":"'6. TNC Assumptions'!X84","v":0},{"$f":"'6. TNC Assumptions'!Y84","v":0},47415.244545454545,{"$f":"'TNC CALC_Cstock'!B92","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C92","v":707.94840629293572},{"$f":"'TNC CALC_Cstock'!D92","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E92","v":4327.4656106493094},{"$f":"'TNC CALC_Cstock'!F92","v":13300.121565690573},{"$f":"'TNC CALC_Cstock'!G92","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H92","v":594.04073235260046},{"$f":"'TNC CALC_Cstock'!I92","v":4697.0462914382679},{"$f":"'TNC CALC_Cstock'!J92","v":3736.9226465660176},{"$f":"'TNC CALC_Cstock'!K92","v":753.5413396424334},{"$f":"'TNC CALC_Cstock'!L92","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M92","v":3728.181},{"$f":"'TNC CALC_Cstock'!N92","v":8842.1954172602673},{"$f":"'TNC CALC_Cstock'!O92","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P92","v":256.57001701421188},{"$f":"'TNC CALC_Cstock'!Q92","v":30282.293373414872},{"$f":"'TNC CALC_Cstock'!R92","v":1223.8799999999999},{"$f":"'TNC CALC_Cstock'!S92","v":0},{"$f":"'TNC CALC_Cstock'!T92","v":0},{"$f":"'TNC CALC_Cstock'!U92","v":0},113947.82898032147,{"$f":"'TNC CALC_Cstock'!X92","v":633.73239599999988},{"$f":"'TNC CALC_Cstock'!Z92","v":1293.8253867956814},{"$f":"'TNC CALC_Cstock'!AB92","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. TNC Assumptions'!C21","v":382},{"$f":"'6. TNC Assumptions'!D21","v":106},{"$f":"'6. TNC Assumptions'!E21","v":2402},{"$f":"'6. TNC Assumptions'!F21","v":710},{"$f":"'6. TNC Assumptions'!G21","v":12243},{"$f":"'6. TNC Assumptions'!I21","v":174},{"$f":"'6. TNC Assumptions'!J21","v":110},{"$f":"'6. TNC Assumptions'!K21","v":889},{"$f":"'6. TNC Assumptions'!L21","v":5079},{"$f":"'6. TNC Assumptions'!M21","v":139},{"$f":"'6. TNC Assumptions'!O21","v":565},{"$f":"'6. TNC Assumptions'!P21","v":965},{"$f":"'6. TNC Assumptions'!Q21","v":2271},{"$f":"'6. TNC Assumptions'!R21","v":5847},{"$f":"'6. TNC Assumptions'!S21","v":60},{"$f":"'6. TNC Assumptions'!T21","v":15142},{"$f":"'6. TNC Assumptions'!U21","v":187},{"$f":"'6. TNC Assumptions'!W21","v":0},{"$f":"'6. TNC Assumptions'!X21","v":0},{"$f":"'6. TNC Assumptions'!Y21","v":0},47271,{"$f":"'TNC CALC_Cstock'!B26","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C26","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D26","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E26","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F26","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G26","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H26","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I26","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J26","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K26","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L26","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M26","v":3728.181},{"$f":"'TNC CALC_Cstock'!N26","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O26","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P26","v":231.804},{"$f":"'TNC CALC_Cstock'!Q26","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R26","v":1230.46},{"$f":"'TNC CALC_Cstock'!S26","v":0},{"$f":"'TNC CALC_Cstock'!T26","v":0},{"$f":"'TNC CALC_Cstock'!U26","v":0},113546.36,{"$f":"'TNC CALC_Cstock'!X26","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z26","v":1202.5073723594628},{"$f":"'TNC CALC_Cstock'!AB26","v":420.2704593713172},2200.98245373078,111345.37754626921,-408.26638433632047,{"$f":"'6. TNC Assumptions'!C53","v":382},{"$f":"'6. TNC Assumptions'!D53","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E53","v":2402},{"$f":"'6. TNC Assumptions'!F53","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G53","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I53","v":174},{"$f":"'6. TNC Assumptions'!J53","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K53","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M53","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O53","v":565},{"$f":"'6. TNC Assumptions'!P53","v":965},{"$f":"'6. TNC Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R53","v":5847},{"$f":"'6. TNC Assumptions'!S53","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T53","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U53","v":187},{"$f":"'6. TNC Assumptions'!W53","v":0},{"$f":"'6. TNC Assumptions'!X53","v":0},{"$f":"'6. TNC Assumptions'!Y53","v":0},47466.244545454552,{"$f":"'TNC CALC_Cstock'!B59","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C59","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D59","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E59","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F59","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G59","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H59","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I59","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J59","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K59","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L59","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M59","v":3728.181},{"$f":"'TNC CALC_Cstock'!N59","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O59","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P59","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q59","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R59","v":1230.46},{"$f":"'TNC CALC_Cstock'!S59","v":0},{"$f":"'TNC CALC_Cstock'!T59","v":0},{"$f":"'TNC CALC_Cstock'!U59","v":0},114080.94363945107,{"$f":"'TNC CALC_Cstock'!X59","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z59","v":1202.5073723594628},{"$f":"'TNC CALC_Cstock'!AB59","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103,{"$f":"'6. TNC Assumptions'!C85","v":382},{"$f":"'6. TNC Assumptions'!D85","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E85","v":2402},{"$f":"'6. TNC Assumptions'!F85","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G85","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I85","v":174},{"$f":"'6. TNC Assumptions'!J85","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K85","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M85","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O85","v":565},{"$f":"'6. TNC Assumptions'!P85","v":965},{"$f":"'6. TNC Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R85","v":5847},{"$f":"'6. TNC Assumptions'!S85","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T85","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U85","v":187},{"$f":"'6. TNC Assumptions'!W85","v":0},{"$f":"'6. TNC Assumptions'!X85","v":0},{"$f":"'6. TNC Assumptions'!Y85","v":0},47466.244545454552,{"$f":"'TNC CALC_Cstock'!B93","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C93","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D93","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E93","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F93","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G93","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H93","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I93","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J93","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K93","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L93","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M93","v":3728.181},{"$f":"'TNC CALC_Cstock'!N93","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O93","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P93","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q93","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R93","v":1230.46},{"$f":"'TNC CALC_Cstock'!S93","v":0},{"$f":"'TNC CALC_Cstock'!T93","v":0},{"$f":"'TNC CALC_Cstock'!U93","v":0},114080.94363945107,{"$f":"'TNC CALC_Cstock'!X93","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z93","v":1202.5073723594628},{"$f":"'TNC CALC_Cstock'!AB93","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. TNC Assumptions'!C22","v":382},{"$f":"'6. TNC Assumptions'!D22","v":106},{"$f":"'6. TNC Assumptions'!E22","v":2402},{"$f":"'6. TNC Assumptions'!F22","v":710},{"$f":"'6. TNC Assumptions'!G22","v":12243},{"$f":"'6. TNC Assumptions'!I22","v":174},{"$f":"'6. TNC Assumptions'!J22","v":110},{"$f":"'6. TNC Assumptions'!K22","v":889},{"$f":"'6. TNC Assumptions'!L22","v":5079},{"$f":"'6. TNC Assumptions'!M22","v":139},{"$f":"'6. TNC Assumptions'!O22","v":565},{"$f":"'6. TNC Assumptions'!P22","v":965},{"$f":"'6. TNC Assumptions'!Q22","v":2271},{"$f":"'6. TNC Assumptions'!R22","v":5847},{"$f":"'6. TNC Assumptions'!S22","v":60},{"$f":"'6. TNC Assumptions'!T22","v":15142},{"$f":"'6. TNC Assumptions'!U22","v":188},{"$f":"'6. TNC Assumptions'!W22","v":0},{"$f":"'6. TNC Assumptions'!X22","v":0},{"$f":"'6. TNC Assumptions'!Y22","v":0},47272,{"$f":"'TNC CALC_Cstock'!B27","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C27","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D27","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E27","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F27","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G27","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H27","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I27","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J27","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K27","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L27","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M27","v":3728.181},{"$f":"'TNC CALC_Cstock'!N27","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O27","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P27","v":231.804},{"$f":"'TNC CALC_Cstock'!Q27","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R27","v":1237.04},{"$f":"'TNC CALC_Cstock'!S27","v":0},{"$f":"'TNC CALC_Cstock'!T27","v":0},{"$f":"'TNC CALC_Cstock'!U27","v":0},113552.93999999999,{"$f":"'TNC CALC_Cstock'!X27","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z27","v":1117.6535426627943},{"$f":"'TNC CALC_Cstock'!AB27","v":431.77875631429509},2127.6369209770892,111425.30307902289,-408.559444623084,{"$f":"'6. TNC Assumptions'!C54","v":382},{"$f":"'6. TNC Assumptions'!D54","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E54","v":2402},{"$f":"'6. TNC Assumptions'!F54","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G54","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I54","v":174},{"$f":"'6. TNC Assumptions'!J54","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K54","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M54","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O54","v":565},{"$f":"'6. TNC Assumptions'!P54","v":965},{"$f":"'6. TNC Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R54","v":5847},{"$f":"'6. TNC Assumptions'!S54","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T54","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U54","v":188},{"$f":"'6. TNC Assumptions'!W54","v":0},{"$f":"'6. TNC Assumptions'!X54","v":0},{"$f":"'6. TNC Assumptions'!Y54","v":0},47467.244545454552,{"$f":"'TNC CALC_Cstock'!B60","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C60","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D60","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E60","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F60","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G60","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H60","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I60","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J60","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K60","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L60","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M60","v":3728.181},{"$f":"'TNC CALC_Cstock'!N60","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O60","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P60","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q60","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R60","v":1237.04},{"$f":"'TNC CALC_Cstock'!S60","v":0},{"$f":"'TNC CALC_Cstock'!T60","v":0},{"$f":"'TNC CALC_Cstock'!U60","v":0},114087.52363945106,{"$f":"'TNC CALC_Cstock'!X60","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z60","v":1117.6535426627943},{"$f":"'TNC CALC_Cstock'!AB60","v":431.77875631429509},2127.6369209770892,111959.88671847396,-410.51958463440457,{"$f":"'6. TNC Assumptions'!C86","v":394.5},{"$f":"'6. TNC Assumptions'!D86","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E86","v":2427},{"$f":"'6. TNC Assumptions'!F86","v":734.43673344141894},{"$f":"'6. TNC Assumptions'!G86","v":12347.410083038978},{"$f":"'6. TNC Assumptions'!I86","v":174},{"$f":"'6. TNC Assumptions'!J86","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K86","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M86","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O86","v":565},{"$f":"'6. TNC Assumptions'!P86","v":965},{"$f":"'6. TNC Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R86","v":5847},{"$f":"'6. TNC Assumptions'!S86","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T86","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U86","v":188},{"$f":"'6. TNC Assumptions'!W86","v":0},{"$f":"'6. TNC Assumptions'!X86","v":0},{"$f":"'6. TNC Assumptions'!Y86","v":0},47567.244545454552,{"$f":"'TNC CALC_Cstock'!B94","v":2373.3119999999999},{"$f":"'TNC CALC_Cstock'!C94","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D94","v":18981.081599999998},{"$f":"'TNC CALC_Cstock'!E94","v":4418.3713883835762},{"$f":"'TNC CALC_Cstock'!F94","v":13370.76343072125},{"$f":"'TNC CALC_Cstock'!G94","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H94","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I94","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J94","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K94","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L94","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M94","v":3728.181},{"$f":"'TNC CALC_Cstock'!N94","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O94","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P94","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q94","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R94","v":1237.04},{"$f":"'TNC CALC_Cstock'!S94","v":0},{"$f":"'TNC CALC_Cstock'!T94","v":0},{"$f":"'TNC CALC_Cstock'!U94","v":0},114487.58763945107,{"$f":"'TNC CALC_Cstock'!X94","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z94","v":1117.6535426627943},{"$f":"'TNC CALC_Cstock'!AB94","v":431.77875631429509},2127.6369209770892,112359.95071847398,-411.98648596773791]
[2022,{"$f":"'6. TNC Assumptions'!C23","v":382},{"$f":"'6. TNC Assumptions'!D23","v":106},{"$f":"'6. TNC Assumptions'!E23","v":2402},{"$f":"'6. TNC Assumptions'!F23","v":710},{"$f":"'6. TNC Assumptions'!G23","v":12243},{"$f":"'6. TNC Assumptions'!I23","v":174},{"$f":"'6. TNC Assumptions'!J23","v":110},{"$f":"'6. TNC Assumptions'!K23","v":889},{"$f":"'6. TNC Assumptions'!L23","v":5079},{"$f":"'6. TNC Assumptions'!M23","v":139},{"$f":"'6. TNC Assumptions'!O23","v":565},{"$f":"'6. TNC Assumptions'!P23","v":965},{"$f":"'6. TNC Assumptions'!Q23","v":2271},{"$f":"'6. TNC Assumptions'!R23","v":5847},{"$f":"'6. TNC Assumptions'!S23","v":60},{"$f":"'6. TNC Assumptions'!T23","v":15142},{"$f":"'6. TNC Assumptions'!U23","v":189},{"$f":"'6. TNC Assumptions'!W23","v":0},{"$f":"'6. TNC Assumptions'!X23","v":0},{"$f":"'6. TNC Assumptions'!Y23","v":0},47273,{"$f":"'TNC CALC_Cstock'!B28","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C28","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D28","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E28","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F28","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G28","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H28","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I28","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J28","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K28","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L28","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M28","v":3728.181},{"$f":"'TNC CALC_Cstock'!N28","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O28","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P28","v":231.804},{"$f":"'TNC CALC_Cstock'!Q28","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R28","v":1243.6199999999999},{"$f":"'TNC CALC_Cstock'!S28","v":0},{"$f":"'TNC CALC_Cstock'!T28","v":0},{"$f":"'TNC CALC_Cstock'!U28","v":0},113559.51999999999,{"$f":"'TNC CALC_Cstock'!X28","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z28","v":1038.8049894541894},{"$f":"'TNC CALC_Cstock'!AB28","v":443.97461240644088},2060.9842238606302,111498.53577613935,-408.82796451251096,{"$f":"'6. TNC Assumptions'!C55","v":382},{"$f":"'6. TNC Assumptions'!D55","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E55","v":2402},{"$f":"'6. TNC Assumptions'!F55","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G55","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I55","v":174},{"$f":"'6. TNC Assumptions'!J55","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K55","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M55","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O55","v":565},{"$f":"'6. TNC Assumptions'!P55","v":965},{"$f":"'6. TNC Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R55","v":5847},{"$f":"'6. TNC Assumptions'!S55","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T55","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U55","v":189},{"$f":"'6. TNC Assumptions'!W55","v":0},{"$f":"'6. TNC Assumptions'!X55","v":0},{"$f":"'6. TNC Assumptions'!Y55","v":0},47468.244545454552,{"$f":"'TNC CALC_Cstock'!B61","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C61","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D61","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E61","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F61","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G61","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H61","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I61","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J61","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K61","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L61","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M61","v":3728.181},{"$f":"'TNC CALC_Cstock'!N61","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O61","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P61","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q61","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R61","v":1243.6199999999999},{"$f":"'TNC CALC_Cstock'!S61","v":0},{"$f":"'TNC CALC_Cstock'!T61","v":0},{"$f":"'TNC CALC_Cstock'!U61","v":0},114094.10363945106,{"$f":"'TNC CALC_Cstock'!X61","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z61","v":1038.8049894541894},{"$f":"'TNC CALC_Cstock'!AB61","v":443.97461240644088},2060.9842238606302,112033.11941559042,-410.78810452383152,{"$f":"'6. TNC Assumptions'!C87","v":407},{"$f":"'6. TNC Assumptions'!D87","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E87","v":2452},{"$f":"'6. TNC Assumptions'!F87","v":746.93673344141894},{"$f":"'6. TNC Assumptions'!G87","v":12397.410083038978},{"$f":"'6. TNC Assumptions'!I87","v":174},{"$f":"'6. TNC Assumptions'!J87","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K87","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M87","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O87","v":565},{"$f":"'6. TNC Assumptions'!P87","v":965},{"$f":"'6. TNC Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R87","v":5847},{"$f":"'6. TNC Assumptions'!S87","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T87","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U87","v":189},{"$f":"'6. TNC Assumptions'!W87","v":0},{"$f":"'6. TNC Assumptions'!X87","v":0},{"$f":"'6. TNC Assumptions'!Y87","v":0},47668.244545454538,{"$f":"'TNC CALC_Cstock'!B95","v":2448.5120000000002},{"$f":"'TNC CALC_Cstock'!C95","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D95","v":19176.601599999998},{"$f":"'TNC CALC_Cstock'!E95","v":4493.571388383576},{"$f":"'TNC CALC_Cstock'!F95","v":13424.907430721249},{"$f":"'TNC CALC_Cstock'!G95","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H95","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I95","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J95","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K95","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L95","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M95","v":3728.181},{"$f":"'TNC CALC_Cstock'!N95","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O95","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P95","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q95","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R95","v":1243.6199999999999},{"$f":"'TNC CALC_Cstock'!S95","v":0},{"$f":"'TNC CALC_Cstock'!T95","v":0},{"$f":"'TNC CALC_Cstock'!U95","v":0},114894.23163945109,{"$f":"'TNC CALC_Cstock'!X95","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z95","v":1038.8049894541894},{"$f":"'TNC CALC_Cstock'!AB95","v":443.97461240644088},2060.9842238606302,112833.24741559045,-413.72190719049826]
[2023,{"$f":"'6. TNC Assumptions'!C24","v":382},{"$f":"'6. TNC Assumptions'!D24","v":106},{"$f":"'6. TNC Assumptions'!E24","v":2402},{"$f":"'6. TNC Assumptions'!F24","v":710},{"$f":"'6. TNC Assumptions'!G24","v":12243},{"$f":"'6. TNC Assumptions'!I24","v":174},{"$f":"'6. TNC Assumptions'!J24","v":110},{"$f":"'6. TNC Assumptions'!K24","v":889},{"$f":"'6. TNC Assumptions'!L24","v":5079},{"$f":"'6. TNC Assumptions'!M24","v":139},{"$f":"'6. TNC Assumptions'!O24","v":565},{"$f":"'6. TNC Assumptions'!P24","v":965},{"$f":"'6. TNC Assumptions'!Q24","v":2271},{"$f":"'6. TNC Assumptions'!R24","v":5847},{"$f":"'6. TNC Assumptions'!S24","v":60},{"$f":"'6. TNC Assumptions'!T24","v":15142},{"$f":"'6. TNC Assumptions'!U24","v":190},{"$f":"'6. TNC Assumptions'!W24","v":0},{"$f":"'6. TNC Assumptions'!X24","v":0},{"$f":"'6. TNC Assumptions'!Y24","v":0},47274,{"$f":"'TNC CALC_Cstock'!B29","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C29","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D29","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E29","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F29","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G29","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H29","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I29","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J29","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K29","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L29","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M29","v":3728.181},{"$f":"'TNC CALC_Cstock'!N29","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O29","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P29","v":231.804},{"$f":"'TNC CALC_Cstock'!Q29","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R29","v":1250.1999999999998},{"$f":"'TNC CALC_Cstock'!S29","v":0},{"$f":"'TNC CALC_Cstock'!T29","v":0},{"$f":"'TNC CALC_Cstock'!U29","v":0},113566.09999999999,{"$f":"'TNC CALC_Cstock'!X29","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z29","v":965.53547562687743},{"$f":"'TNC CALC_Cstock'!AB29","v":432.06379374284359},1975.803891369721,111590.29610863027,-409.16441906497766,{"$f":"'6. TNC Assumptions'!C56","v":382},{"$f":"'6. TNC Assumptions'!D56","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E56","v":2402},{"$f":"'6. TNC Assumptions'!F56","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G56","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I56","v":174},{"$f":"'6. TNC Assumptions'!J56","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K56","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M56","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O56","v":565},{"$f":"'6. TNC Assumptions'!P56","v":965},{"$f":"'6. TNC Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R56","v":5847},{"$f":"'6. TNC Assumptions'!S56","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T56","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U56","v":190},{"$f":"'6. TNC Assumptions'!W56","v":0},{"$f":"'6. TNC Assumptions'!X56","v":0},{"$f":"'6. TNC Assumptions'!Y56","v":0},47469.244545454552,{"$f":"'TNC CALC_Cstock'!B62","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C62","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D62","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E62","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F62","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G62","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H62","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I62","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J62","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K62","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L62","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M62","v":3728.181},{"$f":"'TNC CALC_Cstock'!N62","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O62","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P62","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q62","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R62","v":1250.1999999999998},{"$f":"'TNC CALC_Cstock'!S62","v":0},{"$f":"'TNC CALC_Cstock'!T62","v":0},{"$f":"'TNC CALC_Cstock'!U62","v":0},114100.68363945106,{"$f":"'TNC CALC_Cstock'!X62","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z62","v":965.53547562687743},{"$f":"'TNC CALC_Cstock'!AB62","v":432.06379374284359},1975.803891369721,112124.87974808134,-411.12455907629828,{"$f":"'6. TNC Assumptions'!C88","v":419.5},{"$f":"'6. TNC Assumptions'!D88","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E88","v":2477},{"$f":"'6. TNC Assumptions'!F88","v":759.43673344141894},{"$f":"'6. TNC Assumptions'!G88","v":12447.410083038978},{"$f":"'6. TNC Assumptions'!I88","v":174},{"$f":"'6. TNC Assumptions'!J88","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K88","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M88","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O88","v":565},{"$f":"'6. TNC Assumptions'!P88","v":965},{"$f":"'6. TNC Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R88","v":5847},{"$f":"'6. TNC Assumptions'!S88","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T88","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U88","v":190},{"$f":"'6. TNC Assumptions'!W88","v":0},{"$f":"'6. TNC Assumptions'!X88","v":0},{"$f":"'6. TNC Assumptions'!Y88","v":0},47769.244545454538,{"$f":"'TNC CALC_Cstock'!B96","v":2523.712},{"$f":"'TNC CALC_Cstock'!C96","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D96","v":19372.121599999999},{"$f":"'TNC CALC_Cstock'!E96","v":4568.7713883835768},{"$f":"'TNC CALC_Cstock'!F96","v":13479.051430721249},{"$f":"'TNC CALC_Cstock'!G96","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H96","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I96","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J96","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K96","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L96","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M96","v":3728.181},{"$f":"'TNC CALC_Cstock'!N96","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O96","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P96","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q96","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R96","v":1250.1999999999998},{"$f":"'TNC CALC_Cstock'!S96","v":0},{"$f":"'TNC CALC_Cstock'!T96","v":0},{"$f":"'TNC CALC_Cstock'!U96","v":0},115300.87563945107,{"$f":"'TNC CALC_Cstock'!X96","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z96","v":965.53547562687743},{"$f":"'TNC CALC_Cstock'!AB96","v":432.06379374284359},1975.803891369721,113325.07174808135,-415.52526307629824]
[2024,{"$f":"'6. TNC Assumptions'!C25","v":382},{"$f":"'6. TNC Assumptions'!D25","v":106},{"$f":"'6. TNC Assumptions'!E25","v":2402},{"$f":"'6. TNC Assumptions'!F25","v":710},{"$f":"'6. TNC Assumptions'!G25","v":12243},{"$f":"'6. TNC Assumptions'!I25","v":174},{"$f":"'6. TNC Assumptions'!J25","v":110},{"$f":"'6. TNC Assumptions'!K25","v":889},{"$f":"'6. TNC Assumptions'!L25","v":5079},{"$f":"'6. TNC Assumptions'!M25","v":139},{"$f":"'6. TNC Assumptions'!O25","v":565},{"$f":"'6. TNC Assumptions'!P25","v":965},{"$f":"'6. TNC Assumptions'!Q25","v":2271},{"$f":"'6. TNC Assumptions'!R25","v":5847},{"$f":"'6. TNC Assumptions'!S25","v":60},{"$f":"'6. TNC Assumptions'!T25","v":15142},{"$f":"'6. TNC Assumptions'!U25","v":191},{"$f":"'6. TNC Assumptions'!W25","v":0},{"$f":"'6. TNC Assumptions'!X25","v":0},{"$f":"'6. TNC Assumptions'!Y25","v":0},47275,{"$f":"'TNC CALC_Cstock'!B30","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C30","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D30","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E30","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F30","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G30","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H30","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I30","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J30","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K30","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L30","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M30","v":3728.181},{"$f":"'TNC CALC_Cstock'!N30","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O30","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P30","v":231.804},{"$f":"'TNC CALC_Cstock'!Q30","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R30","v":1256.78},{"$f":"'TNC CALC_Cstock'!S30","v":0},{"$f":"'TNC CALC_Cstock'!T30","v":0},{"$f":"'TNC CALC_Cstock'!U30","v":0},113572.68,{"$f":"'TNC CALC_Cstock'!X30","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z30","v":897.44910286362961},{"$f":"'TNC CALC_Cstock'!AB30","v":416.45187703410386},1892.1056018977333,111680.57439810225,-409.49543945970828,{"$f":"'6. TNC Assumptions'!C57","v":382},{"$f":"'6. TNC Assumptions'!D57","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E57","v":2402},{"$f":"'6. TNC Assumptions'!F57","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G57","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I57","v":174},{"$f":"'6. TNC Assumptions'!J57","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K57","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M57","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O57","v":565},{"$f":"'6. TNC Assumptions'!P57","v":965},{"$f":"'6. TNC Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R57","v":5847},{"$f":"'6. TNC Assumptions'!S57","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T57","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U57","v":191},{"$f":"'6. TNC Assumptions'!W57","v":0},{"$f":"'6. TNC Assumptions'!X57","v":0},{"$f":"'6. TNC Assumptions'!Y57","v":0},47470.244545454552,{"$f":"'TNC CALC_Cstock'!B63","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C63","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D63","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E63","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F63","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G63","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H63","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I63","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J63","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K63","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L63","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M63","v":3728.181},{"$f":"'TNC CALC_Cstock'!N63","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O63","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P63","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q63","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R63","v":1256.78},{"$f":"'TNC CALC_Cstock'!S63","v":0},{"$f":"'TNC CALC_Cstock'!T63","v":0},{"$f":"'TNC CALC_Cstock'!U63","v":0},114107.26363945106,{"$f":"'TNC CALC_Cstock'!X63","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z63","v":897.44910286362961},{"$f":"'TNC CALC_Cstock'!AB63","v":416.45187703410386},1892.1056018977333,112215.15803755332,-411.4555794710289,{"$f":"'6. TNC Assumptions'!C89","v":432},{"$f":"'6. TNC Assumptions'!D89","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E89","v":2502},{"$f":"'6. TNC Assumptions'!F89","v":771.93673344141894},{"$f":"'6. TNC Assumptions'!G89","v":12497.410083038978},{"$f":"'6. TNC Assumptions'!I89","v":174},{"$f":"'6. TNC Assumptions'!J89","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K89","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M89","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O89","v":565},{"$f":"'6. TNC Assumptions'!P89","v":965},{"$f":"'6. TNC Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R89","v":5847},{"$f":"'6. TNC Assumptions'!S89","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T89","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U89","v":191},{"$f":"'6. TNC Assumptions'!W89","v":0},{"$f":"'6. TNC Assumptions'!X89","v":0},{"$f":"'6. TNC Assumptions'!Y89","v":0},47870.244545454538,{"$f":"'TNC CALC_Cstock'!B97","v":2598.9119999999998},{"$f":"'TNC CALC_Cstock'!C97","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D97","v":19567.641599999999},{"$f":"'TNC CALC_Cstock'!E97","v":4643.9713883835766},{"$f":"'TNC CALC_Cstock'!F97","v":13533.195430721249},{"$f":"'TNC CALC_Cstock'!G97","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H97","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I97","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J97","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K97","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L97","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M97","v":3728.181},{"$f":"'TNC CALC_Cstock'!N97","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O97","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P97","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q97","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R97","v":1256.78},{"$f":"'TNC CALC_Cstock'!S97","v":0},{"$f":"'TNC CALC_Cstock'!T97","v":0},{"$f":"'TNC CALC_Cstock'!U97","v":0},115707.51963945109,{"$f":"'TNC CALC_Cstock'!X97","v":578.20462199999997},{"$f":"'TNC CALC_Cstock'!Z97","v":897.44910286362961},{"$f":"'TNC CALC_Cstock'!AB97","v":416.45187703410386},1892.1056018977333,113815.41403755335,-417.32318480436226]
[2025,{"$f":"'6. TNC Assumptions'!C26","v":382},{"$f":"'6. TNC Assumptions'!D26","v":106},{"$f":"'6. TNC Assumptions'!E26","v":2402},{"$f":"'6. TNC Assumptions'!F26","v":710},{"$f":"'6. TNC Assumptions'!G26","v":12243},{"$f":"'6. TNC Assumptions'!I26","v":174},{"$f":"'6. TNC Assumptions'!J26","v":110},{"$f":"'6. TNC Assumptions'!K26","v":889},{"$f":"'6. TNC Assumptions'!L26","v":5079},{"$f":"'6. TNC Assumptions'!M26","v":139},{"$f":"'6. TNC Assumptions'!O26","v":565},{"$f":"'6. TNC Assumptions'!P26","v":965},{"$f":"'6. TNC Assumptions'!Q26","v":2271},{"$f":"'6. TNC Assumptions'!R26","v":5847},{"$f":"'6. TNC Assumptions'!S26","v":60},{"$f":"'6. TNC Assumptions'!T26","v":15142},{"$f":"'6. TNC Assumptions'!U26","v":192},{"$f":"'6. TNC Assumptions'!W26","v":0},{"$f":"'6. TNC Assumptions'!X26","v":0},{"$f":"'6. TNC Assumptions'!Y26","v":0},47276,{"$f":"'TNC CALC_Cstock'!B31","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C31","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D31","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E31","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F31","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G31","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H31","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I31","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J31","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K31","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L31","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M31","v":3728.181},{"$f":"'TNC CALC_Cstock'!N31","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O31","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P31","v":231.804},{"$f":"'TNC CALC_Cstock'!Q31","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R31","v":1263.3599999999999},{"$f":"'TNC CALC_Cstock'!S31","v":0},{"$f":"'TNC CALC_Cstock'!T31","v":0},{"$f":"'TNC CALC_Cstock'!U31","v":0},113579.26,{"$f":"'TNC CALC_Cstock'!X31","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z31","v":834.17814622795413},{"$f":"'TNC CALC_Cstock'!AB31","v":417.62232403171566},1776.8374702596698,111802.42252974033,-409.94221594238121,{"$f":"'6. TNC Assumptions'!C58","v":382},{"$f":"'6. TNC Assumptions'!D58","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E58","v":2402},{"$f":"'6. TNC Assumptions'!F58","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G58","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I58","v":174},{"$f":"'6. TNC Assumptions'!J58","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K58","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M58","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O58","v":565},{"$f":"'6. TNC Assumptions'!P58","v":965},{"$f":"'6. TNC Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R58","v":5847},{"$f":"'6. TNC Assumptions'!S58","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T58","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U58","v":192},{"$f":"'6. TNC Assumptions'!W58","v":0},{"$f":"'6. TNC Assumptions'!X58","v":0},{"$f":"'6. TNC Assumptions'!Y58","v":0},47471.244545454552,{"$f":"'TNC CALC_Cstock'!B64","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C64","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D64","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E64","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F64","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G64","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H64","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I64","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J64","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K64","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L64","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M64","v":3728.181},{"$f":"'TNC CALC_Cstock'!N64","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O64","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P64","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q64","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R64","v":1263.3599999999999},{"$f":"'TNC CALC_Cstock'!S64","v":0},{"$f":"'TNC CALC_Cstock'!T64","v":0},{"$f":"'TNC CALC_Cstock'!U64","v":0},114113.84363945106,{"$f":"'TNC CALC_Cstock'!X64","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z64","v":834.17814622795413},{"$f":"'TNC CALC_Cstock'!AB64","v":417.62232403171566},1776.8374702596698,112337.0061691914,-411.90235595370177,{"$f":"'6. TNC Assumptions'!C90","v":444.5},{"$f":"'6. TNC Assumptions'!D90","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E90","v":2527},{"$f":"'6. TNC Assumptions'!F90","v":784.43673344141894},{"$f":"'6. TNC Assumptions'!G90","v":12547.410083038978},{"$f":"'6. TNC Assumptions'!I90","v":174},{"$f":"'6. TNC Assumptions'!J90","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K90","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M90","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O90","v":565},{"$f":"'6. TNC Assumptions'!P90","v":965},{"$f":"'6. TNC Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R90","v":5847},{"$f":"'6. TNC Assumptions'!S90","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T90","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U90","v":192},{"$f":"'6. TNC Assumptions'!W90","v":0},{"$f":"'6. TNC Assumptions'!X90","v":0},{"$f":"'6. TNC Assumptions'!Y90","v":0},47971.244545454538,{"$f":"'TNC CALC_Cstock'!B98","v":2674.1120000000001},{"$f":"'TNC CALC_Cstock'!C98","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D98","v":19763.161599999999},{"$f":"'TNC CALC_Cstock'!E98","v":4719.1713883835764},{"$f":"'TNC CALC_Cstock'!F98","v":13587.339430721249},{"$f":"'TNC CALC_Cstock'!G98","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H98","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I98","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J98","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K98","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L98","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M98","v":3728.181},{"$f":"'TNC CALC_Cstock'!N98","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O98","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P98","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q98","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R98","v":1263.3599999999999},{"$f":"'TNC CALC_Cstock'!S98","v":0},{"$f":"'TNC CALC_Cstock'!T98","v":0},{"$f":"'TNC CALC_Cstock'!U98","v":0},116114.16363945107,{"$f":"'TNC CALC_Cstock'!X98","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z98","v":834.17814622795413},{"$f":"'TNC CALC_Cstock'!AB98","v":417.62232403171566},1776.8374702596698,114337.32616919141,-419.23686262036853]
[2026,{"$f":"'6. TNC Assumptions'!C27","v":382},{"$f":"'6. TNC Assumptions'!D27","v":106},{"$f":"'6. TNC Assumptions'!E27","v":2402},{"$f":"'6. TNC Assumptions'!F27","v":710},{"$f":"'6. TNC Assumptions'!G27","v":12243},{"$f":"'6. TNC Assumptions'!I27","v":174},{"$f":"'6. TNC Assumptions'!J27","v":110},{"$f":"'6. TNC Assumptions'!K27","v":889},{"$f":"'6. TNC Assumptions'!L27","v":5079},{"$f":"'6. TNC Assumptions'!M27","v":139},{"$f":"'6. TNC Assumptions'!O27","v":565},{"$f":"'6. TNC Assumptions'!P27","v":965},{"$f":"'6. TNC Assumptions'!Q27","v":2271},{"$f":"'6. TNC Assumptions'!R27","v":5847},{"$f":"'6. TNC Assumptions'!S27","v":60},{"$f":"'6. TNC Assumptions'!T27","v":15142},{"$f":"'6. TNC Assumptions'!U27","v":193},{"$f":"'6. TNC Assumptions'!W27","v":0},{"$f":"'6. TNC Assumptions'!X27","v":0},{"$f":"'6. TNC Assumptions'!Y27","v":0},47277,{"$f":"'TNC CALC_Cstock'!B32","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C32","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D32","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E32","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F32","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G32","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H32","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I32","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J32","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K32","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L32","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M32","v":3728.181},{"$f":"'TNC CALC_Cstock'!N32","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O32","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P32","v":231.804},{"$f":"'TNC CALC_Cstock'!Q32","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R32","v":1269.9399999999998},{"$f":"'TNC CALC_Cstock'!S32","v":0},{"$f":"'TNC CALC_Cstock'!T32","v":0},{"$f":"'TNC CALC_Cstock'!U32","v":0},113585.84,{"$f":"'TNC CALC_Cstock'!X32","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z32","v":775.38104372138878},{"$f":"'TNC CALC_Cstock'!AB32","v":419.16381209581971},1719.5818558172086,111866.25814418279,-410.17627986200358,{"$f":"'6. TNC Assumptions'!C59","v":382},{"$f":"'6. TNC Assumptions'!D59","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E59","v":2402},{"$f":"'6. TNC Assumptions'!F59","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G59","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I59","v":174},{"$f":"'6. TNC Assumptions'!J59","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K59","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M59","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O59","v":565},{"$f":"'6. TNC Assumptions'!P59","v":965},{"$f":"'6. TNC Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R59","v":5847},{"$f":"'6. TNC Assumptions'!S59","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T59","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U59","v":193},{"$f":"'6. TNC Assumptions'!W59","v":0},{"$f":"'6. TNC Assumptions'!X59","v":0},{"$f":"'6. TNC Assumptions'!Y59","v":0},47472.244545454552,{"$f":"'TNC CALC_Cstock'!B65","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C65","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D65","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E65","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F65","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G65","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H65","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I65","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J65","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K65","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L65","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M65","v":3728.181},{"$f":"'TNC CALC_Cstock'!N65","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O65","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P65","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q65","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R65","v":1269.9399999999998},{"$f":"'TNC CALC_Cstock'!S65","v":0},{"$f":"'TNC CALC_Cstock'!T65","v":0},{"$f":"'TNC CALC_Cstock'!U65","v":0},114120.42363945107,{"$f":"'TNC CALC_Cstock'!X65","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z65","v":775.38104372138878},{"$f":"'TNC CALC_Cstock'!AB65","v":419.16381209581971},1719.5818558172086,112400.84178363386,-412.13641987332414,{"$f":"'6. TNC Assumptions'!C91","v":463.25},{"$f":"'6. TNC Assumptions'!D91","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E91","v":2564.5},{"$f":"'6. TNC Assumptions'!F91","v":803.18673344141894},{"$f":"'6. TNC Assumptions'!G91","v":12622.410083038978},{"$f":"'6. TNC Assumptions'!I91","v":174},{"$f":"'6. TNC Assumptions'!J91","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K91","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M91","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O91","v":565},{"$f":"'6. TNC Assumptions'!P91","v":965},{"$f":"'6. TNC Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R91","v":5847},{"$f":"'6. TNC Assumptions'!S91","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T91","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U91","v":193},{"$f":"'6. TNC Assumptions'!W91","v":0},{"$f":"'6. TNC Assumptions'!X91","v":0},{"$f":"'6. TNC Assumptions'!Y91","v":0},48122.244545454538,{"$f":"'TNC CALC_Cstock'!B99","v":2786.9119999999998},{"$f":"'TNC CALC_Cstock'!C99","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D99","v":20056.441599999998},{"$f":"'TNC CALC_Cstock'!E99","v":4831.9713883835766},{"$f":"'TNC CALC_Cstock'!F99","v":13668.55543072125},{"$f":"'TNC CALC_Cstock'!G99","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H99","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I99","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J99","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K99","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L99","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M99","v":3728.181},{"$f":"'TNC CALC_Cstock'!N99","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O99","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P99","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q99","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R99","v":1269.9399999999998},{"$f":"'TNC CALC_Cstock'!S99","v":0},{"$f":"'TNC CALC_Cstock'!T99","v":0},{"$f":"'TNC CALC_Cstock'!U99","v":0},116720.83963945106,{"$f":"'TNC CALC_Cstock'!X99","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z99","v":775.38104372138878},{"$f":"'TNC CALC_Cstock'!AB99","v":419.16381209581971},1719.5818558172086,115001.25778363386,-421.67127853999085]
[2027,{"$f":"'6. TNC Assumptions'!C28","v":382},{"$f":"'6. TNC Assumptions'!D28","v":106},{"$f":"'6. TNC Assumptions'!E28","v":2402},{"$f":"'6. TNC Assumptions'!F28","v":710},{"$f":"'6. TNC Assumptions'!G28","v":12243},{"$f":"'6. TNC Assumptions'!I28","v":174},{"$f":"'6. TNC Assumptions'!J28","v":110},{"$f":"'6. TNC Assumptions'!K28","v":889},{"$f":"'6. TNC Assumptions'!L28","v":5079},{"$f":"'6. TNC Assumptions'!M28","v":139},{"$f":"'6. TNC Assumptions'!O28","v":565},{"$f":"'6. TNC Assumptions'!P28","v":965},{"$f":"'6. TNC Assumptions'!Q28","v":2271},{"$f":"'6. TNC Assumptions'!R28","v":5847},{"$f":"'6. TNC Assumptions'!S28","v":60},{"$f":"'6. TNC Assumptions'!T28","v":15142},{"$f":"'6. TNC Assumptions'!U28","v":194},{"$f":"'6. TNC Assumptions'!W28","v":0},{"$f":"'6. TNC Assumptions'!X28","v":0},{"$f":"'6. TNC Assumptions'!Y28","v":0},47278,{"$f":"'TNC CALC_Cstock'!B33","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C33","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D33","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E33","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F33","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G33","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H33","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I33","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J33","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K33","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L33","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M33","v":3728.181},{"$f":"'TNC CALC_Cstock'!N33","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O33","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P33","v":231.804},{"$f":"'TNC CALC_Cstock'!Q33","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R33","v":1276.52},{"$f":"'TNC CALC_Cstock'!S33","v":0},{"$f":"'TNC CALC_Cstock'!T33","v":0},{"$f":"'TNC CALC_Cstock'!U33","v":0},113592.42,{"$f":"'TNC CALC_Cstock'!X33","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z33","v":720.74052968842989},{"$f":"'TNC CALC_Cstock'!AB33","v":421.03615224274193},1666.8136819311719,111925.60631806882,-410.393889832919,{"$f":"'6. TNC Assumptions'!C60","v":382},{"$f":"'6. TNC Assumptions'!D60","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E60","v":2402},{"$f":"'6. TNC Assumptions'!F60","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G60","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I60","v":174},{"$f":"'6. TNC Assumptions'!J60","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K60","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M60","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O60","v":565},{"$f":"'6. TNC Assumptions'!P60","v":965},{"$f":"'6. TNC Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R60","v":5847},{"$f":"'6. TNC Assumptions'!S60","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T60","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U60","v":194},{"$f":"'6. TNC Assumptions'!W60","v":0},{"$f":"'6. TNC Assumptions'!X60","v":0},{"$f":"'6. TNC Assumptions'!Y60","v":0},47473.244545454552,{"$f":"'TNC CALC_Cstock'!B66","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C66","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D66","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E66","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F66","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G66","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H66","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I66","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J66","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K66","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L66","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M66","v":3728.181},{"$f":"'TNC CALC_Cstock'!N66","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O66","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P66","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q66","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R66","v":1276.52},{"$f":"'TNC CALC_Cstock'!S66","v":0},{"$f":"'TNC CALC_Cstock'!T66","v":0},{"$f":"'TNC CALC_Cstock'!U66","v":0},114127.00363945107,{"$f":"'TNC CALC_Cstock'!X66","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z66","v":720.74052968842989},{"$f":"'TNC CALC_Cstock'!AB66","v":421.03615224274193},1666.8136819311719,112460.18995751989,-412.35402984423956,{"$f":"'6. TNC Assumptions'!C92","v":482},{"$f":"'6. TNC Assumptions'!D92","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E92","v":2602},{"$f":"'6. TNC Assumptions'!F92","v":821.93673344141894},{"$f":"'6. TNC Assumptions'!G92","v":12697.410083038978},{"$f":"'6. TNC Assumptions'!I92","v":174},{"$f":"'6. TNC Assumptions'!J92","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K92","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M92","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O92","v":565},{"$f":"'6. TNC Assumptions'!P92","v":965},{"$f":"'6. TNC Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R92","v":5847},{"$f":"'6. TNC Assumptions'!S92","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T92","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U92","v":194},{"$f":"'6. TNC Assumptions'!W92","v":0},{"$f":"'6. TNC Assumptions'!X92","v":0},{"$f":"'6. TNC Assumptions'!Y92","v":0},48273.244545454538,{"$f":"'TNC CALC_Cstock'!B100","v":2899.712},{"$f":"'TNC CALC_Cstock'!C100","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D100","v":20349.721599999997},{"$f":"'TNC CALC_Cstock'!E100","v":4944.7713883835768},{"$f":"'TNC CALC_Cstock'!F100","v":13749.771430721248},{"$f":"'TNC CALC_Cstock'!G100","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H100","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I100","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J100","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K100","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L100","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M100","v":3728.181},{"$f":"'TNC CALC_Cstock'!N100","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O100","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P100","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q100","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R100","v":1276.52},{"$f":"'TNC CALC_Cstock'!S100","v":0},{"$f":"'TNC CALC_Cstock'!T100","v":0},{"$f":"'TNC CALC_Cstock'!U100","v":0},117327.51563945109,{"$f":"'TNC CALC_Cstock'!X100","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z100","v":720.74052968842989},{"$f":"'TNC CALC_Cstock'!AB100","v":421.03615224274193},1666.8136819311719,115660.70195751991,-424.08924051090634]
[2028,{"$f":"'6. TNC Assumptions'!C29","v":382},{"$f":"'6. TNC Assumptions'!D29","v":106},{"$f":"'6. TNC Assumptions'!E29","v":2402},{"$f":"'6. TNC Assumptions'!F29","v":710},{"$f":"'6. TNC Assumptions'!G29","v":12243},{"$f":"'6. TNC Assumptions'!I29","v":174},{"$f":"'6. TNC Assumptions'!J29","v":110},{"$f":"'6. TNC Assumptions'!K29","v":889},{"$f":"'6. TNC Assumptions'!L29","v":5079},{"$f":"'6. TNC Assumptions'!M29","v":139},{"$f":"'6. TNC Assumptions'!O29","v":565},{"$f":"'6. TNC Assumptions'!P29","v":965},{"$f":"'6. TNC Assumptions'!Q29","v":2271},{"$f":"'6. TNC Assumptions'!R29","v":5847},{"$f":"'6. TNC Assumptions'!S29","v":60},{"$f":"'6. TNC Assumptions'!T29","v":15142},{"$f":"'6. TNC Assumptions'!U29","v":195},{"$f":"'6. TNC Assumptions'!W29","v":0},{"$f":"'6. TNC Assumptions'!X29","v":0},{"$f":"'6. TNC Assumptions'!Y29","v":0},47279,{"$f":"'TNC CALC_Cstock'!B34","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C34","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D34","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E34","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F34","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G34","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H34","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I34","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J34","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K34","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L34","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M34","v":3728.181},{"$f":"'TNC CALC_Cstock'!N34","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O34","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P34","v":231.804},{"$f":"'TNC CALC_Cstock'!Q34","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R34","v":1283.0999999999999},{"$f":"'TNC CALC_Cstock'!S34","v":0},{"$f":"'TNC CALC_Cstock'!T34","v":0},{"$f":"'TNC CALC_Cstock'!U34","v":0},113599,{"$f":"'TNC CALC_Cstock'!X34","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z34","v":669.9619017503253},{"$f":"'TNC CALC_Cstock'!AB34","v":423.8758167982416},1618.874718548567,111980.12528145143,-410.59379269865525,{"$f":"'6. TNC Assumptions'!C61","v":382},{"$f":"'6. TNC Assumptions'!D61","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E61","v":2402},{"$f":"'6. TNC Assumptions'!F61","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G61","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I61","v":174},{"$f":"'6. TNC Assumptions'!J61","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K61","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M61","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O61","v":565},{"$f":"'6. TNC Assumptions'!P61","v":965},{"$f":"'6. TNC Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R61","v":5847},{"$f":"'6. TNC Assumptions'!S61","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T61","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U61","v":195},{"$f":"'6. TNC Assumptions'!W61","v":0},{"$f":"'6. TNC Assumptions'!X61","v":0},{"$f":"'6. TNC Assumptions'!Y61","v":0},47474.244545454552,{"$f":"'TNC CALC_Cstock'!B67","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C67","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D67","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E67","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F67","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G67","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H67","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I67","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J67","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K67","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L67","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M67","v":3728.181},{"$f":"'TNC CALC_Cstock'!N67","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O67","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P67","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q67","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R67","v":1283.0999999999999},{"$f":"'TNC CALC_Cstock'!S67","v":0},{"$f":"'TNC CALC_Cstock'!T67","v":0},{"$f":"'TNC CALC_Cstock'!U67","v":0},114133.58363945107,{"$f":"'TNC CALC_Cstock'!X67","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z67","v":669.9619017503253},{"$f":"'TNC CALC_Cstock'!AB67","v":423.8758167982416},1618.874718548567,112514.7089209025,-412.55393270997587,{"$f":"'6. TNC Assumptions'!C93","v":500.75},{"$f":"'6. TNC Assumptions'!D93","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E93","v":2639.5},{"$f":"'6. TNC Assumptions'!F93","v":840.68673344141894},{"$f":"'6. TNC Assumptions'!G93","v":12772.410083038978},{"$f":"'6. TNC Assumptions'!I93","v":174},{"$f":"'6. TNC Assumptions'!J93","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K93","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M93","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O93","v":565},{"$f":"'6. TNC Assumptions'!P93","v":965},{"$f":"'6. TNC Assumptions'!Q93","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R93","v":5847},{"$f":"'6. TNC Assumptions'!S93","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T93","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U93","v":195},{"$f":"'6. TNC Assumptions'!W93","v":0},{"$f":"'6. TNC Assumptions'!X93","v":0},{"$f":"'6. TNC Assumptions'!Y93","v":0},48424.244545454538,{"$f":"'TNC CALC_Cstock'!B101","v":3012.5120000000002},{"$f":"'TNC CALC_Cstock'!C101","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D101","v":20643.0016},{"$f":"'TNC CALC_Cstock'!E101","v":5057.571388383576},{"$f":"'TNC CALC_Cstock'!F101","v":13830.987430721249},{"$f":"'TNC CALC_Cstock'!G101","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H101","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I101","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J101","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K101","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L101","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M101","v":3728.181},{"$f":"'TNC CALC_Cstock'!N101","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O101","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P101","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q101","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R101","v":1283.0999999999999},{"$f":"'TNC CALC_Cstock'!S101","v":0},{"$f":"'TNC CALC_Cstock'!T101","v":0},{"$f":"'TNC CALC_Cstock'!U101","v":0},117934.19163945108,{"$f":"'TNC CALC_Cstock'!X101","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z101","v":669.9619017503253},{"$f":"'TNC CALC_Cstock'!AB101","v":423.8758167982416},1618.874718548567,116315.31692090251,-426.48949537664254]
[2029,{"$f":"'6. TNC Assumptions'!C30","v":382},{"$f":"'6. TNC Assumptions'!D30","v":106},{"$f":"'6. TNC Assumptions'!E30","v":2402},{"$f":"'6. TNC Assumptions'!F30","v":710},{"$f":"'6. TNC Assumptions'!G30","v":12243},{"$f":"'6. TNC Assumptions'!I30","v":174},{"$f":"'6. TNC Assumptions'!J30","v":110},{"$f":"'6. TNC Assumptions'!K30","v":889},{"$f":"'6. TNC Assumptions'!L30","v":5079},{"$f":"'6. TNC Assumptions'!M30","v":139},{"$f":"'6. TNC Assumptions'!O30","v":565},{"$f":"'6. TNC Assumptions'!P30","v":965},{"$f":"'6. TNC Assumptions'!Q30","v":2271},{"$f":"'6. TNC Assumptions'!R30","v":5847},{"$f":"'6. TNC Assumptions'!S30","v":60},{"$f":"'6. TNC Assumptions'!T30","v":15142},{"$f":"'6. TNC Assumptions'!U30","v":196},{"$f":"'6. TNC Assumptions'!W30","v":0},{"$f":"'6. TNC Assumptions'!X30","v":0},{"$f":"'6. TNC Assumptions'!Y30","v":0},47280,{"$f":"'TNC CALC_Cstock'!B35","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C35","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D35","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E35","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F35","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G35","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H35","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I35","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J35","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K35","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L35","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M35","v":3728.181},{"$f":"'TNC CALC_Cstock'!N35","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O35","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P35","v":231.804},{"$f":"'TNC CALC_Cstock'!Q35","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R35","v":1289.6799999999998},{"$f":"'TNC CALC_Cstock'!S35","v":0},{"$f":"'TNC CALC_Cstock'!T35","v":0},{"$f":"'TNC CALC_Cstock'!U35","v":0},113605.57999999999,{"$f":"'TNC CALC_Cstock'!X35","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z35","v":622.77141169097672},{"$f":"'TNC CALC_Cstock'!AB35","v":425.12630302211403},1572.9347147130907,112032.6452852869,-410.78636604605197,{"$f":"'6. TNC Assumptions'!C62","v":382},{"$f":"'6. TNC Assumptions'!D62","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E62","v":2402},{"$f":"'6. TNC Assumptions'!F62","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G62","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I62","v":174},{"$f":"'6. TNC Assumptions'!J62","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K62","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M62","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O62","v":565},{"$f":"'6. TNC Assumptions'!P62","v":965},{"$f":"'6. TNC Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R62","v":5847},{"$f":"'6. TNC Assumptions'!S62","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T62","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U62","v":196},{"$f":"'6. TNC Assumptions'!W62","v":0},{"$f":"'6. TNC Assumptions'!X62","v":0},{"$f":"'6. TNC Assumptions'!Y62","v":0},47475.244545454552,{"$f":"'TNC CALC_Cstock'!B68","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C68","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D68","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E68","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F68","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G68","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H68","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I68","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J68","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K68","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L68","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M68","v":3728.181},{"$f":"'TNC CALC_Cstock'!N68","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O68","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P68","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q68","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R68","v":1289.6799999999998},{"$f":"'TNC CALC_Cstock'!S68","v":0},{"$f":"'TNC CALC_Cstock'!T68","v":0},{"$f":"'TNC CALC_Cstock'!U68","v":0},114140.16363945106,{"$f":"'TNC CALC_Cstock'!X68","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z68","v":622.77141169097672},{"$f":"'TNC CALC_Cstock'!AB68","v":425.12630302211403},1572.9347147130907,112567.22892473797,-412.74650605737253,{"$f":"'6. TNC Assumptions'!C94","v":519.5},{"$f":"'6. TNC Assumptions'!D94","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E94","v":2677},{"$f":"'6. TNC Assumptions'!F94","v":859.43673344141894},{"$f":"'6. TNC Assumptions'!G94","v":12847.410083038978},{"$f":"'6. TNC Assumptions'!I94","v":174},{"$f":"'6. TNC Assumptions'!J94","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K94","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M94","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O94","v":565},{"$f":"'6. TNC Assumptions'!P94","v":965},{"$f":"'6. TNC Assumptions'!Q94","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R94","v":5847},{"$f":"'6. TNC Assumptions'!S94","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T94","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U94","v":196},{"$f":"'6. TNC Assumptions'!W94","v":0},{"$f":"'6. TNC Assumptions'!X94","v":0},{"$f":"'6. TNC Assumptions'!Y94","v":0},48575.244545454538,{"$f":"'TNC CALC_Cstock'!B102","v":3125.3119999999999},{"$f":"'TNC CALC_Cstock'!C102","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D102","v":20936.281599999998},{"$f":"'TNC CALC_Cstock'!E102","v":5170.3713883835762},{"$f":"'TNC CALC_Cstock'!F102","v":13912.203430721251},{"$f":"'TNC CALC_Cstock'!G102","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H102","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I102","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J102","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K102","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L102","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M102","v":3728.181},{"$f":"'TNC CALC_Cstock'!N102","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O102","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P102","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q102","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R102","v":1289.6799999999998},{"$f":"'TNC CALC_Cstock'!S102","v":0},{"$f":"'TNC CALC_Cstock'!T102","v":0},{"$f":"'TNC CALC_Cstock'!U102","v":0},118540.86763945108,{"$f":"'TNC CALC_Cstock'!X102","v":525.03700000000003},{"$f":"'TNC CALC_Cstock'!Z102","v":622.77141169097672},{"$f":"'TNC CALC_Cstock'!AB102","v":425.12630302211403},1572.9347147130907,116967.93292473799,-428.88242072403926]
[2030,{"$f":"'6. TNC Assumptions'!C31","v":382},{"$f":"'6. TNC Assumptions'!D31","v":106},{"$f":"'6. TNC Assumptions'!E31","v":2402},{"$f":"'6. TNC Assumptions'!F31","v":710},{"$f":"'6. TNC Assumptions'!G31","v":12243},{"$f":"'6. TNC Assumptions'!I31","v":174},{"$f":"'6. TNC Assumptions'!J31","v":110},{"$f":"'6. TNC Assumptions'!K31","v":889},{"$f":"'6. TNC Assumptions'!L31","v":5079},{"$f":"'6. TNC Assumptions'!M31","v":139},{"$f":"'6. TNC Assumptions'!O31","v":565},{"$f":"'6. TNC Assumptions'!P31","v":965},{"$f":"'6. TNC Assumptions'!Q31","v":2271},{"$f":"'6. TNC Assumptions'!R31","v":5847},{"$f":"'6. TNC Assumptions'!S31","v":60},{"$f":"'6. TNC Assumptions'!T31","v":15142},{"$f":"'6. TNC Assumptions'!U31","v":197},{"$f":"'6. TNC Assumptions'!W31","v":0},{"$f":"'6. TNC Assumptions'!X31","v":0},{"$f":"'6. TNC Assumptions'!Y31","v":0},47281,{"$f":"'TNC CALC_Cstock'!B36","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C36","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D36","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E36","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F36","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G36","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H36","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I36","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J36","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K36","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L36","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M36","v":3728.181},{"$f":"'TNC CALC_Cstock'!N36","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O36","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P36","v":231.804},{"$f":"'TNC CALC_Cstock'!Q36","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R36","v":1296.26},{"$f":"'TNC CALC_Cstock'!S36","v":0},{"$f":"'TNC CALC_Cstock'!T36","v":0},{"$f":"'TNC CALC_Cstock'!U36","v":0},113612.15999999999,{"$f":"'TNC CALC_Cstock'!X36","v":433.31885},{"$f":"'TNC CALC_Cstock'!Z36","v":578.91477140674954},{"$f":"'TNC CALC_Cstock'!AB36","v":424.9789632415181},1437.2125846482677,112174.94741535172,-411.30814052295631,{"$f":"'6. TNC Assumptions'!C63","v":382},{"$f":"'6. TNC Assumptions'!D63","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E63","v":2402},{"$f":"'6. TNC Assumptions'!F63","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G63","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I63","v":174},{"$f":"'6. TNC Assumptions'!J63","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K63","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M63","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O63","v":565},{"$f":"'6. TNC Assumptions'!P63","v":965},{"$f":"'6. TNC Assumptions'!Q63","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R63","v":5847},{"$f":"'6. TNC Assumptions'!S63","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T63","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U63","v":197},{"$f":"'6. TNC Assumptions'!W63","v":0},{"$f":"'6. TNC Assumptions'!X63","v":0},{"$f":"'6. TNC Assumptions'!Y63","v":0},47476.244545454552,{"$f":"'TNC CALC_Cstock'!B69","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C69","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D69","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E69","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F69","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G69","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H69","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I69","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J69","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K69","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L69","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M69","v":3728.181},{"$f":"'TNC CALC_Cstock'!N69","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O69","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P69","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q69","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R69","v":1296.26},{"$f":"'TNC CALC_Cstock'!S69","v":0},{"$f":"'TNC CALC_Cstock'!T69","v":0},{"$f":"'TNC CALC_Cstock'!U69","v":0},114146.74363945106,{"$f":"'TNC CALC_Cstock'!X69","v":433.31885},{"$f":"'TNC CALC_Cstock'!Z69","v":578.91477140674954},{"$f":"'TNC CALC_Cstock'!AB69","v":424.9789632415181},1437.2125846482677,112709.53105480279,-413.26828053427693,{"$f":"'6. TNC Assumptions'!C95","v":538.25},{"$f":"'6. TNC Assumptions'!D95","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E95","v":2714.5},{"$f":"'6. TNC Assumptions'!F95","v":878.18673344141894},{"$f":"'6. TNC Assumptions'!G95","v":12922.410083038978},{"$f":"'6. TNC Assumptions'!I95","v":174},{"$f":"'6. TNC Assumptions'!J95","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K95","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M95","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O95","v":565},{"$f":"'6. TNC Assumptions'!P95","v":965},{"$f":"'6. TNC Assumptions'!Q95","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R95","v":5847},{"$f":"'6. TNC Assumptions'!S95","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T95","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U95","v":197},{"$f":"'6. TNC Assumptions'!W95","v":0},{"$f":"'6. TNC Assumptions'!X95","v":0},{"$f":"'6. TNC Assumptions'!Y95","v":0},48726.244545454538,{"$f":"'TNC CALC_Cstock'!B103","v":3238.1120000000001},{"$f":"'TNC CALC_Cstock'!C103","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D103","v":21229.561599999997},{"$f":"'TNC CALC_Cstock'!E103","v":5283.1713883835764},{"$f":"'TNC CALC_Cstock'!F103","v":13993.419430721249},{"$f":"'TNC CALC_Cstock'!G103","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H103","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I103","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J103","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K103","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L103","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M103","v":3728.181},{"$f":"'TNC CALC_Cstock'!N103","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O103","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P103","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q103","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R103","v":1296.26},{"$f":"'TNC CALC_Cstock'!S103","v":0},{"$f":"'TNC CALC_Cstock'!T103","v":0},{"$f":"'TNC CALC_Cstock'!U103","v":0},119147.54363945108,{"$f":"'TNC CALC_Cstock'!X103","v":433.31885},{"$f":"'TNC CALC_Cstock'!Z103","v":578.91477140674954},{"$f":"'TNC CALC_Cstock'!AB103","v":424.9789632415181},1437.2125846482677,117710.33105480281,-431.60454720094361]
[{"$f":"A32+5","v":2035},{"$f":"'6. TNC Assumptions'!C32","v":382},{"$f":"'6. TNC Assumptions'!D32","v":106},{"$f":"'6. TNC Assumptions'!E32","v":2402},{"$f":"'6. TNC Assumptions'!F32","v":710},{"$f":"'6. TNC Assumptions'!G32","v":12243},{"$f":"'6. TNC Assumptions'!I32","v":174},{"$f":"'6. TNC Assumptions'!J32","v":110},{"$f":"'6. TNC Assumptions'!K32","v":889},{"$f":"'6. TNC Assumptions'!L32","v":5079},{"$f":"'6. TNC Assumptions'!M32","v":139},{"$f":"'6. TNC Assumptions'!O32","v":565},{"$f":"'6. TNC Assumptions'!P32","v":965},{"$f":"'6. TNC Assumptions'!Q32","v":2271},{"$f":"'6. TNC Assumptions'!R32","v":5847},{"$f":"'6. TNC Assumptions'!S32","v":60},{"$f":"'6. TNC Assumptions'!T32","v":15142},{"$f":"'6. TNC Assumptions'!U32","v":198},{"$f":"'6. TNC Assumptions'!W32","v":0},{"$f":"'6. TNC Assumptions'!X32","v":0},{"$f":"'6. TNC Assumptions'!Y32","v":0},47282,{"$f":"'TNC CALC_Cstock'!B37","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C37","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D37","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E37","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F37","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G37","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H37","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I37","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J37","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K37","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L37","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M37","v":3728.181},{"$f":"'TNC CALC_Cstock'!N37","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O37","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P37","v":231.804},{"$f":"'TNC CALC_Cstock'!Q37","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R37","v":1302.8399999999999},{"$f":"'TNC CALC_Cstock'!S37","v":0},{"$f":"'TNC CALC_Cstock'!T37","v":0},{"$f":"'TNC CALC_Cstock'!U37","v":0},113618.73999999999,{"$f":"'TNC CALC_Cstock'!X37","v":305.40600000000001},{"$f":"'TNC CALC_Cstock'!Z37","v":490.82335},{"$f":"'TNC CALC_Cstock'!AB37","v":341.90131200000002},1138.130662,112480.60933799999,-412.42890090599997,{"$f":"'6. TNC Assumptions'!C64","v":382},{"$f":"'6. TNC Assumptions'!D64","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E64","v":2402},{"$f":"'6. TNC Assumptions'!F64","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G64","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I64","v":174},{"$f":"'6. TNC Assumptions'!J64","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K64","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M64","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O64","v":565},{"$f":"'6. TNC Assumptions'!P64","v":965},{"$f":"'6. TNC Assumptions'!Q64","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R64","v":5847},{"$f":"'6. TNC Assumptions'!S64","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T64","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U64","v":198},{"$f":"'6. TNC Assumptions'!W64","v":0},{"$f":"'6. TNC Assumptions'!X64","v":0},{"$f":"'6. TNC Assumptions'!Y64","v":0},47477.244545454552,{"$f":"'TNC CALC_Cstock'!B70","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C70","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D70","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E70","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F70","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G70","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H70","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I70","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J70","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K70","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L70","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M70","v":3728.181},{"$f":"'TNC CALC_Cstock'!N70","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O70","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P70","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q70","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R70","v":1302.8399999999999},{"$f":"'TNC CALC_Cstock'!S70","v":0},{"$f":"'TNC CALC_Cstock'!T70","v":0},{"$f":"'TNC CALC_Cstock'!U70","v":0},114153.32363945106,{"$f":"'TNC CALC_Cstock'!X70","v":305.40600000000001},{"$f":"'TNC CALC_Cstock'!Z70","v":490.82335},{"$f":"'TNC CALC_Cstock'!AB70","v":341.90131200000002},1138.130662,113015.19297745106,-414.38904091732059,{"$f":"'6. TNC Assumptions'!C96","v":632},{"$f":"'6. TNC Assumptions'!D96","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E96","v":2902},{"$f":"'6. TNC Assumptions'!F96","v":971.93673344141894},{"$f":"'6. TNC Assumptions'!G96","v":13297.410083038978},{"$f":"'6. TNC Assumptions'!I96","v":174},{"$f":"'6. TNC Assumptions'!J96","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K96","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L96","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M96","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O96","v":565},{"$f":"'6. TNC Assumptions'!P96","v":965},{"$f":"'6. TNC Assumptions'!Q96","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R96","v":5847},{"$f":"'6. TNC Assumptions'!S96","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T96","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U96","v":198},{"$f":"'6. TNC Assumptions'!W96","v":0},{"$f":"'6. TNC Assumptions'!X96","v":0},{"$f":"'6. TNC Assumptions'!Y96","v":0},49477.244545454538,{"$f":"'TNC CALC_Cstock'!B104","v":3802.1120000000001},{"$f":"'TNC CALC_Cstock'!C104","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D104","v":22695.961599999999},{"$f":"'TNC CALC_Cstock'!E104","v":5847.1713883835764},{"$f":"'TNC CALC_Cstock'!F104","v":14399.499430721249},{"$f":"'TNC CALC_Cstock'!G104","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H104","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I104","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J104","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K104","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L104","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M104","v":3728.181},{"$f":"'TNC CALC_Cstock'!N104","v":8861.3545074751564},{"$f":"'TNC CALC_Cstock'!O104","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P104","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q104","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R104","v":1302.8399999999999},{"$f":"'TNC CALC_Cstock'!S104","v":0},{"$f":"'TNC CALC_Cstock'!T104","v":0},{"$f":"'TNC CALC_Cstock'!U104","v":0},122154.60363945106,{"$f":"'TNC CALC_Cstock'!X104","v":305.40600000000001},{"$f":"'TNC CALC_Cstock'!Z104","v":490.82335},{"$f":"'TNC CALC_Cstock'!AB104","v":341.90131200000002},1138.130662,121016.47297745106,-443.72706758398726]
[{"$f":"A33+5","v":2040},{"$f":"'6. TNC Assumptions'!C33","v":382},{"$f":"'6. TNC Assumptions'!D33","v":106},{"$f":"'6. TNC Assumptions'!E33","v":2402},{"$f":"'6. TNC Assumptions'!F33","v":710},{"$f":"'6. TNC Assumptions'!G33","v":12243},{"$f":"'6. TNC Assumptions'!I33","v":174},{"$f":"'6. TNC Assumptions'!J33","v":110},{"$f":"'6. TNC Assumptions'!K33","v":889},{"$f":"'6. TNC Assumptions'!L33","v":5079},{"$f":"'6. TNC Assumptions'!M33","v":139},{"$f":"'6. TNC Assumptions'!O33","v":565},{"$f":"'6. TNC Assumptions'!P33","v":965},{"$f":"'6. TNC Assumptions'!Q33","v":2271},{"$f":"'6. TNC Assumptions'!R33","v":5847},{"$f":"'6. TNC Assumptions'!S33","v":60},{"$f":"'6. TNC Assumptions'!T33","v":15142},{"$f":"'6. TNC Assumptions'!U33","v":200},{"$f":"'6. TNC Assumptions'!W33","v":0},{"$f":"'6. TNC Assumptions'!X33","v":0},{"$f":"'6. TNC Assumptions'!Y33","v":0},47284,{"$f":"'TNC CALC_Cstock'!B38","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C38","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D38","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E38","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F38","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G38","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H38","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I38","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J38","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K38","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L38","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M38","v":3728.181},{"$f":"'TNC CALC_Cstock'!N38","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O38","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P38","v":231.804},{"$f":"'TNC CALC_Cstock'!Q38","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R38","v":1316},{"$f":"'TNC CALC_Cstock'!S38","v":0},{"$f":"'TNC CALC_Cstock'!T38","v":0},{"$f":"'TNC CALC_Cstock'!U38","v":0},113631.9,{"$f":"'TNC CALC_Cstock'!X38","v":255.82570000000001},{"$f":"'TNC CALC_Cstock'!Z38","v":387.70065},{"$f":"'TNC CALC_Cstock'!AB38","v":341.90131200000002},985.42766200000005,112646.47233799999,-413.03706523933329,{"$f":"'6. TNC Assumptions'!C65","v":382},{"$f":"'6. TNC Assumptions'!D65","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E65","v":2402},{"$f":"'6. TNC Assumptions'!F65","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G65","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I65","v":174},{"$f":"'6. TNC Assumptions'!J65","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K65","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M65","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O65","v":565},{"$f":"'6. TNC Assumptions'!P65","v":965},{"$f":"'6. TNC Assumptions'!Q65","v":2271},{"$f":"'6. TNC Assumptions'!R65","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S65","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T65","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U65","v":200},{"$f":"'6. TNC Assumptions'!W65","v":0},{"$f":"'6. TNC Assumptions'!X65","v":0},{"$f":"'6. TNC Assumptions'!Y65","v":0},47479.244545454552,{"$f":"'TNC CALC_Cstock'!B71","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C71","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D71","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E71","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F71","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G71","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H71","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I71","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J71","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K71","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L71","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M71","v":3728.181},{"$f":"'TNC CALC_Cstock'!N71","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O71","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P71","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q71","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R71","v":1316},{"$f":"'TNC CALC_Cstock'!S71","v":0},{"$f":"'TNC CALC_Cstock'!T71","v":0},{"$f":"'TNC CALC_Cstock'!U71","v":0},114146.04991437355,{"$f":"'TNC CALC_Cstock'!X71","v":255.82570000000001},{"$f":"'TNC CALC_Cstock'!Z71","v":387.70065},{"$f":"'TNC CALC_Cstock'!AB71","v":341.90131200000002},985.42766200000005,113160.62225237355,-414.92228159203637,{"$f":"'6. TNC Assumptions'!C97","v":757},{"$f":"'6. TNC Assumptions'!D97","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E97","v":3152},{"$f":"'6. TNC Assumptions'!F97","v":1096.9367334414189},{"$f":"'6. TNC Assumptions'!G97","v":13797.410083038978},{"$f":"'6. TNC Assumptions'!I97","v":174},{"$f":"'6. TNC Assumptions'!J97","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K97","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L97","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M97","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O97","v":565},{"$f":"'6. TNC Assumptions'!P97","v":965},{"$f":"'6. TNC Assumptions'!Q97","v":2271},{"$f":"'6. TNC Assumptions'!R97","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S97","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T97","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U97","v":200},{"$f":"'6. TNC Assumptions'!W97","v":0},{"$f":"'6. TNC Assumptions'!X97","v":0},{"$f":"'6. TNC Assumptions'!Y97","v":0},50479.244545454538,{"$f":"'TNC CALC_Cstock'!B105","v":4554.1120000000001},{"$f":"'TNC CALC_Cstock'!C105","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D105","v":24651.161599999999},{"$f":"'TNC CALC_Cstock'!E105","v":6599.1713883835764},{"$f":"'TNC CALC_Cstock'!F105","v":14940.93943072125},{"$f":"'TNC CALC_Cstock'!G105","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H105","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I105","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J105","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K105","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L105","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M105","v":3728.181},{"$f":"'TNC CALC_Cstock'!N105","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O105","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P105","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q105","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R105","v":1316},{"$f":"'TNC CALC_Cstock'!S105","v":0},{"$f":"'TNC CALC_Cstock'!T105","v":0},{"$f":"'TNC CALC_Cstock'!U105","v":0},126147.96991437353,{"$f":"'TNC CALC_Cstock'!X105","v":255.82570000000001},{"$f":"'TNC CALC_Cstock'!Z105","v":387.70065},{"$f":"'TNC CALC_Cstock'!AB105","v":341.90131200000002},985.42766200000005,125162.54225237353,-458.92932159203633]
[{"$f":"A34+5","v":2045},{"$f":"'6. TNC Assumptions'!C34","v":382},{"$f":"'6. TNC Assumptions'!D34","v":106},{"$f":"'6. TNC Assumptions'!E34","v":2402},{"$f":"'6. TNC Assumptions'!F34","v":710},{"$f":"'6. TNC Assumptions'!G34","v":12243},{"$f":"'6. TNC Assumptions'!I34","v":174},{"$f":"'6. TNC Assumptions'!J34","v":110},{"$f":"'6. TNC Assumptions'!K34","v":889},{"$f":"'6. TNC Assumptions'!L34","v":5079},{"$f":"'6. TNC Assumptions'!M34","v":139},{"$f":"'6. TNC Assumptions'!O34","v":565},{"$f":"'6. TNC Assumptions'!P34","v":965},{"$f":"'6. TNC Assumptions'!Q34","v":2271},{"$f":"'6. TNC Assumptions'!R34","v":5847},{"$f":"'6. TNC Assumptions'!S34","v":60},{"$f":"'6. TNC Assumptions'!T34","v":15142},{"$f":"'6. TNC Assumptions'!U34","v":205},{"$f":"'6. TNC Assumptions'!W34","v":0},{"$f":"'6. TNC Assumptions'!X34","v":0},{"$f":"'6. TNC Assumptions'!Y34","v":0},47289,{"$f":"'TNC CALC_Cstock'!B39","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C39","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D39","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E39","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F39","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G39","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H39","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I39","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J39","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K39","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L39","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M39","v":3728.181},{"$f":"'TNC CALC_Cstock'!N39","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O39","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P39","v":231.804},{"$f":"'TNC CALC_Cstock'!Q39","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R39","v":1348.8999999999999},{"$f":"'TNC CALC_Cstock'!S39","v":0},{"$f":"'TNC CALC_Cstock'!T39","v":0},{"$f":"'TNC CALC_Cstock'!U39","v":0},113664.79999999999,{"$f":"'TNC CALC_Cstock'!X39","v":152.703},{"$f":"'TNC CALC_Cstock'!Z39","v":206.24540000000002},{"$f":"'TNC CALC_Cstock'!AB39","v":341.90131200000002},700.84971199999995,112963.95028799999,-414.20115105599996,{"$f":"'6. TNC Assumptions'!C66","v":382},{"$f":"'6. TNC Assumptions'!D66","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E66","v":2402},{"$f":"'6. TNC Assumptions'!F66","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G66","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I66","v":174},{"$f":"'6. TNC Assumptions'!J66","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K66","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L66","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M66","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O66","v":565},{"$f":"'6. TNC Assumptions'!P66","v":965},{"$f":"'6. TNC Assumptions'!Q66","v":2271},{"$f":"'6. TNC Assumptions'!R66","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S66","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T66","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U66","v":205},{"$f":"'6. TNC Assumptions'!W66","v":0},{"$f":"'6. TNC Assumptions'!X66","v":0},{"$f":"'6. TNC Assumptions'!Y66","v":0},47484.244545454552,{"$f":"'TNC CALC_Cstock'!B72","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C72","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D72","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E72","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F72","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G72","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H72","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I72","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J72","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K72","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L72","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M72","v":3728.181},{"$f":"'TNC CALC_Cstock'!N72","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O72","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P72","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q72","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R72","v":1348.8999999999999},{"$f":"'TNC CALC_Cstock'!S72","v":0},{"$f":"'TNC CALC_Cstock'!T72","v":0},{"$f":"'TNC CALC_Cstock'!U72","v":0},114178.94991437354,{"$f":"'TNC CALC_Cstock'!X72","v":152.703},{"$f":"'TNC CALC_Cstock'!Z72","v":206.24540000000002},{"$f":"'TNC CALC_Cstock'!AB72","v":341.90131200000002},700.84971199999995,113478.10020237355,-416.08636740870304,{"$f":"'6. TNC Assumptions'!C98","v":882},{"$f":"'6. TNC Assumptions'!D98","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E98","v":3402},{"$f":"'6. TNC Assumptions'!F98","v":1221.9367334414189},{"$f":"'6. TNC Assumptions'!G98","v":14297.410083038978},{"$f":"'6. TNC Assumptions'!I98","v":174},{"$f":"'6. TNC Assumptions'!J98","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K98","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L98","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M98","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O98","v":565},{"$f":"'6. TNC Assumptions'!P98","v":965},{"$f":"'6. TNC Assumptions'!Q98","v":2271},{"$f":"'6. TNC Assumptions'!R98","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S98","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T98","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U98","v":205},{"$f":"'6. TNC Assumptions'!W98","v":0},{"$f":"'6. TNC Assumptions'!X98","v":0},{"$f":"'6. TNC Assumptions'!Y98","v":0},51484.244545454538,{"$f":"'TNC CALC_Cstock'!B106","v":5306.1120000000001},{"$f":"'TNC CALC_Cstock'!C106","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D106","v":26606.361599999997},{"$f":"'TNC CALC_Cstock'!E106","v":7351.1713883835764},{"$f":"'TNC CALC_Cstock'!F106","v":15482.37943072125},{"$f":"'TNC CALC_Cstock'!G106","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H106","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I106","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J106","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K106","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L106","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M106","v":3728.181},{"$f":"'TNC CALC_Cstock'!N106","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O106","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P106","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q106","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R106","v":1348.8999999999999},{"$f":"'TNC CALC_Cstock'!S106","v":0},{"$f":"'TNC CALC_Cstock'!T106","v":0},{"$f":"'TNC CALC_Cstock'!U106","v":0},130181.50991437351,{"$f":"'TNC CALC_Cstock'!X106","v":152.703},{"$f":"'TNC CALC_Cstock'!Z106","v":206.24540000000002},{"$f":"'TNC CALC_Cstock'!AB106","v":341.90131200000002},700.84971199999995,129480.66020237352,-474.76242074203623]
[{"$f":"A35+5","v":2050},{"$f":"'6. TNC Assumptions'!C35","v":382},{"$f":"'6. TNC Assumptions'!D35","v":106},{"$f":"'6. TNC Assumptions'!E35","v":2402},{"$f":"'6. TNC Assumptions'!F35","v":710},{"$f":"'6. TNC Assumptions'!G35","v":12243},{"$f":"'6. TNC Assumptions'!I35","v":174},{"$f":"'6. TNC Assumptions'!J35","v":110},{"$f":"'6. TNC Assumptions'!K35","v":889},{"$f":"'6. TNC Assumptions'!L35","v":5079},{"$f":"'6. TNC Assumptions'!M35","v":139},{"$f":"'6. TNC Assumptions'!O35","v":565},{"$f":"'6. TNC Assumptions'!P35","v":965},{"$f":"'6. TNC Assumptions'!Q35","v":2271},{"$f":"'6. TNC Assumptions'!R35","v":5847},{"$f":"'6. TNC Assumptions'!S35","v":60},{"$f":"'6. TNC Assumptions'!T35","v":15142},{"$f":"'6. TNC Assumptions'!U35","v":213},{"$f":"'6. TNC Assumptions'!W35","v":0},{"$f":"'6. TNC Assumptions'!X35","v":0},{"$f":"'6. TNC Assumptions'!Y35","v":0},47297,{"$f":"'TNC CALC_Cstock'!B40","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C40","v":637.69600000000003},{"$f":"'TNC CALC_Cstock'!D40","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E40","v":4271.3599999999997},{"$f":"'TNC CALC_Cstock'!F40","v":13257.699840000001},{"$f":"'TNC CALC_Cstock'!G40","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H40","v":576.97199999999998},{"$f":"'TNC CALC_Cstock'!I40","v":4662.9827999999998},{"$f":"'TNC CALC_Cstock'!J40","v":3723.9228000000003},{"$f":"'TNC CALC_Cstock'!K40","v":729.08279999999991},{"$f":"'TNC CALC_Cstock'!L40","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M40","v":3728.181},{"$f":"'TNC CALC_Cstock'!N40","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O40","v":17318.463179999995},{"$f":"'TNC CALC_Cstock'!P40","v":231.804},{"$f":"'TNC CALC_Cstock'!Q40","v":30224.794780000004},{"$f":"'TNC CALC_Cstock'!R40","v":1401.54},{"$f":"'TNC CALC_Cstock'!S40","v":0},{"$f":"'TNC CALC_Cstock'!T40","v":0},{"$f":"'TNC CALC_Cstock'!U40","v":0},113717.43999999999,{"$f":"'TNC CALC_Cstock'!X40","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!Z40","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!AB40","v":341.90131200000002},548.14671199999998,113169.29328799999,-414.9540753893333,{"$f":"'6. TNC Assumptions'!C67","v":382},{"$f":"'6. TNC Assumptions'!D67","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E67","v":2402},{"$f":"'6. TNC Assumptions'!F67","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G67","v":12297.410083038978},{"$f":"'6. TNC Assumptions'!I67","v":174},{"$f":"'6. TNC Assumptions'!J67","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K67","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L67","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M67","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O67","v":565},{"$f":"'6. TNC Assumptions'!P67","v":965},{"$f":"'6. TNC Assumptions'!Q67","v":2271},{"$f":"'6. TNC Assumptions'!R67","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S67","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T67","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U67","v":213},{"$f":"'6. TNC Assumptions'!W67","v":0},{"$f":"'6. TNC Assumptions'!X67","v":0},{"$f":"'6. TNC Assumptions'!Y67","v":0},47492.244545454552,{"$f":"'TNC CALC_Cstock'!B73","v":2298.1120000000001},{"$f":"'TNC CALC_Cstock'!C73","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D73","v":18785.561599999997},{"$f":"'TNC CALC_Cstock'!E73","v":4343.1713883835764},{"$f":"'TNC CALC_Cstock'!F73","v":13316.61943072125},{"$f":"'TNC CALC_Cstock'!G73","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H73","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I73","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J73","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K73","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L73","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M73","v":3728.181},{"$f":"'TNC CALC_Cstock'!N73","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O73","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P73","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q73","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R73","v":1401.54},{"$f":"'TNC CALC_Cstock'!S73","v":0},{"$f":"'TNC CALC_Cstock'!T73","v":0},{"$f":"'TNC CALC_Cstock'!U73","v":0},114231.58991437354,{"$f":"'TNC CALC_Cstock'!X73","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!Z73","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!AB73","v":341.90131200000002},548.14671199999998,113683.44320237354,-416.83929174203638,{"$f":"'6. TNC Assumptions'!C99","v":1007},{"$f":"'6. TNC Assumptions'!D99","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E99","v":3652},{"$f":"'6. TNC Assumptions'!F99","v":1346.9367334414189},{"$f":"'6. TNC Assumptions'!G99","v":14797.410083038978},{"$f":"'6. TNC Assumptions'!I99","v":174},{"$f":"'6. TNC Assumptions'!J99","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K99","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L99","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M99","v":144.96836672070947},{"$f":"'6. TNC Assumptions'!O99","v":565},{"$f":"'6. TNC Assumptions'!P99","v":965},{"$f":"'6. TNC Assumptions'!Q99","v":2271},{"$f":"'6. TNC Assumptions'!R99","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S99","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T99","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U99","v":213},{"$f":"'6. TNC Assumptions'!W99","v":0},{"$f":"'6. TNC Assumptions'!X99","v":0},{"$f":"'6. TNC Assumptions'!Y99","v":0},52492.244545454538,{"$f":"'TNC CALC_Cstock'!B107","v":6058.1120000000001},{"$f":"'TNC CALC_Cstock'!C107","v":727.61204001623753},{"$f":"'TNC CALC_Cstock'!D107","v":28561.561599999997},{"$f":"'TNC CALC_Cstock'!E107","v":8103.1713883835764},{"$f":"'TNC CALC_Cstock'!F107","v":16023.819430721249},{"$f":"'TNC CALC_Cstock'!G107","v":912.6647999999999},{"$f":"'TNC CALC_Cstock'!H107","v":598.81975511436076},{"$f":"'TNC CALC_Cstock'!I107","v":4706.576950011864},{"$f":"'TNC CALC_Cstock'!J107","v":3741.978186710056},{"$f":"'TNC CALC_Cstock'!K107","v":760.38807712346522},{"$f":"'TNC CALC_Cstock'!L107","v":2182.8209999999999},{"$f":"'TNC CALC_Cstock'!M107","v":3728.181},{"$f":"'TNC CALC_Cstock'!N107","v":8773.7813999999998},{"$f":"'TNC CALC_Cstock'!O107","v":17385.602562397617},{"$f":"'TNC CALC_Cstock'!P107","v":263.5041792345848},{"$f":"'TNC CALC_Cstock'!Q107","v":30304.655544660542},{"$f":"'TNC CALC_Cstock'!R107","v":1401.54},{"$f":"'TNC CALC_Cstock'!S107","v":0},{"$f":"'TNC CALC_Cstock'!T107","v":0},{"$f":"'TNC CALC_Cstock'!U107","v":0},134234.78991437354,{"$f":"'TNC CALC_Cstock'!X107","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!Z107","v":103.12270000000001},{"$f":"'TNC CALC_Cstock'!AB107","v":341.90131200000002},548.14671199999998,133686.64320237355,-490.18435840870302]

{"sheet":"All UD1 Plots","index":12,"n_rows":36,"n_cols":145,"rows_kept":36,"cut":false,"hidden":true,"merged":[[4,140,5,140],[4,141,5,141],[4,142,5,142],[4,143,4,144],[4,123,4,127],[4,128,4,133],[4,135,4,136],[4,137,5,137],[4,138,5,138],[4,139,5,139],[4,118,4,122],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,4,96],[4,97,4,101],[4,102,4,106],[4,107,4,112],[4,114,4,115],[4,116,5,116],[4,117,5,117],[4,46,5,46],[4,90,5,90],[4,49,4,53],[4,54,4,58],[4,59,4,64],[4,66,4,67],[4,68,5,68],[4,69,5,69],[4,70,4,74],[4,75,4,79],[4,80,4,85],[4,87,4,88],[4,89,5,89],[4,0,5,0],[4,1,4,5],[4,6,4,10],[4,11,4,16],[4,18,4,19],[4,20,5,20],[3,91,3,94],[3,95,3,96],[3,97,3,117],[3,118,3,138],[4,47,4,48],[4,21,5,21],[4,22,4,26],[4,27,4,31],[4,32,4,37],[4,39,4,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[3,139,3,142],[3,143,3,144],[3,0,3,21],[3,22,3,42],[3,43,3,46],[3,47,3,48],[3,49,3,69],[3,70,3,90]]}
[null,{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",B6)","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",C6)","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",D6)","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",E6)","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",F6)","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",G6)","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",H6)","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",I6)","v":"Area: Moist Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",J6)","v":"Area: Moist Forest, ha : Natural"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",K6)","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$L$5,\" : \",L6)","v":"Area: Wet Upland Forest, ha : Euc Red"},"Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural",{"$f":"CONCATENATE(\"Area: \",$R$5,\" : \",R6)","v":"Area: Mangrove : Forest"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",S6)","v":"Area: Wet Upland Forest Pine, ha : Pine<20y"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",T6)","v":"Area: Wet Upland Forest Pine, ha : Pine>20y"},{"$f":"CONCATENATE(\"Area: \",$U$5)","v":"Area: Wet Upland Forest Euc Red<20"},{"$f":"CONCATENATE($V$5,\" \", A4)","v":"Total Area of Forests by Type (ha)"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",W6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",X6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Y6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Z6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",AA6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AB6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AC6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AD6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AE6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AF6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AG$5,\": \",AG6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural",{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AM$5,\": \",AM6)","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AN6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine<20y"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AO6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine>20y"},{"$f":"CONCATENATE(\"Total Annual Increase in Carbon (tC) \")","v":"Total Annual Increase in Carbon (tC) "},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AP$5,\": \",AQ6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"CONCATENATE($AR$4,\": \",AR5)","v":"Wood Removal: Wood Removal"},{"$f":"CONCATENATE($AR$4,\": \",AS5)","v":"Wood Removal: Fuelwood"},"Wood Removal: Disturbance","Wood Removal: Loss Total",{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AV6,\")\")","v":"Carbon Seq: Net Increase in C Stock (tC/yr)"},{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AW6,\")\")","v":"Carbon Seq: Net Increase in C Stock (GgCO2e/yr)"},"Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)","Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)"]
["UD1",{"$f":"B7","v":"BAU"},{"$f":"C7","v":"BAU"},{"$f":"D7","v":"BAU"},"BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1",{"$f":"BP7","v":"SC1"},"SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2",{"$f":"EB7","v":"SC2"},"SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144]
["Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq"]
["Year","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine, ha",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr"]
["BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[2006,{"$f":"'6. UD1 Assumptions'!C7","v":408},{"$f":"'6. UD1 Assumptions'!D7","v":116},{"$f":"'6. UD1 Assumptions'!E7","v":2389},{"$f":"'6. UD1 Assumptions'!F7","v":710},{"$f":"'6. UD1 Assumptions'!G7","v":12276},{"$f":"'6. UD1 Assumptions'!I7","v":176},{"$f":"'6. UD1 Assumptions'!J7","v":110},{"$f":"'6. UD1 Assumptions'!K7","v":889},{"$f":"'6. UD1 Assumptions'!L7","v":5085},{"$f":"'6. UD1 Assumptions'!M7","v":139},{"$f":"'6. UD1 Assumptions'!O7","v":546},{"$f":"'6. UD1 Assumptions'!P7","v":967},{"$f":"'6. UD1 Assumptions'!Q7","v":2684},{"$f":"'6. UD1 Assumptions'!R7","v":5478},{"$f":"'6. UD1 Assumptions'!S7","v":62},{"$f":"'6. UD1 Assumptions'!T7","v":15146},{"$f":"'6. UD1 Assumptions'!U7","v":61},{"$f":"'6. UD1 Assumptions'!W7","v":0},{"$f":"'6. UD1 Assumptions'!X7","v":0},{"$f":"'6. UD1 Assumptions'!Y7","v":0},{"$f":"SUM(B8:U8)","v":47242},{"$f":"'UD1 CALC_Cstock'!B12","v":2454.5280000000002},{"$f":"'UD1 CALC_Cstock'!C12","v":697.85599999999999},{"$f":"'UD1 CALC_Cstock'!D12","v":18683.891199999998},{"$f":"'UD1 CALC_Cstock'!E12","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F12","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G12","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H12","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I12","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J12","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K12","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L12","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M12","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N12","v":10369.365600000001},{"$f":"'UD1 CALC_Cstock'!O12","v":16225.507319999999},{"$f":"'UD1 CALC_Cstock'!P12","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q12","v":30232.779140000006},{"$f":"'UD1 CALC_Cstock'!R12","v":401.38},{"$f":"'UD1 CALC_Cstock'!S12","v":0},{"$f":"'UD1 CALC_Cstock'!T12","v":0},{"$f":"'UD1 CALC_Cstock'!U12","v":0},{"$f":"SUM(W8:AP8)","v":113335.47194000002},{"$f":"'UD1 CALC_Cstock'!X12","v":4282.8557769999998},{"$f":"'UD1 CALC_Cstock'!Z12","v":3133.5314539999999},{"$f":"'UD1 CALC_Cstock'!AB12","v":1965.1263999999999},{"$f":"SUM(AR8:AT8)","v":9381.5136309999998},{"$f":"AQ8-AU8","v":103953.95830900002},{"$f":"-AV8*44/12/1000","v":-381.16451379966674},{"$f":"'6. UD1 Assumptions'!C37","v":408},{"$f":"'6. UD1 Assumptions'!D37","v":116},{"$f":"'6. UD1 Assumptions'!E37","v":2389},{"$f":"'6. UD1 Assumptions'!F37","v":710},{"$f":"'6. UD1 Assumptions'!G37","v":12276},{"$f":"'6. UD1 Assumptions'!I37","v":176},{"$f":"'6. UD1 Assumptions'!J37","v":110},{"$f":"'6. UD1 Assumptions'!K37","v":889},{"$f":"'6. UD1 Assumptions'!L37","v":5085},{"$f":"'6. UD1 Assumptions'!M37","v":139},{"$f":"'6. UD1 Assumptions'!O37","v":546},{"$f":"'6. UD1 Assumptions'!P37","v":967},{"$f":"'6. UD1 Assumptions'!Q37","v":2684},{"$f":"'6. UD1 Assumptions'!R37","v":5478},{"$f":"'6. UD1 Assumptions'!S37","v":62},{"$f":"'6. UD1 Assumptions'!T37","v":15146},{"$f":"'6. UD1 Assumptions'!U37","v":61},{"$f":"'6. UD1 Assumptions'!W37","v":0},{"$f":"'6. UD1 Assumptions'!X37","v":0},{"$f":"'6. UD1 Assumptions'!Y37","v":0},{"$f":"SUM(AX8:BQ8)","v":47242},{"$f":"'UD1 CALC_Cstock'!B45","v":2454.5280000000002},{"$f":"'UD1 CALC_Cstock'!C45","v":697.85599999999999},{"$f":"'UD1 CALC_Cstock'!D45","v":18683.891199999998},{"$f":"'UD1 CALC_Cstock'!E45","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F45","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G45","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H45","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I45","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J45","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K45","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L45","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M45","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N45","v":10369.365600000001},{"$f":"'UD1 CALC_Cstock'!O45","v":16225.507319999999},{"$f":"'UD1 CALC_Cstock'!P45","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q45","v":30232.779140000006},{"$f":"'UD1 CALC_Cstock'!R45","v":401.38},{"$f":"'UD1 CALC_Cstock'!S45","v":0},{"$f":"'UD1 CALC_Cstock'!T45","v":0},{"$f":"'UD1 CALC_Cstock'!U45","v":0},{"$f":"SUM(BS8:CL8)","v":113335.47194000002},{"$f":"'UD1 CALC_Cstock'!X45","v":4282.8557769999998},{"$f":"'UD1 CALC_Cstock'!Z45","v":3133.5314539999999},{"$f":"'UD1 CALC_Cstock'!AB45","v":1965.1263999999999},{"$f":"SUM(CN8:CP8)","v":9381.5136309999998},{"$f":"CM8-CQ8","v":103953.95830900002},{"$f":"-CR8*44/12/1000","v":-381.16451379966674},{"$f":"'6. UD1 Assumptions'!C67","v":408},{"$f":"'6. UD1 Assumptions'!D67","v":116},{"$f":"'6. UD1 Assumptions'!E67","v":2389},{"$f":"'6. UD1 Assumptions'!F67","v":710},{"$f":"'6. UD1 Assumptions'!G67","v":12276},{"$f":"'6. UD1 Assumptions'!I67","v":176},{"$f":"'6. UD1 Assumptions'!J67","v":110},{"$f":"'6. UD1 Assumptions'!K67","v":889},{"$f":"'6. UD1 Assumptions'!L67","v":5085},{"$f":"'6. UD1 Assumptions'!M67","v":139},{"$f":"'6. UD1 Assumptions'!O67","v":546},{"$f":"'6. UD1 Assumptions'!P67","v":967},{"$f":"'6. UD1 Assumptions'!Q67","v":2684},{"$f":"'6. UD1 Assumptions'!R67","v":5478},{"$f":"'6. UD1 Assumptions'!S67","v":62},{"$f":"'6. UD1 Assumptions'!T67","v":15146},{"$f":"'6. UD1 Assumptions'!U67","v":61},{"$f":"'6. UD1 Assumptions'!W67","v":0},{"$f":"'6. UD1 Assumptions'!X67","v":0},{"$f":"'6. UD1 Assumptions'!Y67","v":0},{"$f":"SUM(CT8:DM8)","v":47242},{"$f":"'UD1 CALC_Cstock'!B79","v":2454.5280000000002},{"$f":"'UD1 CALC_Cstock'!C79","v":697.85599999999999},{"$f":"'UD1 CALC_Cstock'!D79","v":18683.891199999998},{"$f":"'UD1 CALC_Cstock'!E79","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F79","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G79","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H79","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I79","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J79","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K79","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L79","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M79","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N79","v":10369.365600000001},{"$f":"'UD1 CALC_Cstock'!O79","v":16225.507319999999},{"$f":"'UD1 CALC_Cstock'!P79","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q79","v":30232.779140000006},{"$f":"'UD1 CALC_Cstock'!R79","v":401.38},{"$f":"'UD1 CALC_Cstock'!S79","v":0},{"$f":"'UD1 CALC_Cstock'!T79","v":0},{"$f":"'UD1 CALC_Cstock'!U79","v":0},{"$f":"SUM(DO8:EH8)","v":113335.47194000002},{"$f":"'UD1 CALC_Cstock'!X79","v":4282.8557769999998},{"$f":"'UD1 CALC_Cstock'!Z79","v":3133.5314539999999},{"$f":"'UD1 CALC_Cstock'!AB79","v":1965.1263999999999},{"$f":"SUM(EJ8:EL8)","v":9381.5136309999998},{"$f":"EI8-EM8","v":103953.95830900002},{"$f":"-EN8*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. UD1 Assumptions'!C8","v":384},{"$f":"'6. UD1 Assumptions'!D8","v":112},{"$f":"'6. UD1 Assumptions'!E8","v":2410},{"$f":"'6. UD1 Assumptions'!F8","v":710},{"$f":"'6. UD1 Assumptions'!G8","v":12276},{"$f":"'6. UD1 Assumptions'!I8","v":176},{"$f":"'6. UD1 Assumptions'!J8","v":110},{"$f":"'6. UD1 Assumptions'!K8","v":889},{"$f":"'6. UD1 Assumptions'!L8","v":5085},{"$f":"'6. UD1 Assumptions'!M8","v":139},{"$f":"'6. UD1 Assumptions'!O8","v":546},{"$f":"'6. UD1 Assumptions'!P8","v":967},{"$f":"'6. UD1 Assumptions'!Q8","v":2734},{"$f":"'6. UD1 Assumptions'!R8","v":5461},{"$f":"'6. UD1 Assumptions'!S8","v":62},{"$f":"'6. UD1 Assumptions'!T8","v":15113},{"$f":"'6. UD1 Assumptions'!U8","v":75},{"$f":"'6. UD1 Assumptions'!W8","v":0},{"$f":"'6. UD1 Assumptions'!X8","v":0},{"$f":"'6. UD1 Assumptions'!Y8","v":0},{"$f":"SUM(B9:U9)","v":47249},{"$f":"'UD1 CALC_Cstock'!B13","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C13","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D13","v":18848.128000000001},{"$f":"'UD1 CALC_Cstock'!E13","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F13","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G13","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H13","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I13","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J13","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K13","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L13","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M13","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N13","v":10562.535600000001},{"$f":"'UD1 CALC_Cstock'!O13","v":16175.154339999995},{"$f":"'UD1 CALC_Cstock'!P13","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q13","v":30166.908170000006},{"$f":"'UD1 CALC_Cstock'!R13","v":493.5},{"$f":"'UD1 CALC_Cstock'!S13","v":0},{"$f":"'UD1 CALC_Cstock'!T13","v":0},{"$f":"'UD1 CALC_Cstock'!U13","v":0},{"$f":"SUM(W9:AP9)","v":113500.32678999999},{"$f":"'UD1 CALC_Cstock'!X13","v":3483.0196470000005},{"$f":"'UD1 CALC_Cstock'!Z13","v":3656.6579980000006},{"$f":"'UD1 CALC_Cstock'!AB13","v":772.670976},{"$f":"SUM(AR9:AT9)","v":7912.3486210000019},{"$f":"AQ9-AU9","v":105587.97816899999},{"$f":"-AV9*44/12/1000","v":-387.15591995299997},{"$f":"'6. UD1 Assumptions'!C38","v":384},{"$f":"'6. UD1 Assumptions'!D38","v":112},{"$f":"'6. UD1 Assumptions'!E38","v":2410},{"$f":"'6. UD1 Assumptions'!F38","v":710},{"$f":"'6. UD1 Assumptions'!G38","v":12276},{"$f":"'6. UD1 Assumptions'!I38","v":176},{"$f":"'6. UD1 Assumptions'!J38","v":110},{"$f":"'6. UD1 Assumptions'!K38","v":889},{"$f":"'6. UD1 Assumptions'!L38","v":5085},{"$f":"'6. UD1 Assumptions'!M38","v":139},{"$f":"'6. UD1 Assumptions'!O38","v":546},{"$f":"'6. UD1 Assumptions'!P38","v":967},{"$f":"'6. UD1 Assumptions'!Q38","v":2734},{"$f":"'6. UD1 Assumptions'!R38","v":5461},{"$f":"'6. UD1 Assumptions'!S38","v":62},{"$f":"'6. UD1 Assumptions'!T38","v":15113},{"$f":"'6. UD1 Assumptions'!U38","v":75},{"$f":"'6. UD1 Assumptions'!W38","v":0},{"$f":"'6. UD1 Assumptions'!X38","v":0},{"$f":"'6. UD1 Assumptions'!Y38","v":0},{"$f":"SUM(AX9:BQ9)","v":47249},{"$f":"'UD1 CALC_Cstock'!B46","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C46","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D46","v":18848.128000000001},{"$f":"'UD1 CALC_Cstock'!E46","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F46","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G46","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H46","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I46","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J46","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K46","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L46","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M46","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N46","v":10562.535600000001},{"$f":"'UD1 CALC_Cstock'!O46","v":16175.154339999995},{"$f":"'UD1 CALC_Cstock'!P46","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q46","v":30166.908170000006},{"$f":"'UD1 CALC_Cstock'!R46","v":493.5},{"$f":"'UD1 CALC_Cstock'!S46","v":0},{"$f":"'UD1 CALC_Cstock'!T46","v":0},{"$f":"'UD1 CALC_Cstock'!U46","v":0},{"$f":"SUM(BS9:CL9)","v":113500.32678999999},{"$f":"'UD1 CALC_Cstock'!X46","v":3483.0196470000005},{"$f":"'UD1 CALC_Cstock'!Z46","v":3656.6579980000006},{"$f":"'UD1 CALC_Cstock'!AB46","v":772.670976},{"$f":"SUM(CN9:CP9)","v":7912.3486210000019},{"$f":"CM9-CQ9","v":105587.97816899999},{"$f":"-CR9*44/12/1000","v":-387.15591995299997},{"$f":"'6. UD1 Assumptions'!C68","v":384},{"$f":"'6. UD1 Assumptions'!D68","v":112},{"$f":"'6. UD1 Assumptions'!E68","v":2410},{"$f":"'6. UD1 Assumptions'!F68","v":710},{"$f":"'6. UD1 Assumptions'!G68","v":12276},{"$f":"'6. UD1 Assumptions'!I68","v":176},{"$f":"'6. UD1 Assumptions'!J68","v":110},{"$f":"'6. UD1 Assumptions'!K68","v":889},{"$f":"'6. UD1 Assumptions'!L68","v":5085},{"$f":"'6. UD1 Assumptions'!M68","v":139},{"$f":"'6. UD1 Assumptions'!O68","v":546},{"$f":"'6. UD1 Assumptions'!P68","v":967},{"$f":"'6. UD1 Assumptions'!Q68","v":2734},{"$f":"'6. UD1 Assumptions'!R68","v":5461},{"$f":"'6. UD1 Assumptions'!S68","v":62},{"$f":"'6. UD1 Assumptions'!T68","v":15113},{"$f":"'6. UD1 Assumptions'!U68","v":75},{"$f":"'6. UD1 Assumptions'!W68","v":0},{"$f":"'6. UD1 Assumptions'!X68","v":0},{"$f":"'6. UD1 Assumptions'!Y68","v":0},{"$f":"SUM(CT9:DM9)","v":47249},{"$f":"'UD1 CALC_Cstock'!B80","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C80","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D80","v":18848.128000000001},{"$f":"'UD1 CALC_Cstock'!E80","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F80","v":13293.434880000001},{"$f":"'UD1 CALC_Cstock'!G80","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H80","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I80","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J80","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K80","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L80","v":2109.4164000000001},{"$f":"'UD1 CALC_Cstock'!M80","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N80","v":10562.535600000001},{"$f":"'UD1 CALC_Cstock'!O80","v":16175.154339999995},{"$f":"'UD1 CALC_Cstock'!P80","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q80","v":30166.908170000006},{"$f":"'UD1 CALC_Cstock'!R80","v":493.5},{"$f":"'UD1 CALC_Cstock'!S80","v":0},{"$f":"'UD1 CALC_Cstock'!T80","v":0},{"$f":"'UD1 CALC_Cstock'!U80","v":0},{"$f":"SUM(DO9:EH9)","v":113500.32678999999},{"$f":"'UD1 CALC_Cstock'!X80","v":3483.0196470000005},{"$f":"'UD1 CALC_Cstock'!Z80","v":3656.6579980000006},{"$f":"'UD1 CALC_Cstock'!AB80","v":772.670976},{"$f":"SUM(EJ9:EL9)","v":7912.3486210000019},{"$f":"EI9-EM9","v":105587.97816899999},{"$f":"-EN9*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. UD1 Assumptions'!C9","v":384},{"$f":"'6. UD1 Assumptions'!D9","v":112},{"$f":"'6. UD1 Assumptions'!E9","v":2413},{"$f":"'6. UD1 Assumptions'!F9","v":710},{"$f":"'6. UD1 Assumptions'!G9","v":12254},{"$f":"'6. UD1 Assumptions'!I9","v":176},{"$f":"'6. UD1 Assumptions'!J9","v":110},{"$f":"'6. UD1 Assumptions'!K9","v":889},{"$f":"'6. UD1 Assumptions'!L9","v":5085},{"$f":"'6. UD1 Assumptions'!M9","v":139},{"$f":"'6. UD1 Assumptions'!O9","v":550},{"$f":"'6. UD1 Assumptions'!P9","v":967},{"$f":"'6. UD1 Assumptions'!Q9","v":2533},{"$f":"'6. UD1 Assumptions'!R9","v":5632},{"$f":"'6. UD1 Assumptions'!S9","v":62},{"$f":"'6. UD1 Assumptions'!T9","v":15143},{"$f":"'6. UD1 Assumptions'!U9","v":84},{"$f":"'6. UD1 Assumptions'!W9","v":0},{"$f":"'6. UD1 Assumptions'!X9","v":0},{"$f":"'6. UD1 Assumptions'!Y9","v":0},47243,{"$f":"'UD1 CALC_Cstock'!B14","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C14","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D14","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E14","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F14","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G14","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H14","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I14","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J14","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K14","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L14","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M14","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N14","v":9785.9922000000006},{"$f":"'UD1 CALC_Cstock'!O14","v":16681.646079999999},{"$f":"'UD1 CALC_Cstock'!P14","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q14","v":30226.790870000004},{"$f":"'UD1 CALC_Cstock'!R14","v":552.71999999999991},{"$f":"'UD1 CALC_Cstock'!S14","v":0},{"$f":"'UD1 CALC_Cstock'!T14","v":0},{"$f":"'UD1 CALC_Cstock'!U14","v":0},113364.47047,{"$f":"'UD1 CALC_Cstock'!X14","v":2823.0590419999999},{"$f":"'UD1 CALC_Cstock'!Z14","v":2673.7308300000004},{"$f":"'UD1 CALC_Cstock'!AB14","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. UD1 Assumptions'!C39","v":384},{"$f":"'6. UD1 Assumptions'!D39","v":112},{"$f":"'6. UD1 Assumptions'!E39","v":2413},{"$f":"'6. UD1 Assumptions'!F39","v":710},{"$f":"'6. UD1 Assumptions'!G39","v":12254},{"$f":"'6. UD1 Assumptions'!I39","v":176},{"$f":"'6. UD1 Assumptions'!J39","v":110},{"$f":"'6. UD1 Assumptions'!K39","v":889},{"$f":"'6. UD1 Assumptions'!L39","v":5085},{"$f":"'6. UD1 Assumptions'!M39","v":139},{"$f":"'6. UD1 Assumptions'!O39","v":550},{"$f":"'6. UD1 Assumptions'!P39","v":967},{"$f":"'6. UD1 Assumptions'!Q39","v":2533},{"$f":"'6. UD1 Assumptions'!R39","v":5632},{"$f":"'6. UD1 Assumptions'!S39","v":62},{"$f":"'6. UD1 Assumptions'!T39","v":15143},{"$f":"'6. UD1 Assumptions'!U39","v":84},{"$f":"'6. UD1 Assumptions'!W39","v":0},{"$f":"'6. UD1 Assumptions'!X39","v":0},{"$f":"'6. UD1 Assumptions'!Y39","v":0},47243,{"$f":"'UD1 CALC_Cstock'!B47","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C47","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D47","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E47","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F47","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G47","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H47","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I47","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J47","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K47","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L47","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M47","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N47","v":9785.9922000000006},{"$f":"'UD1 CALC_Cstock'!O47","v":16681.646079999999},{"$f":"'UD1 CALC_Cstock'!P47","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q47","v":30226.790870000004},{"$f":"'UD1 CALC_Cstock'!R47","v":552.71999999999991},{"$f":"'UD1 CALC_Cstock'!S47","v":0},{"$f":"'UD1 CALC_Cstock'!T47","v":0},{"$f":"'UD1 CALC_Cstock'!U47","v":0},113364.47047,{"$f":"'UD1 CALC_Cstock'!X47","v":2823.0590419999999},{"$f":"'UD1 CALC_Cstock'!Z47","v":2673.7308300000004},{"$f":"'UD1 CALC_Cstock'!AB47","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. UD1 Assumptions'!C69","v":384},{"$f":"'6. UD1 Assumptions'!D69","v":112},{"$f":"'6. UD1 Assumptions'!E69","v":2413},{"$f":"'6. UD1 Assumptions'!F69","v":710},{"$f":"'6. UD1 Assumptions'!G69","v":12254},{"$f":"'6. UD1 Assumptions'!I69","v":176},{"$f":"'6. UD1 Assumptions'!J69","v":110},{"$f":"'6. UD1 Assumptions'!K69","v":889},{"$f":"'6. UD1 Assumptions'!L69","v":5085},{"$f":"'6. UD1 Assumptions'!M69","v":139},{"$f":"'6. UD1 Assumptions'!O69","v":550},{"$f":"'6. UD1 Assumptions'!P69","v":967},{"$f":"'6. UD1 Assumptions'!Q69","v":2533},{"$f":"'6. UD1 Assumptions'!R69","v":5632},{"$f":"'6. UD1 Assumptions'!S69","v":62},{"$f":"'6. UD1 Assumptions'!T69","v":15143},{"$f":"'6. UD1 Assumptions'!U69","v":84},{"$f":"'6. UD1 Assumptions'!W69","v":0},{"$f":"'6. UD1 Assumptions'!X69","v":0},{"$f":"'6. UD1 Assumptions'!Y69","v":0},47243,{"$f":"'UD1 CALC_Cstock'!B81","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C81","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D81","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E81","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F81","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G81","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H81","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I81","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J81","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K81","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L81","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M81","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N81","v":9785.9922000000006},{"$f":"'UD1 CALC_Cstock'!O81","v":16681.646079999999},{"$f":"'UD1 CALC_Cstock'!P81","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q81","v":30226.790870000004},{"$f":"'UD1 CALC_Cstock'!R81","v":552.71999999999991},{"$f":"'UD1 CALC_Cstock'!S81","v":0},{"$f":"'UD1 CALC_Cstock'!T81","v":0},{"$f":"'UD1 CALC_Cstock'!U81","v":0},113364.47047,{"$f":"'UD1 CALC_Cstock'!X81","v":2823.0590419999999},{"$f":"'UD1 CALC_Cstock'!Z81","v":2673.7308300000004},{"$f":"'UD1 CALC_Cstock'!AB81","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997]
[2009,{"$f":"'6. UD1 Assumptions'!C10","v":384},{"$f":"'6. UD1 Assumptions'!D10","v":112},{"$f":"'6. UD1 Assumptions'!E10","v":2413},{"$f":"'6. UD1 Assumptions'!F10","v":710},{"$f":"'6. UD1 Assumptions'!G10","v":12254},{"$f":"'6. UD1 Assumptions'!I10","v":176},{"$f":"'6. UD1 Assumptions'!J10","v":110},{"$f":"'6. UD1 Assumptions'!K10","v":889},{"$f":"'6. UD1 Assumptions'!L10","v":5085},{"$f":"'6. UD1 Assumptions'!M10","v":139},{"$f":"'6. UD1 Assumptions'!O10","v":550},{"$f":"'6. UD1 Assumptions'!P10","v":967},{"$f":"'6. UD1 Assumptions'!Q10","v":2476},{"$f":"'6. UD1 Assumptions'!R10","v":5721},{"$f":"'6. UD1 Assumptions'!S10","v":62},{"$f":"'6. UD1 Assumptions'!T10","v":15111},{"$f":"'6. UD1 Assumptions'!U10","v":98},{"$f":"'6. UD1 Assumptions'!W10","v":0},{"$f":"'6. UD1 Assumptions'!X10","v":0},{"$f":"'6. UD1 Assumptions'!Y10","v":0},47257,{"$f":"'UD1 CALC_Cstock'!B15","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C15","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D15","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E15","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F15","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G15","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H15","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I15","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J15","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K15","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L15","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M15","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N15","v":9565.7783999999992},{"$f":"'UD1 CALC_Cstock'!O15","v":16945.258739999997},{"$f":"'UD1 CALC_Cstock'!P15","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q15","v":30162.915990000001},{"$f":"'UD1 CALC_Cstock'!R15","v":644.83999999999992},{"$f":"'UD1 CALC_Cstock'!S15","v":0},{"$f":"'UD1 CALC_Cstock'!T15","v":0},{"$f":"'UD1 CALC_Cstock'!U15","v":0},113436.11444999999,{"$f":"'UD1 CALC_Cstock'!X15","v":2531.7572250000003},{"$f":"'UD1 CALC_Cstock'!Z15","v":2810.5070809999997},{"$f":"'UD1 CALC_Cstock'!AB15","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. UD1 Assumptions'!C40","v":384},{"$f":"'6. UD1 Assumptions'!D40","v":112},{"$f":"'6. UD1 Assumptions'!E40","v":2413},{"$f":"'6. UD1 Assumptions'!F40","v":710},{"$f":"'6. UD1 Assumptions'!G40","v":12254},{"$f":"'6. UD1 Assumptions'!I40","v":176},{"$f":"'6. UD1 Assumptions'!J40","v":110},{"$f":"'6. UD1 Assumptions'!K40","v":889},{"$f":"'6. UD1 Assumptions'!L40","v":5085},{"$f":"'6. UD1 Assumptions'!M40","v":139},{"$f":"'6. UD1 Assumptions'!O40","v":550},{"$f":"'6. UD1 Assumptions'!P40","v":967},{"$f":"'6. UD1 Assumptions'!Q40","v":2476},{"$f":"'6. UD1 Assumptions'!R40","v":5721},{"$f":"'6. UD1 Assumptions'!S40","v":62},{"$f":"'6. UD1 Assumptions'!T40","v":15111},{"$f":"'6. UD1 Assumptions'!U40","v":98},{"$f":"'6. UD1 Assumptions'!W40","v":0},{"$f":"'6. UD1 Assumptions'!X40","v":0},{"$f":"'6. UD1 Assumptions'!Y40","v":0},47257,{"$f":"'UD1 CALC_Cstock'!B48","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C48","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D48","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E48","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F48","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G48","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H48","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I48","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J48","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K48","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L48","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M48","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N48","v":9565.7783999999992},{"$f":"'UD1 CALC_Cstock'!O48","v":16945.258739999997},{"$f":"'UD1 CALC_Cstock'!P48","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q48","v":30162.915990000001},{"$f":"'UD1 CALC_Cstock'!R48","v":644.83999999999992},{"$f":"'UD1 CALC_Cstock'!S48","v":0},{"$f":"'UD1 CALC_Cstock'!T48","v":0},{"$f":"'UD1 CALC_Cstock'!U48","v":0},113436.11444999999,{"$f":"'UD1 CALC_Cstock'!X48","v":2531.7572250000003},{"$f":"'UD1 CALC_Cstock'!Z48","v":2810.5070809999997},{"$f":"'UD1 CALC_Cstock'!AB48","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. UD1 Assumptions'!C70","v":384},{"$f":"'6. UD1 Assumptions'!D70","v":112},{"$f":"'6. UD1 Assumptions'!E70","v":2413},{"$f":"'6. UD1 Assumptions'!F70","v":710},{"$f":"'6. UD1 Assumptions'!G70","v":12254},{"$f":"'6. UD1 Assumptions'!I70","v":176},{"$f":"'6. UD1 Assumptions'!J70","v":110},{"$f":"'6. UD1 Assumptions'!K70","v":889},{"$f":"'6. UD1 Assumptions'!L70","v":5085},{"$f":"'6. UD1 Assumptions'!M70","v":139},{"$f":"'6. UD1 Assumptions'!O70","v":550},{"$f":"'6. UD1 Assumptions'!P70","v":967},{"$f":"'6. UD1 Assumptions'!Q70","v":2476},{"$f":"'6. UD1 Assumptions'!R70","v":5721},{"$f":"'6. UD1 Assumptions'!S70","v":62},{"$f":"'6. UD1 Assumptions'!T70","v":15111},{"$f":"'6. UD1 Assumptions'!U70","v":98},{"$f":"'6. UD1 Assumptions'!W70","v":0},{"$f":"'6. UD1 Assumptions'!X70","v":0},{"$f":"'6. UD1 Assumptions'!Y70","v":0},47257,{"$f":"'UD1 CALC_Cstock'!B82","v":2310.1440000000002},{"$f":"'UD1 CALC_Cstock'!C82","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D82","v":18871.590399999997},{"$f":"'UD1 CALC_Cstock'!E82","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F82","v":13269.61152},{"$f":"'UD1 CALC_Cstock'!G82","v":923.15520000000004},{"$f":"'UD1 CALC_Cstock'!H82","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I82","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J82","v":3728.3220000000001},{"$f":"'UD1 CALC_Cstock'!K82","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L82","v":2124.87},{"$f":"'UD1 CALC_Cstock'!M82","v":3735.9078},{"$f":"'UD1 CALC_Cstock'!N82","v":9565.7783999999992},{"$f":"'UD1 CALC_Cstock'!O82","v":16945.258739999997},{"$f":"'UD1 CALC_Cstock'!P82","v":239.5308},{"$f":"'UD1 CALC_Cstock'!Q82","v":30162.915990000001},{"$f":"'UD1 CALC_Cstock'!R82","v":644.83999999999992},{"$f":"'UD1 CALC_Cstock'!S82","v":0},{"$f":"'UD1 CALC_Cstock'!T82","v":0},{"$f":"'UD1 CALC_Cstock'!U82","v":0},113436.11444999999,{"$f":"'UD1 CALC_Cstock'!X82","v":2531.7572250000003},{"$f":"'UD1 CALC_Cstock'!Z82","v":2810.5070809999997},{"$f":"'UD1 CALC_Cstock'!AB82","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. UD1 Assumptions'!C11","v":382},{"$f":"'6. UD1 Assumptions'!D11","v":112},{"$f":"'6. UD1 Assumptions'!E11","v":2433},{"$f":"'6. UD1 Assumptions'!F11","v":710},{"$f":"'6. UD1 Assumptions'!G11","v":12242},{"$f":"'6. UD1 Assumptions'!I11","v":174},{"$f":"'6. UD1 Assumptions'!J11","v":110},{"$f":"'6. UD1 Assumptions'!K11","v":889},{"$f":"'6. UD1 Assumptions'!L11","v":5079},{"$f":"'6. UD1 Assumptions'!M11","v":139},{"$f":"'6. UD1 Assumptions'!O11","v":565},{"$f":"'6. UD1 Assumptions'!P11","v":965},{"$f":"'6. UD1 Assumptions'!Q11","v":2382},{"$f":"'6. UD1 Assumptions'!R11","v":5817},{"$f":"'6. UD1 Assumptions'!S11","v":60},{"$f":"'6. UD1 Assumptions'!T11","v":15100},{"$f":"'6. UD1 Assumptions'!U11","v":112},{"$f":"'6. UD1 Assumptions'!W11","v":0},{"$f":"'6. UD1 Assumptions'!X11","v":0},{"$f":"'6. UD1 Assumptions'!Y11","v":0},47271,{"$f":"'UD1 CALC_Cstock'!B16","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C16","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D16","v":19028.006399999998},{"$f":"'UD1 CALC_Cstock'!E16","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F16","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G16","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H16","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I16","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J16","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K16","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L16","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M16","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N16","v":9202.6188000000002},{"$f":"'UD1 CALC_Cstock'!O16","v":17229.604979999996},{"$f":"'UD1 CALC_Cstock'!P16","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q16","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R16","v":736.95999999999992},{"$f":"'UD1 CALC_Cstock'!S16","v":0},{"$f":"'UD1 CALC_Cstock'!T16","v":0},{"$f":"'UD1 CALC_Cstock'!U16","v":0},113586.46133999999,{"$f":"'UD1 CALC_Cstock'!X16","v":2504.7232480000002},{"$f":"'UD1 CALC_Cstock'!Z16","v":4808.8560890000008},{"$f":"'UD1 CALC_Cstock'!AB16","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. UD1 Assumptions'!C41","v":382},{"$f":"'6. UD1 Assumptions'!D41","v":112},{"$f":"'6. UD1 Assumptions'!E41","v":2433},{"$f":"'6. UD1 Assumptions'!F41","v":710},{"$f":"'6. UD1 Assumptions'!G41","v":12242},{"$f":"'6. UD1 Assumptions'!I41","v":174},{"$f":"'6. UD1 Assumptions'!J41","v":110},{"$f":"'6. UD1 Assumptions'!K41","v":889},{"$f":"'6. UD1 Assumptions'!L41","v":5079},{"$f":"'6. UD1 Assumptions'!M41","v":139},{"$f":"'6. UD1 Assumptions'!O41","v":565},{"$f":"'6. UD1 Assumptions'!P41","v":965},{"$f":"'6. UD1 Assumptions'!Q41","v":2382},{"$f":"'6. UD1 Assumptions'!R41","v":5817},{"$f":"'6. UD1 Assumptions'!S41","v":60},{"$f":"'6. UD1 Assumptions'!T41","v":15100},{"$f":"'6. UD1 Assumptions'!U41","v":112},{"$f":"'6. UD1 Assumptions'!W41","v":0},{"$f":"'6. UD1 Assumptions'!X41","v":0},{"$f":"'6. UD1 Assumptions'!Y41","v":0},47271,{"$f":"'UD1 CALC_Cstock'!B49","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C49","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D49","v":19028.006399999998},{"$f":"'UD1 CALC_Cstock'!E49","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F49","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G49","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H49","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I49","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J49","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K49","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L49","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M49","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N49","v":9202.6188000000002},{"$f":"'UD1 CALC_Cstock'!O49","v":17229.604979999996},{"$f":"'UD1 CALC_Cstock'!P49","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q49","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R49","v":736.95999999999992},{"$f":"'UD1 CALC_Cstock'!S49","v":0},{"$f":"'UD1 CALC_Cstock'!T49","v":0},{"$f":"'UD1 CALC_Cstock'!U49","v":0},113586.46133999999,{"$f":"'UD1 CALC_Cstock'!X49","v":2504.7232480000002},{"$f":"'UD1 CALC_Cstock'!Z49","v":4808.8560890000008},{"$f":"'UD1 CALC_Cstock'!AB49","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. UD1 Assumptions'!C71","v":382},{"$f":"'6. UD1 Assumptions'!D71","v":112},{"$f":"'6. UD1 Assumptions'!E71","v":2433},{"$f":"'6. UD1 Assumptions'!F71","v":710},{"$f":"'6. UD1 Assumptions'!G71","v":12242},{"$f":"'6. UD1 Assumptions'!I71","v":174},{"$f":"'6. UD1 Assumptions'!J71","v":110},{"$f":"'6. UD1 Assumptions'!K71","v":889},{"$f":"'6. UD1 Assumptions'!L71","v":5079},{"$f":"'6. UD1 Assumptions'!M71","v":139},{"$f":"'6. UD1 Assumptions'!O71","v":565},{"$f":"'6. UD1 Assumptions'!P71","v":965},{"$f":"'6. UD1 Assumptions'!Q71","v":2382},{"$f":"'6. UD1 Assumptions'!R71","v":5817},{"$f":"'6. UD1 Assumptions'!S71","v":60},{"$f":"'6. UD1 Assumptions'!T71","v":15100},{"$f":"'6. UD1 Assumptions'!U71","v":112},{"$f":"'6. UD1 Assumptions'!W71","v":0},{"$f":"'6. UD1 Assumptions'!X71","v":0},{"$f":"'6. UD1 Assumptions'!Y71","v":0},47271,{"$f":"'UD1 CALC_Cstock'!B83","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C83","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D83","v":19028.006399999998},{"$f":"'UD1 CALC_Cstock'!E83","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F83","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G83","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H83","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I83","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J83","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K83","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L83","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M83","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N83","v":9202.6188000000002},{"$f":"'UD1 CALC_Cstock'!O83","v":17229.604979999996},{"$f":"'UD1 CALC_Cstock'!P83","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q83","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R83","v":736.95999999999992},{"$f":"'UD1 CALC_Cstock'!S83","v":0},{"$f":"'UD1 CALC_Cstock'!T83","v":0},{"$f":"'UD1 CALC_Cstock'!U83","v":0},113586.46133999999,{"$f":"'UD1 CALC_Cstock'!X83","v":2504.7232480000002},{"$f":"'UD1 CALC_Cstock'!Z83","v":4808.8560890000008},{"$f":"'UD1 CALC_Cstock'!AB83","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. UD1 Assumptions'!C12","v":382},{"$f":"'6. UD1 Assumptions'!D12","v":112},{"$f":"'6. UD1 Assumptions'!E12","v":2437},{"$f":"'6. UD1 Assumptions'!F12","v":710},{"$f":"'6. UD1 Assumptions'!G12","v":12242},{"$f":"'6. UD1 Assumptions'!I12","v":174},{"$f":"'6. UD1 Assumptions'!J12","v":110},{"$f":"'6. UD1 Assumptions'!K12","v":889},{"$f":"'6. UD1 Assumptions'!L12","v":5079},{"$f":"'6. UD1 Assumptions'!M12","v":139},{"$f":"'6. UD1 Assumptions'!O12","v":565},{"$f":"'6. UD1 Assumptions'!P12","v":965},{"$f":"'6. UD1 Assumptions'!Q12","v":2268},{"$f":"'6. UD1 Assumptions'!R12","v":5908},{"$f":"'6. UD1 Assumptions'!S12","v":60},{"$f":"'6. UD1 Assumptions'!T12","v":15100},{"$f":"'6. UD1 Assumptions'!U12","v":127},{"$f":"'6. UD1 Assumptions'!W12","v":0},{"$f":"'6. UD1 Assumptions'!X12","v":0},{"$f":"'6. UD1 Assumptions'!Y12","v":0},47267,{"$f":"'UD1 CALC_Cstock'!B17","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C17","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D17","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E17","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F17","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G17","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H17","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I17","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J17","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K17","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L17","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M17","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N17","v":8762.1912000000011},{"$f":"'UD1 CALC_Cstock'!O17","v":17499.141519999997},{"$f":"'UD1 CALC_Cstock'!P17","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q17","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R17","v":835.66},{"$f":"'UD1 CALC_Cstock'!S17","v":0},{"$f":"'UD1 CALC_Cstock'!T17","v":0},{"$f":"'UD1 CALC_Cstock'!U17","v":0},113545.55348,{"$f":"'UD1 CALC_Cstock'!X17","v":2261.2982160000001},{"$f":"'UD1 CALC_Cstock'!Z17","v":3312.3270680000001},{"$f":"'UD1 CALC_Cstock'!AB17","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. UD1 Assumptions'!C42","v":382},{"$f":"'6. UD1 Assumptions'!D42","v":112},{"$f":"'6. UD1 Assumptions'!E42","v":2437},{"$f":"'6. UD1 Assumptions'!F42","v":710},{"$f":"'6. UD1 Assumptions'!G42","v":12242},{"$f":"'6. UD1 Assumptions'!I42","v":174},{"$f":"'6. UD1 Assumptions'!J42","v":110},{"$f":"'6. UD1 Assumptions'!K42","v":889},{"$f":"'6. UD1 Assumptions'!L42","v":5079},{"$f":"'6. UD1 Assumptions'!M42","v":139},{"$f":"'6. UD1 Assumptions'!O42","v":565},{"$f":"'6. UD1 Assumptions'!P42","v":965},{"$f":"'6. UD1 Assumptions'!Q42","v":2268},{"$f":"'6. UD1 Assumptions'!R42","v":5908},{"$f":"'6. UD1 Assumptions'!S42","v":60},{"$f":"'6. UD1 Assumptions'!T42","v":15100},{"$f":"'6. UD1 Assumptions'!U42","v":127},{"$f":"'6. UD1 Assumptions'!W42","v":0},{"$f":"'6. UD1 Assumptions'!X42","v":0},{"$f":"'6. UD1 Assumptions'!Y42","v":0},47267,{"$f":"'UD1 CALC_Cstock'!B50","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C50","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D50","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E50","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F50","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G50","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H50","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I50","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J50","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K50","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L50","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M50","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N50","v":8762.1912000000011},{"$f":"'UD1 CALC_Cstock'!O50","v":17499.141519999997},{"$f":"'UD1 CALC_Cstock'!P50","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q50","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R50","v":835.66},{"$f":"'UD1 CALC_Cstock'!S50","v":0},{"$f":"'UD1 CALC_Cstock'!T50","v":0},{"$f":"'UD1 CALC_Cstock'!U50","v":0},113545.55348,{"$f":"'UD1 CALC_Cstock'!X50","v":2261.2982160000001},{"$f":"'UD1 CALC_Cstock'!Z50","v":3312.3270680000001},{"$f":"'UD1 CALC_Cstock'!AB50","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. UD1 Assumptions'!C72","v":382},{"$f":"'6. UD1 Assumptions'!D72","v":112},{"$f":"'6. UD1 Assumptions'!E72","v":2437},{"$f":"'6. UD1 Assumptions'!F72","v":710},{"$f":"'6. UD1 Assumptions'!G72","v":12242},{"$f":"'6. UD1 Assumptions'!I72","v":174},{"$f":"'6. UD1 Assumptions'!J72","v":110},{"$f":"'6. UD1 Assumptions'!K72","v":889},{"$f":"'6. UD1 Assumptions'!L72","v":5079},{"$f":"'6. UD1 Assumptions'!M72","v":139},{"$f":"'6. UD1 Assumptions'!O72","v":565},{"$f":"'6. UD1 Assumptions'!P72","v":965},{"$f":"'6. UD1 Assumptions'!Q72","v":2268},{"$f":"'6. UD1 Assumptions'!R72","v":5908},{"$f":"'6. UD1 Assumptions'!S72","v":60},{"$f":"'6. UD1 Assumptions'!T72","v":15100},{"$f":"'6. UD1 Assumptions'!U72","v":127},{"$f":"'6. UD1 Assumptions'!W72","v":0},{"$f":"'6. UD1 Assumptions'!X72","v":0},{"$f":"'6. UD1 Assumptions'!Y72","v":0},47267,{"$f":"'UD1 CALC_Cstock'!B84","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C84","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D84","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E84","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F84","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G84","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H84","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I84","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J84","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K84","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L84","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M84","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N84","v":8762.1912000000011},{"$f":"'UD1 CALC_Cstock'!O84","v":17499.141519999997},{"$f":"'UD1 CALC_Cstock'!P84","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q84","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R84","v":835.66},{"$f":"'UD1 CALC_Cstock'!S84","v":0},{"$f":"'UD1 CALC_Cstock'!T84","v":0},{"$f":"'UD1 CALC_Cstock'!U84","v":0},113545.55348,{"$f":"'UD1 CALC_Cstock'!X84","v":2261.2982160000001},{"$f":"'UD1 CALC_Cstock'!Z84","v":3312.3270680000001},{"$f":"'UD1 CALC_Cstock'!AB84","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. UD1 Assumptions'!C13","v":382},{"$f":"'6. UD1 Assumptions'!D13","v":112},{"$f":"'6. UD1 Assumptions'!E13","v":2437},{"$f":"'6. UD1 Assumptions'!F13","v":710},{"$f":"'6. UD1 Assumptions'!G13","v":12242},{"$f":"'6. UD1 Assumptions'!I13","v":174},{"$f":"'6. UD1 Assumptions'!J13","v":110},{"$f":"'6. UD1 Assumptions'!K13","v":889},{"$f":"'6. UD1 Assumptions'!L13","v":5079},{"$f":"'6. UD1 Assumptions'!M13","v":139},{"$f":"'6. UD1 Assumptions'!O13","v":565},{"$f":"'6. UD1 Assumptions'!P13","v":965},{"$f":"'6. UD1 Assumptions'!Q13","v":2203},{"$f":"'6. UD1 Assumptions'!R13","v":5976},{"$f":"'6. UD1 Assumptions'!S13","v":60},{"$f":"'6. UD1 Assumptions'!T13","v":15100},{"$f":"'6. UD1 Assumptions'!U13","v":140},{"$f":"'6. UD1 Assumptions'!W13","v":0},{"$f":"'6. UD1 Assumptions'!X13","v":0},{"$f":"'6. UD1 Assumptions'!Y13","v":0},47283,{"$f":"'UD1 CALC_Cstock'!B18","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C18","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D18","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E18","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F18","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G18","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H18","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I18","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J18","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K18","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L18","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M18","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N18","v":8511.0702000000001},{"$f":"'UD1 CALC_Cstock'!O18","v":17700.55344},{"$f":"'UD1 CALC_Cstock'!P18","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q18","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R18","v":921.19999999999993},{"$f":"'UD1 CALC_Cstock'!S18","v":0},{"$f":"'UD1 CALC_Cstock'!T18","v":0},{"$f":"'UD1 CALC_Cstock'!U18","v":0},113581.3844,{"$f":"'UD1 CALC_Cstock'!X18","v":1601.3437210000002},{"$f":"'UD1 CALC_Cstock'!Z18","v":2628.9626719999997},{"$f":"'UD1 CALC_Cstock'!AB18","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. UD1 Assumptions'!C43","v":382},{"$f":"'6. UD1 Assumptions'!D43","v":112},{"$f":"'6. UD1 Assumptions'!E43","v":2437},{"$f":"'6. UD1 Assumptions'!F43","v":710},{"$f":"'6. UD1 Assumptions'!G43","v":12242},{"$f":"'6. UD1 Assumptions'!I43","v":174},{"$f":"'6. UD1 Assumptions'!J43","v":110},{"$f":"'6. UD1 Assumptions'!K43","v":889},{"$f":"'6. UD1 Assumptions'!L43","v":5079},{"$f":"'6. UD1 Assumptions'!M43","v":139},{"$f":"'6. UD1 Assumptions'!O43","v":565},{"$f":"'6. UD1 Assumptions'!P43","v":965},{"$f":"'6. UD1 Assumptions'!Q43","v":2203},{"$f":"'6. UD1 Assumptions'!R43","v":5976},{"$f":"'6. UD1 Assumptions'!S43","v":60},{"$f":"'6. UD1 Assumptions'!T43","v":15100},{"$f":"'6. UD1 Assumptions'!U43","v":140},{"$f":"'6. UD1 Assumptions'!W43","v":0},{"$f":"'6. UD1 Assumptions'!X43","v":0},{"$f":"'6. UD1 Assumptions'!Y43","v":0},47283,{"$f":"'UD1 CALC_Cstock'!B51","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C51","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D51","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E51","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F51","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G51","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H51","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I51","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J51","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K51","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L51","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M51","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N51","v":8511.0702000000001},{"$f":"'UD1 CALC_Cstock'!O51","v":17700.55344},{"$f":"'UD1 CALC_Cstock'!P51","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q51","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R51","v":921.19999999999993},{"$f":"'UD1 CALC_Cstock'!S51","v":0},{"$f":"'UD1 CALC_Cstock'!T51","v":0},{"$f":"'UD1 CALC_Cstock'!U51","v":0},113581.3844,{"$f":"'UD1 CALC_Cstock'!X51","v":1601.3437210000002},{"$f":"'UD1 CALC_Cstock'!Z51","v":2628.9626719999997},{"$f":"'UD1 CALC_Cstock'!AB51","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. UD1 Assumptions'!C73","v":382},{"$f":"'6. UD1 Assumptions'!D73","v":112},{"$f":"'6. UD1 Assumptions'!E73","v":2437},{"$f":"'6. UD1 Assumptions'!F73","v":710},{"$f":"'6. UD1 Assumptions'!G73","v":12242},{"$f":"'6. UD1 Assumptions'!I73","v":174},{"$f":"'6. UD1 Assumptions'!J73","v":110},{"$f":"'6. UD1 Assumptions'!K73","v":889},{"$f":"'6. UD1 Assumptions'!L73","v":5079},{"$f":"'6. UD1 Assumptions'!M73","v":139},{"$f":"'6. UD1 Assumptions'!O73","v":565},{"$f":"'6. UD1 Assumptions'!P73","v":965},{"$f":"'6. UD1 Assumptions'!Q73","v":2203},{"$f":"'6. UD1 Assumptions'!R73","v":5976},{"$f":"'6. UD1 Assumptions'!S73","v":60},{"$f":"'6. UD1 Assumptions'!T73","v":15100},{"$f":"'6. UD1 Assumptions'!U73","v":140},{"$f":"'6. UD1 Assumptions'!W73","v":0},{"$f":"'6. UD1 Assumptions'!X73","v":0},{"$f":"'6. UD1 Assumptions'!Y73","v":0},47283,{"$f":"'UD1 CALC_Cstock'!B85","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C85","v":673.79200000000003},{"$f":"'UD1 CALC_Cstock'!D85","v":19059.2896},{"$f":"'UD1 CALC_Cstock'!E85","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F85","v":13256.616960000001},{"$f":"'UD1 CALC_Cstock'!G85","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H85","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I85","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J85","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K85","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L85","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M85","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N85","v":8511.0702000000001},{"$f":"'UD1 CALC_Cstock'!O85","v":17700.55344},{"$f":"'UD1 CALC_Cstock'!P85","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q85","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R85","v":921.19999999999993},{"$f":"'UD1 CALC_Cstock'!S85","v":0},{"$f":"'UD1 CALC_Cstock'!T85","v":0},{"$f":"'UD1 CALC_Cstock'!U85","v":0},113581.3844,{"$f":"'UD1 CALC_Cstock'!X85","v":1601.3437210000002},{"$f":"'UD1 CALC_Cstock'!Z85","v":2628.9626719999997},{"$f":"'UD1 CALC_Cstock'!AB85","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. UD1 Assumptions'!C14","v":382},{"$f":"'6. UD1 Assumptions'!D14","v":111},{"$f":"'6. UD1 Assumptions'!E14","v":2402},{"$f":"'6. UD1 Assumptions'!F14","v":710},{"$f":"'6. UD1 Assumptions'!G14","v":12243},{"$f":"'6. UD1 Assumptions'!I14","v":174},{"$f":"'6. UD1 Assumptions'!J14","v":110},{"$f":"'6. UD1 Assumptions'!K14","v":889},{"$f":"'6. UD1 Assumptions'!L14","v":5079},{"$f":"'6. UD1 Assumptions'!M14","v":139},{"$f":"'6. UD1 Assumptions'!O14","v":565},{"$f":"'6. UD1 Assumptions'!P14","v":965},{"$f":"'6. UD1 Assumptions'!Q14","v":2245},{"$f":"'6. UD1 Assumptions'!R14","v":5934},{"$f":"'6. UD1 Assumptions'!S14","v":60},{"$f":"'6. UD1 Assumptions'!T14","v":15100},{"$f":"'6. UD1 Assumptions'!U14","v":160},{"$f":"'6. UD1 Assumptions'!W14","v":0},{"$f":"'6. UD1 Assumptions'!X14","v":0},{"$f":"'6. UD1 Assumptions'!Y14","v":0},47268,{"$f":"'UD1 CALC_Cstock'!B19","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C19","v":667.77600000000007},{"$f":"'UD1 CALC_Cstock'!D19","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E19","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F19","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G19","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H19","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I19","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J19","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K19","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L19","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M19","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N19","v":8673.3330000000005},{"$f":"'UD1 CALC_Cstock'!O19","v":17576.151959999999},{"$f":"'UD1 CALC_Cstock'!P19","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q19","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R19","v":1052.8},{"$f":"'UD1 CALC_Cstock'!S19","v":0},{"$f":"'UD1 CALC_Cstock'!T19","v":0},{"$f":"'UD1 CALC_Cstock'!U19","v":0},113472.18459999999,{"$f":"'UD1 CALC_Cstock'!X19","v":735.98127199999999},{"$f":"'UD1 CALC_Cstock'!Z19","v":2007.9723990000002},{"$f":"'UD1 CALC_Cstock'!AB19","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. UD1 Assumptions'!C44","v":382},{"$f":"'6. UD1 Assumptions'!D44","v":111},{"$f":"'6. UD1 Assumptions'!E44","v":2402},{"$f":"'6. UD1 Assumptions'!F44","v":710},{"$f":"'6. UD1 Assumptions'!G44","v":12243},{"$f":"'6. UD1 Assumptions'!I44","v":174},{"$f":"'6. UD1 Assumptions'!J44","v":110},{"$f":"'6. UD1 Assumptions'!K44","v":889},{"$f":"'6. UD1 Assumptions'!L44","v":5079},{"$f":"'6. UD1 Assumptions'!M44","v":139},{"$f":"'6. UD1 Assumptions'!O44","v":565},{"$f":"'6. UD1 Assumptions'!P44","v":965},{"$f":"'6. UD1 Assumptions'!Q44","v":2245},{"$f":"'6. UD1 Assumptions'!R44","v":5934},{"$f":"'6. UD1 Assumptions'!S44","v":60},{"$f":"'6. UD1 Assumptions'!T44","v":15100},{"$f":"'6. UD1 Assumptions'!U44","v":160},{"$f":"'6. UD1 Assumptions'!W44","v":0},{"$f":"'6. UD1 Assumptions'!X44","v":0},{"$f":"'6. UD1 Assumptions'!Y44","v":0},47268,{"$f":"'UD1 CALC_Cstock'!B52","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C52","v":667.77600000000007},{"$f":"'UD1 CALC_Cstock'!D52","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E52","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F52","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G52","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H52","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I52","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J52","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K52","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L52","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M52","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N52","v":8673.3330000000005},{"$f":"'UD1 CALC_Cstock'!O52","v":17576.151959999999},{"$f":"'UD1 CALC_Cstock'!P52","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q52","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R52","v":1052.8},{"$f":"'UD1 CALC_Cstock'!S52","v":0},{"$f":"'UD1 CALC_Cstock'!T52","v":0},{"$f":"'UD1 CALC_Cstock'!U52","v":0},113472.18459999999,{"$f":"'UD1 CALC_Cstock'!X52","v":735.98127199999999},{"$f":"'UD1 CALC_Cstock'!Z52","v":2007.9723990000002},{"$f":"'UD1 CALC_Cstock'!AB52","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. UD1 Assumptions'!C74","v":382},{"$f":"'6. UD1 Assumptions'!D74","v":111},{"$f":"'6. UD1 Assumptions'!E74","v":2402},{"$f":"'6. UD1 Assumptions'!F74","v":710},{"$f":"'6. UD1 Assumptions'!G74","v":12243},{"$f":"'6. UD1 Assumptions'!I74","v":174},{"$f":"'6. UD1 Assumptions'!J74","v":110},{"$f":"'6. UD1 Assumptions'!K74","v":889},{"$f":"'6. UD1 Assumptions'!L74","v":5079},{"$f":"'6. UD1 Assumptions'!M74","v":139},{"$f":"'6. UD1 Assumptions'!O74","v":565},{"$f":"'6. UD1 Assumptions'!P74","v":965},{"$f":"'6. UD1 Assumptions'!Q74","v":2245},{"$f":"'6. UD1 Assumptions'!R74","v":5934},{"$f":"'6. UD1 Assumptions'!S74","v":60},{"$f":"'6. UD1 Assumptions'!T74","v":15100},{"$f":"'6. UD1 Assumptions'!U74","v":160},{"$f":"'6. UD1 Assumptions'!W74","v":0},{"$f":"'6. UD1 Assumptions'!X74","v":0},{"$f":"'6. UD1 Assumptions'!Y74","v":0},47268,{"$f":"'UD1 CALC_Cstock'!B86","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C86","v":667.77600000000007},{"$f":"'UD1 CALC_Cstock'!D86","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E86","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F86","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G86","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H86","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I86","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J86","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K86","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L86","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M86","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N86","v":8673.3330000000005},{"$f":"'UD1 CALC_Cstock'!O86","v":17576.151959999999},{"$f":"'UD1 CALC_Cstock'!P86","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q86","v":30140.959000000003},{"$f":"'UD1 CALC_Cstock'!R86","v":1052.8},{"$f":"'UD1 CALC_Cstock'!S86","v":0},{"$f":"'UD1 CALC_Cstock'!T86","v":0},{"$f":"'UD1 CALC_Cstock'!U86","v":0},113472.18459999999,{"$f":"'UD1 CALC_Cstock'!X86","v":735.98127199999999},{"$f":"'UD1 CALC_Cstock'!Z86","v":2007.9723990000002},{"$f":"'UD1 CALC_Cstock'!AB86","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. UD1 Assumptions'!C15","v":382},{"$f":"'6. UD1 Assumptions'!D15","v":106},{"$f":"'6. UD1 Assumptions'!E15","v":2402},{"$f":"'6. UD1 Assumptions'!F15","v":710},{"$f":"'6. UD1 Assumptions'!G15","v":12243},{"$f":"'6. UD1 Assumptions'!I15","v":174},{"$f":"'6. UD1 Assumptions'!J15","v":110},{"$f":"'6. UD1 Assumptions'!K15","v":889},{"$f":"'6. UD1 Assumptions'!L15","v":5079},{"$f":"'6. UD1 Assumptions'!M15","v":139},{"$f":"'6. UD1 Assumptions'!O15","v":565},{"$f":"'6. UD1 Assumptions'!P15","v":965},{"$f":"'6. UD1 Assumptions'!Q15","v":2271},{"$f":"'6. UD1 Assumptions'!R15","v":5866},{"$f":"'6. UD1 Assumptions'!S15","v":60},{"$f":"'6. UD1 Assumptions'!T15","v":15142},{"$f":"'6. UD1 Assumptions'!U15","v":181},{"$f":"'6. UD1 Assumptions'!W15","v":0},{"$f":"'6. UD1 Assumptions'!X15","v":0},{"$f":"'6. UD1 Assumptions'!Y15","v":0},47284,{"$f":"'UD1 CALC_Cstock'!B20","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C20","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D20","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E20","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F20","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G20","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H20","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I20","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J20","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K20","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L20","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M20","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N20","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O20","v":17374.740039999997},{"$f":"'UD1 CALC_Cstock'!P20","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q20","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R20","v":1190.98},{"$f":"'UD1 CALC_Cstock'!S20","v":0},{"$f":"'UD1 CALC_Cstock'!T20","v":0},{"$f":"'UD1 CALC_Cstock'!U20","v":0},113563.15686,{"$f":"'UD1 CALC_Cstock'!X20","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z20","v":1866.0603639999999},{"$f":"'UD1 CALC_Cstock'!AB20","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. UD1 Assumptions'!C45","v":382},{"$f":"'6. UD1 Assumptions'!D45","v":106},{"$f":"'6. UD1 Assumptions'!E45","v":2402},{"$f":"'6. UD1 Assumptions'!F45","v":710},{"$f":"'6. UD1 Assumptions'!G45","v":12243},{"$f":"'6. UD1 Assumptions'!I45","v":174},{"$f":"'6. UD1 Assumptions'!J45","v":110},{"$f":"'6. UD1 Assumptions'!K45","v":889},{"$f":"'6. UD1 Assumptions'!L45","v":5079},{"$f":"'6. UD1 Assumptions'!M45","v":139},{"$f":"'6. UD1 Assumptions'!O45","v":565},{"$f":"'6. UD1 Assumptions'!P45","v":965},{"$f":"'6. UD1 Assumptions'!Q45","v":2271},{"$f":"'6. UD1 Assumptions'!R45","v":5866},{"$f":"'6. UD1 Assumptions'!S45","v":60},{"$f":"'6. UD1 Assumptions'!T45","v":15142},{"$f":"'6. UD1 Assumptions'!U45","v":181},{"$f":"'6. UD1 Assumptions'!W45","v":0},{"$f":"'6. UD1 Assumptions'!X45","v":0},{"$f":"'6. UD1 Assumptions'!Y45","v":0},47284,{"$f":"'UD1 CALC_Cstock'!B53","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C53","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D53","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E53","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F53","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G53","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H53","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I53","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J53","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K53","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L53","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M53","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N53","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O53","v":17374.740039999997},{"$f":"'UD1 CALC_Cstock'!P53","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q53","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R53","v":1190.98},{"$f":"'UD1 CALC_Cstock'!S53","v":0},{"$f":"'UD1 CALC_Cstock'!T53","v":0},{"$f":"'UD1 CALC_Cstock'!U53","v":0},113563.15686,{"$f":"'UD1 CALC_Cstock'!X53","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z53","v":1866.0603639999999},{"$f":"'UD1 CALC_Cstock'!AB53","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. UD1 Assumptions'!C75","v":382},{"$f":"'6. UD1 Assumptions'!D75","v":106},{"$f":"'6. UD1 Assumptions'!E75","v":2402},{"$f":"'6. UD1 Assumptions'!F75","v":710},{"$f":"'6. UD1 Assumptions'!G75","v":12243},{"$f":"'6. UD1 Assumptions'!I75","v":174},{"$f":"'6. UD1 Assumptions'!J75","v":110},{"$f":"'6. UD1 Assumptions'!K75","v":889},{"$f":"'6. UD1 Assumptions'!L75","v":5079},{"$f":"'6. UD1 Assumptions'!M75","v":139},{"$f":"'6. UD1 Assumptions'!O75","v":565},{"$f":"'6. UD1 Assumptions'!P75","v":965},{"$f":"'6. UD1 Assumptions'!Q75","v":2271},{"$f":"'6. UD1 Assumptions'!R75","v":5866},{"$f":"'6. UD1 Assumptions'!S75","v":60},{"$f":"'6. UD1 Assumptions'!T75","v":15142},{"$f":"'6. UD1 Assumptions'!U75","v":181},{"$f":"'6. UD1 Assumptions'!W75","v":0},{"$f":"'6. UD1 Assumptions'!X75","v":0},{"$f":"'6. UD1 Assumptions'!Y75","v":0},47284,{"$f":"'UD1 CALC_Cstock'!B87","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C87","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D87","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E87","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F87","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G87","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H87","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I87","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J87","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K87","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L87","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M87","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N87","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O87","v":17374.740039999997},{"$f":"'UD1 CALC_Cstock'!P87","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q87","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R87","v":1190.98},{"$f":"'UD1 CALC_Cstock'!S87","v":0},{"$f":"'UD1 CALC_Cstock'!T87","v":0},{"$f":"'UD1 CALC_Cstock'!U87","v":0},113563.15686,{"$f":"'UD1 CALC_Cstock'!X87","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z87","v":1866.0603639999999},{"$f":"'UD1 CALC_Cstock'!AB87","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004]
[{"$f":"A16+1","v":2015},{"$f":"'6. UD1 Assumptions'!C16","v":382},{"$f":"'6. UD1 Assumptions'!D16","v":106},{"$f":"'6. UD1 Assumptions'!E16","v":2402},{"$f":"'6. UD1 Assumptions'!F16","v":710},{"$f":"'6. UD1 Assumptions'!G16","v":12243},{"$f":"'6. UD1 Assumptions'!I16","v":174},{"$f":"'6. UD1 Assumptions'!J16","v":110},{"$f":"'6. UD1 Assumptions'!K16","v":889},{"$f":"'6. UD1 Assumptions'!L16","v":5079},{"$f":"'6. UD1 Assumptions'!M16","v":139},{"$f":"'6. UD1 Assumptions'!O16","v":565},{"$f":"'6. UD1 Assumptions'!P16","v":965},{"$f":"'6. UD1 Assumptions'!Q16","v":2271},{"$f":"'6. UD1 Assumptions'!R16","v":5832},{"$f":"'6. UD1 Assumptions'!S16","v":60},{"$f":"'6. UD1 Assumptions'!T16","v":15142},{"$f":"'6. UD1 Assumptions'!U16","v":182},{"$f":"'6. UD1 Assumptions'!W16","v":0},{"$f":"'6. UD1 Assumptions'!X16","v":0},{"$f":"'6. UD1 Assumptions'!Y16","v":0},47251,{"$f":"'UD1 CALC_Cstock'!B21","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C21","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D21","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E21","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F21","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G21","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H21","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I21","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J21","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K21","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L21","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M21","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N21","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O21","v":17274.034079999998},{"$f":"'UD1 CALC_Cstock'!P21","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q21","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R21","v":1197.56},{"$f":"'UD1 CALC_Cstock'!S21","v":0},{"$f":"'UD1 CALC_Cstock'!T21","v":0},{"$f":"'UD1 CALC_Cstock'!U21","v":0},113469.03089999998,{"$f":"'UD1 CALC_Cstock'!X21","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z21","v":1734.2071773343039},{"$f":"'UD1 CALC_Cstock'!AB21","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. UD1 Assumptions'!C46","v":382},{"$f":"'6. UD1 Assumptions'!D46","v":106},{"$f":"'6. UD1 Assumptions'!E46","v":2402},{"$f":"'6. UD1 Assumptions'!F46","v":710},{"$f":"'6. UD1 Assumptions'!G46","v":12243},{"$f":"'6. UD1 Assumptions'!I46","v":174},{"$f":"'6. UD1 Assumptions'!J46","v":110},{"$f":"'6. UD1 Assumptions'!K46","v":889},{"$f":"'6. UD1 Assumptions'!L46","v":5079},{"$f":"'6. UD1 Assumptions'!M46","v":139},{"$f":"'6. UD1 Assumptions'!O46","v":565},{"$f":"'6. UD1 Assumptions'!P46","v":965},{"$f":"'6. UD1 Assumptions'!Q46","v":2271},{"$f":"'6. UD1 Assumptions'!R46","v":5832},{"$f":"'6. UD1 Assumptions'!S46","v":60},{"$f":"'6. UD1 Assumptions'!T46","v":15142},{"$f":"'6. UD1 Assumptions'!U46","v":182},{"$f":"'6. UD1 Assumptions'!W46","v":0},{"$f":"'6. UD1 Assumptions'!X46","v":0},{"$f":"'6. UD1 Assumptions'!Y46","v":0},47251,{"$f":"'UD1 CALC_Cstock'!B54","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C54","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D54","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E54","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F54","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G54","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H54","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I54","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J54","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K54","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L54","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M54","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N54","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O54","v":17274.034079999998},{"$f":"'UD1 CALC_Cstock'!P54","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q54","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R54","v":1197.56},{"$f":"'UD1 CALC_Cstock'!S54","v":0},{"$f":"'UD1 CALC_Cstock'!T54","v":0},{"$f":"'UD1 CALC_Cstock'!U54","v":0},113469.03089999998,{"$f":"'UD1 CALC_Cstock'!X54","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z54","v":1734.2071773343039},{"$f":"'UD1 CALC_Cstock'!AB54","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. UD1 Assumptions'!C76","v":382},{"$f":"'6. UD1 Assumptions'!D76","v":106},{"$f":"'6. UD1 Assumptions'!E76","v":2402},{"$f":"'6. UD1 Assumptions'!F76","v":710},{"$f":"'6. UD1 Assumptions'!G76","v":12243},{"$f":"'6. UD1 Assumptions'!I76","v":174},{"$f":"'6. UD1 Assumptions'!J76","v":110},{"$f":"'6. UD1 Assumptions'!K76","v":889},{"$f":"'6. UD1 Assumptions'!L76","v":5079},{"$f":"'6. UD1 Assumptions'!M76","v":139},{"$f":"'6. UD1 Assumptions'!O76","v":565},{"$f":"'6. UD1 Assumptions'!P76","v":965},{"$f":"'6. UD1 Assumptions'!Q76","v":2271},{"$f":"'6. UD1 Assumptions'!R76","v":5832},{"$f":"'6. UD1 Assumptions'!S76","v":60},{"$f":"'6. UD1 Assumptions'!T76","v":15142},{"$f":"'6. UD1 Assumptions'!U76","v":182},{"$f":"'6. UD1 Assumptions'!W76","v":0},{"$f":"'6. UD1 Assumptions'!X76","v":0},{"$f":"'6. UD1 Assumptions'!Y76","v":0},47251,{"$f":"'UD1 CALC_Cstock'!B88","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C88","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D88","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E88","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F88","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G88","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H88","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I88","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J88","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K88","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L88","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M88","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N88","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O88","v":17274.034079999998},{"$f":"'UD1 CALC_Cstock'!P88","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q88","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R88","v":1197.56},{"$f":"'UD1 CALC_Cstock'!S88","v":0},{"$f":"'UD1 CALC_Cstock'!T88","v":0},{"$f":"'UD1 CALC_Cstock'!U88","v":0},113469.03089999998,{"$f":"'UD1 CALC_Cstock'!X88","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z88","v":1734.2071773343039},{"$f":"'UD1 CALC_Cstock'!AB88","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041]
[{"$f":"A17+1","v":2016},{"$f":"'6. UD1 Assumptions'!C17","v":382},{"$f":"'6. UD1 Assumptions'!D17","v":106},{"$f":"'6. UD1 Assumptions'!E17","v":2402},{"$f":"'6. UD1 Assumptions'!F17","v":710},{"$f":"'6. UD1 Assumptions'!G17","v":12243},{"$f":"'6. UD1 Assumptions'!I17","v":174},{"$f":"'6. UD1 Assumptions'!J17","v":110},{"$f":"'6. UD1 Assumptions'!K17","v":889},{"$f":"'6. UD1 Assumptions'!L17","v":5079},{"$f":"'6. UD1 Assumptions'!M17","v":139},{"$f":"'6. UD1 Assumptions'!O17","v":565},{"$f":"'6. UD1 Assumptions'!P17","v":965},{"$f":"'6. UD1 Assumptions'!Q17","v":2271},{"$f":"'6. UD1 Assumptions'!R17","v":5837},{"$f":"'6. UD1 Assumptions'!S17","v":60},{"$f":"'6. UD1 Assumptions'!T17","v":15142},{"$f":"'6. UD1 Assumptions'!U17","v":183},{"$f":"'6. UD1 Assumptions'!W17","v":0},{"$f":"'6. UD1 Assumptions'!X17","v":0},{"$f":"'6. UD1 Assumptions'!Y17","v":0},47257,{"$f":"'UD1 CALC_Cstock'!B22","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C22","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D22","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E22","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F22","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G22","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H22","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I22","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J22","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K22","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L22","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M22","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N22","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O22","v":17288.843779999999},{"$f":"'UD1 CALC_Cstock'!P22","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q22","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R22","v":1204.1399999999999},{"$f":"'UD1 CALC_Cstock'!S22","v":0},{"$f":"'UD1 CALC_Cstock'!T22","v":0},{"$f":"'UD1 CALC_Cstock'!U22","v":0},113490.4206,{"$f":"'UD1 CALC_Cstock'!X22","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z22","v":1611.6978159978828},{"$f":"'UD1 CALC_Cstock'!AB22","v":414.07344388148152},2659.5036558793645,110830.91694412063,-406.38002879510896,{"$f":"'6. UD1 Assumptions'!C47","v":382},{"$f":"'6. UD1 Assumptions'!D47","v":108.28},{"$f":"'6. UD1 Assumptions'!E47","v":2402},{"$f":"'6. UD1 Assumptions'!F47","v":711.82},{"$f":"'6. UD1 Assumptions'!G47","v":12249.23},{"$f":"'6. UD1 Assumptions'!I47","v":174},{"$f":"'6. UD1 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K47","v":890.27},{"$f":"'6. UD1 Assumptions'!L47","v":5081.82},{"$f":"'6. UD1 Assumptions'!M47","v":139.91},{"$f":"'6. UD1 Assumptions'!O47","v":565},{"$f":"'6. UD1 Assumptions'!P47","v":965},{"$f":"'6. UD1 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R47","v":5837},{"$f":"'6. UD1 Assumptions'!S47","v":61.25},{"$f":"'6. UD1 Assumptions'!T47","v":15146.58},{"$f":"'6. UD1 Assumptions'!U47","v":183},{"$f":"'6. UD1 Assumptions'!W47","v":0},{"$f":"'6. UD1 Assumptions'!X47","v":0},{"$f":"'6. UD1 Assumptions'!Y47","v":0},47282.244545454545,{"$f":"'UD1 CALC_Cstock'!B55","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C55","v":651.41248000000007},{"$f":"'UD1 CALC_Cstock'!D55","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E55","v":4282.3091199999999},{"$f":"'UD1 CALC_Cstock'!F55","v":13264.446182399999},{"$f":"'UD1 CALC_Cstock'!G55","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H55","v":580.30031781818184},{"$f":"'UD1 CALC_Cstock'!I55","v":4669.6442039999993},{"$f":"'UD1 CALC_Cstock'!J55","v":3725.9904239999996},{"$f":"'UD1 CALC_Cstock'!K55","v":733.85593199999994},{"$f":"'UD1 CALC_Cstock'!L55","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M55","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N55","v":8787.1101299999991},{"$f":"'UD1 CALC_Cstock'!O55","v":17288.843779999999},{"$f":"'UD1 CALC_Cstock'!P55","v":236.63325},{"$f":"'UD1 CALC_Cstock'!Q55","v":30233.936872200004},{"$f":"'UD1 CALC_Cstock'!R55","v":1204.1399999999999},{"$f":"'UD1 CALC_Cstock'!S55","v":0},{"$f":"'UD1 CALC_Cstock'!T55","v":0},{"$f":"'UD1 CALC_Cstock'!U55","v":0},113565.96309241818,{"$f":"'UD1 CALC_Cstock'!X55","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z55","v":1611.6978159978828},{"$f":"'UD1 CALC_Cstock'!AB55","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568,{"$f":"'6. UD1 Assumptions'!C77","v":382},{"$f":"'6. UD1 Assumptions'!D77","v":108.28},{"$f":"'6. UD1 Assumptions'!E77","v":2402},{"$f":"'6. UD1 Assumptions'!F77","v":711.82},{"$f":"'6. UD1 Assumptions'!G77","v":12249.23},{"$f":"'6. UD1 Assumptions'!I77","v":174},{"$f":"'6. UD1 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K77","v":890.27},{"$f":"'6. UD1 Assumptions'!L77","v":5081.82},{"$f":"'6. UD1 Assumptions'!M77","v":139.91},{"$f":"'6. UD1 Assumptions'!O77","v":565},{"$f":"'6. UD1 Assumptions'!P77","v":965},{"$f":"'6. UD1 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R77","v":5837},{"$f":"'6. UD1 Assumptions'!S77","v":61.25},{"$f":"'6. UD1 Assumptions'!T77","v":15146.58},{"$f":"'6. UD1 Assumptions'!U77","v":183},{"$f":"'6. UD1 Assumptions'!W77","v":0},{"$f":"'6. UD1 Assumptions'!X77","v":0},{"$f":"'6. UD1 Assumptions'!Y77","v":0},47282.244545454545,{"$f":"'UD1 CALC_Cstock'!B89","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C89","v":651.41248000000007},{"$f":"'UD1 CALC_Cstock'!D89","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E89","v":4282.3091199999999},{"$f":"'UD1 CALC_Cstock'!F89","v":13264.446182399999},{"$f":"'UD1 CALC_Cstock'!G89","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H89","v":580.30031781818184},{"$f":"'UD1 CALC_Cstock'!I89","v":4669.6442039999993},{"$f":"'UD1 CALC_Cstock'!J89","v":3725.9904239999996},{"$f":"'UD1 CALC_Cstock'!K89","v":733.85593199999994},{"$f":"'UD1 CALC_Cstock'!L89","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M89","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N89","v":8787.1101299999991},{"$f":"'UD1 CALC_Cstock'!O89","v":17288.843779999999},{"$f":"'UD1 CALC_Cstock'!P89","v":236.63325},{"$f":"'UD1 CALC_Cstock'!Q89","v":30233.936872200004},{"$f":"'UD1 CALC_Cstock'!R89","v":1204.1399999999999},{"$f":"'UD1 CALC_Cstock'!S89","v":0},{"$f":"'UD1 CALC_Cstock'!T89","v":0},{"$f":"'UD1 CALC_Cstock'!U89","v":0},113565.96309241818,{"$f":"'UD1 CALC_Cstock'!X89","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z89","v":1611.6978159978828},{"$f":"'UD1 CALC_Cstock'!AB89","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. UD1 Assumptions'!C18","v":382},{"$f":"'6. UD1 Assumptions'!D18","v":106},{"$f":"'6. UD1 Assumptions'!E18","v":2402},{"$f":"'6. UD1 Assumptions'!F18","v":710},{"$f":"'6. UD1 Assumptions'!G18","v":12243},{"$f":"'6. UD1 Assumptions'!I18","v":174},{"$f":"'6. UD1 Assumptions'!J18","v":110},{"$f":"'6. UD1 Assumptions'!K18","v":889},{"$f":"'6. UD1 Assumptions'!L18","v":5079},{"$f":"'6. UD1 Assumptions'!M18","v":139},{"$f":"'6. UD1 Assumptions'!O18","v":565},{"$f":"'6. UD1 Assumptions'!P18","v":965},{"$f":"'6. UD1 Assumptions'!Q18","v":2271},{"$f":"'6. UD1 Assumptions'!R18","v":5842},{"$f":"'6. UD1 Assumptions'!S18","v":60},{"$f":"'6. UD1 Assumptions'!T18","v":15142},{"$f":"'6. UD1 Assumptions'!U18","v":184},{"$f":"'6. UD1 Assumptions'!W18","v":0},{"$f":"'6. UD1 Assumptions'!X18","v":0},{"$f":"'6. UD1 Assumptions'!Y18","v":0},47263,{"$f":"'UD1 CALC_Cstock'!B23","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C23","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D23","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E23","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F23","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G23","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H23","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I23","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J23","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K23","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L23","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M23","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N23","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O23","v":17303.653479999997},{"$f":"'UD1 CALC_Cstock'!P23","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q23","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R23","v":1210.72},{"$f":"'UD1 CALC_Cstock'!S23","v":0},{"$f":"'UD1 CALC_Cstock'!T23","v":0},{"$f":"'UD1 CALC_Cstock'!U23","v":0},113511.81030000001,{"$f":"'UD1 CALC_Cstock'!X23","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z23","v":1497.8682256455554},{"$f":"'UD1 CALC_Cstock'!AB23","v":389.78932085466391},2521.3899425002191,110990.4203574998,-406.96487464416589,{"$f":"'6. UD1 Assumptions'!C48","v":382},{"$f":"'6. UD1 Assumptions'!D48","v":111.3306523950158},{"$f":"'6. UD1 Assumptions'!E48","v":2402},{"$f":"'6. UD1 Assumptions'!F48","v":714.25662331870274},{"$f":"'6. UD1 Assumptions'!G48","v":12258.117184730743},{"$f":"'6. UD1 Assumptions'!I48","v":174},{"$f":"'6. UD1 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M48","v":141.12831165935137},{"$f":"'6. UD1 Assumptions'!O48","v":565},{"$f":"'6. UD1 Assumptions'!P48","v":965},{"$f":"'6. UD1 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R48","v":5842},{"$f":"'6. UD1 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U48","v":184},{"$f":"'6. UD1 Assumptions'!W48","v":0},{"$f":"'6. UD1 Assumptions'!X48","v":0},{"$f":"'6. UD1 Assumptions'!Y48","v":0},47323.244545454545,{"$f":"'UD1 CALC_Cstock'!B56","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C56","v":669.76520480841509},{"$f":"'UD1 CALC_Cstock'!D56","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E56","v":4296.967845885315},{"$f":"'UD1 CALC_Cstock'!F56","v":13274.069937001228},{"$f":"'UD1 CALC_Cstock'!G56","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H56","v":584.76073906249144},{"$f":"'UD1 CALC_Cstock'!I56","v":4678.5394853353564},{"$f":"'UD1 CALC_Cstock'!J56","v":3728.9394890840222},{"$f":"'UD1 CALC_Cstock'!K56","v":740.24622031562978},{"$f":"'UD1 CALC_Cstock'!L56","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M56","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N56","v":8804.9919475338975},{"$f":"'UD1 CALC_Cstock'!O56","v":17303.653479999997},{"$f":"'UD1 CALC_Cstock'!P56","v":243.10513473901477},{"$f":"'UD1 CALC_Cstock'!Q56","v":30246.98147209331},{"$f":"'UD1 CALC_Cstock'!R56","v":1210.72},{"$f":"'UD1 CALC_Cstock'!S56","v":0},{"$f":"'UD1 CALC_Cstock'!T56","v":0},{"$f":"'UD1 CALC_Cstock'!U56","v":0},113690.08135585867,{"$f":"'UD1 CALC_Cstock'!X56","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z56","v":1497.8682256455554},{"$f":"'UD1 CALC_Cstock'!AB56","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143,{"$f":"'6. UD1 Assumptions'!C78","v":382},{"$f":"'6. UD1 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD1 Assumptions'!E78","v":2402},{"$f":"'6. UD1 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD1 Assumptions'!G78","v":12258.117184730743},{"$f":"'6. UD1 Assumptions'!I78","v":174},{"$f":"'6. UD1 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M78","v":141.12831165935137},{"$f":"'6. UD1 Assumptions'!O78","v":565},{"$f":"'6. UD1 Assumptions'!P78","v":965},{"$f":"'6. UD1 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R78","v":5842},{"$f":"'6. UD1 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U78","v":184},{"$f":"'6. UD1 Assumptions'!W78","v":0},{"$f":"'6. UD1 Assumptions'!X78","v":0},{"$f":"'6. UD1 Assumptions'!Y78","v":0},47323.244545454545,{"$f":"'UD1 CALC_Cstock'!B90","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C90","v":669.76520480841509},{"$f":"'UD1 CALC_Cstock'!D90","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E90","v":4296.967845885315},{"$f":"'UD1 CALC_Cstock'!F90","v":13274.069937001228},{"$f":"'UD1 CALC_Cstock'!G90","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H90","v":584.76073906249144},{"$f":"'UD1 CALC_Cstock'!I90","v":4678.5394853353564},{"$f":"'UD1 CALC_Cstock'!J90","v":3728.9394890840222},{"$f":"'UD1 CALC_Cstock'!K90","v":740.24622031562978},{"$f":"'UD1 CALC_Cstock'!L90","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M90","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N90","v":8804.9919475338975},{"$f":"'UD1 CALC_Cstock'!O90","v":17303.653479999997},{"$f":"'UD1 CALC_Cstock'!P90","v":243.10513473901477},{"$f":"'UD1 CALC_Cstock'!Q90","v":30246.98147209331},{"$f":"'UD1 CALC_Cstock'!R90","v":1210.72},{"$f":"'UD1 CALC_Cstock'!S90","v":0},{"$f":"'UD1 CALC_Cstock'!T90","v":0},{"$f":"'UD1 CALC_Cstock'!U90","v":0},113690.08135585867,{"$f":"'UD1 CALC_Cstock'!X90","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z90","v":1497.8682256455554},{"$f":"'UD1 CALC_Cstock'!AB90","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. UD1 Assumptions'!C19","v":382},{"$f":"'6. UD1 Assumptions'!D19","v":106},{"$f":"'6. UD1 Assumptions'!E19","v":2402},{"$f":"'6. UD1 Assumptions'!F19","v":710},{"$f":"'6. UD1 Assumptions'!G19","v":12243},{"$f":"'6. UD1 Assumptions'!I19","v":174},{"$f":"'6. UD1 Assumptions'!J19","v":110},{"$f":"'6. UD1 Assumptions'!K19","v":889},{"$f":"'6. UD1 Assumptions'!L19","v":5079},{"$f":"'6. UD1 Assumptions'!M19","v":139},{"$f":"'6. UD1 Assumptions'!O19","v":565},{"$f":"'6. UD1 Assumptions'!P19","v":965},{"$f":"'6. UD1 Assumptions'!Q19","v":2271},{"$f":"'6. UD1 Assumptions'!R19","v":5847},{"$f":"'6. UD1 Assumptions'!S19","v":60},{"$f":"'6. UD1 Assumptions'!T19","v":15142},{"$f":"'6. UD1 Assumptions'!U19","v":185},{"$f":"'6. UD1 Assumptions'!W19","v":0},{"$f":"'6. UD1 Assumptions'!X19","v":0},{"$f":"'6. UD1 Assumptions'!Y19","v":0},47269,{"$f":"'UD1 CALC_Cstock'!B24","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C24","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D24","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E24","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F24","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G24","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H24","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I24","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J24","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K24","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L24","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M24","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N24","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O24","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P24","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q24","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R24","v":1217.3},{"$f":"'UD1 CALC_Cstock'!S24","v":0},{"$f":"'UD1 CALC_Cstock'!T24","v":0},{"$f":"'UD1 CALC_Cstock'!U24","v":0},113533.2,{"$f":"'UD1 CALC_Cstock'!X24","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z24","v":1392.1016775782759},{"$f":"'UD1 CALC_Cstock'!AB24","v":392.42571229520462},2418.2597858734803,111114.94021412652,-407.42144745179723,{"$f":"'6. UD1 Assumptions'!C49","v":382},{"$f":"'6. UD1 Assumptions'!D49","v":114.46846628703206},{"$f":"'6. UD1 Assumptions'!E49","v":2402},{"$f":"'6. UD1 Assumptions'!F49","v":716.76286444651123},{"$f":"'6. UD1 Assumptions'!G49","v":12269.086509884117},{"$f":"'6. UD1 Assumptions'!I49","v":174},{"$f":"'6. UD1 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M49","v":142.38143222325562},{"$f":"'6. UD1 Assumptions'!O49","v":565},{"$f":"'6. UD1 Assumptions'!P49","v":965},{"$f":"'6. UD1 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R49","v":5847},{"$f":"'6. UD1 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U49","v":185},{"$f":"'6. UD1 Assumptions'!W49","v":0},{"$f":"'6. UD1 Assumptions'!X49","v":0},{"$f":"'6. UD1 Assumptions'!Y49","v":0},47369.244545454545,{"$f":"'UD1 CALC_Cstock'!B57","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C57","v":688.64229318278478},{"$f":"'UD1 CALC_Cstock'!D57","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E57","v":4312.0453925102111},{"$f":"'UD1 CALC_Cstock'!F57","v":13285.948399823314},{"$f":"'UD1 CALC_Cstock'!G57","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H57","v":589.3486009137813},{"$f":"'UD1 CALC_Cstock'!I57","v":4687.6889175660099},{"$f":"'UD1 CALC_Cstock'!J57","v":3732.5794779877301},{"$f":"'UD1 CALC_Cstock'!K57","v":746.81908829742031},{"$f":"'UD1 CALC_Cstock'!L57","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M57","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N57","v":8823.3846741401921},{"$f":"'UD1 CALC_Cstock'!O57","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P57","v":249.76193047057288},{"$f":"'UD1 CALC_Cstock'!Q57","v":30263.082235390189},{"$f":"'UD1 CALC_Cstock'!R57","v":1217.3},{"$f":"'UD1 CALC_Cstock'!S57","v":0},{"$f":"'UD1 CALC_Cstock'!T57","v":0},{"$f":"'UD1 CALC_Cstock'!U57","v":0},113822.4045902822,{"$f":"'UD1 CALC_Cstock'!X57","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z57","v":1392.1016775782759},{"$f":"'UD1 CALC_Cstock'!AB57","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196,{"$f":"'6. UD1 Assumptions'!C79","v":382},{"$f":"'6. UD1 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD1 Assumptions'!E79","v":2402},{"$f":"'6. UD1 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD1 Assumptions'!G79","v":12269.086509884117},{"$f":"'6. UD1 Assumptions'!I79","v":174},{"$f":"'6. UD1 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M79","v":142.38143222325562},{"$f":"'6. UD1 Assumptions'!O79","v":565},{"$f":"'6. UD1 Assumptions'!P79","v":965},{"$f":"'6. UD1 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R79","v":5847},{"$f":"'6. UD1 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U79","v":185},{"$f":"'6. UD1 Assumptions'!W79","v":0},{"$f":"'6. UD1 Assumptions'!X79","v":0},{"$f":"'6. UD1 Assumptions'!Y79","v":0},47369.244545454545,{"$f":"'UD1 CALC_Cstock'!B91","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C91","v":688.64229318278478},{"$f":"'UD1 CALC_Cstock'!D91","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E91","v":4312.0453925102111},{"$f":"'UD1 CALC_Cstock'!F91","v":13285.948399823314},{"$f":"'UD1 CALC_Cstock'!G91","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H91","v":589.3486009137813},{"$f":"'UD1 CALC_Cstock'!I91","v":4687.6889175660099},{"$f":"'UD1 CALC_Cstock'!J91","v":3732.5794779877301},{"$f":"'UD1 CALC_Cstock'!K91","v":746.81908829742031},{"$f":"'UD1 CALC_Cstock'!L91","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M91","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N91","v":8823.3846741401921},{"$f":"'UD1 CALC_Cstock'!O91","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P91","v":249.76193047057288},{"$f":"'UD1 CALC_Cstock'!Q91","v":30263.082235390189},{"$f":"'UD1 CALC_Cstock'!R91","v":1217.3},{"$f":"'UD1 CALC_Cstock'!S91","v":0},{"$f":"'UD1 CALC_Cstock'!T91","v":0},{"$f":"'UD1 CALC_Cstock'!U91","v":0},113822.4045902822,{"$f":"'UD1 CALC_Cstock'!X91","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z91","v":1392.1016775782759},{"$f":"'UD1 CALC_Cstock'!AB91","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. UD1 Assumptions'!C20","v":382},{"$f":"'6. UD1 Assumptions'!D20","v":106},{"$f":"'6. UD1 Assumptions'!E20","v":2402},{"$f":"'6. UD1 Assumptions'!F20","v":710},{"$f":"'6. UD1 Assumptions'!G20","v":12243},{"$f":"'6. UD1 Assumptions'!I20","v":174},{"$f":"'6. UD1 Assumptions'!J20","v":110},{"$f":"'6. UD1 Assumptions'!K20","v":889},{"$f":"'6. UD1 Assumptions'!L20","v":5079},{"$f":"'6. UD1 Assumptions'!M20","v":139},{"$f":"'6. UD1 Assumptions'!O20","v":565},{"$f":"'6. UD1 Assumptions'!P20","v":965},{"$f":"'6. UD1 Assumptions'!Q20","v":2271},{"$f":"'6. UD1 Assumptions'!R20","v":5847},{"$f":"'6. UD1 Assumptions'!S20","v":60},{"$f":"'6. UD1 Assumptions'!T20","v":15142},{"$f":"'6. UD1 Assumptions'!U20","v":186},{"$f":"'6. UD1 Assumptions'!W20","v":0},{"$f":"'6. UD1 Assumptions'!X20","v":0},{"$f":"'6. UD1 Assumptions'!Y20","v":0},47270,{"$f":"'UD1 CALC_Cstock'!B25","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C25","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D25","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E25","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F25","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G25","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H25","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I25","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J25","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K25","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L25","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M25","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N25","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O25","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P25","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q25","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R25","v":1223.8799999999999},{"$f":"'UD1 CALC_Cstock'!S25","v":0},{"$f":"'UD1 CALC_Cstock'!T25","v":0},{"$f":"'UD1 CALC_Cstock'!U25","v":0},113539.78,{"$f":"'UD1 CALC_Cstock'!X25","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z25","v":1293.8253867956814},{"$f":"'UD1 CALC_Cstock'!AB25","v":406.88354243544057},2334.4413252311219,111205.33867476888,-407.75290847415249,{"$f":"'6. UD1 Assumptions'!C50","v":382},{"$f":"'6. UD1 Assumptions'!D50","v":117.67759413113959},{"$f":"'6. UD1 Assumptions'!E50","v":2402},{"$f":"'6. UD1 Assumptions'!F50","v":719.32606559995179},{"$f":"'6. UD1 Assumptions'!G50","v":12282.174909214848},{"$f":"'6. UD1 Assumptions'!I50","v":174},{"$f":"'6. UD1 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M50","v":143.66303279997587},{"$f":"'6. UD1 Assumptions'!O50","v":565},{"$f":"'6. UD1 Assumptions'!P50","v":965},{"$f":"'6. UD1 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R50","v":5847},{"$f":"'6. UD1 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U50","v":186},{"$f":"'6. UD1 Assumptions'!W50","v":0},{"$f":"'6. UD1 Assumptions'!X50","v":0},{"$f":"'6. UD1 Assumptions'!Y50","v":0},47415.244545454545,{"$f":"'UD1 CALC_Cstock'!B58","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C58","v":707.94840629293572},{"$f":"'UD1 CALC_Cstock'!D58","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E58","v":4327.4656106493094},{"$f":"'UD1 CALC_Cstock'!F58","v":13300.121565690573},{"$f":"'UD1 CALC_Cstock'!G58","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H58","v":594.04073235260046},{"$f":"'UD1 CALC_Cstock'!I58","v":4697.0462914382679},{"$f":"'UD1 CALC_Cstock'!J58","v":3736.9226465660176},{"$f":"'UD1 CALC_Cstock'!K58","v":753.5413396424334},{"$f":"'UD1 CALC_Cstock'!L58","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M58","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N58","v":8842.1954172602673},{"$f":"'UD1 CALC_Cstock'!O58","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P58","v":256.57001701421188},{"$f":"'UD1 CALC_Cstock'!Q58","v":30282.293373414872},{"$f":"'UD1 CALC_Cstock'!R58","v":1223.8799999999999},{"$f":"'UD1 CALC_Cstock'!S58","v":0},{"$f":"'UD1 CALC_Cstock'!T58","v":0},{"$f":"'UD1 CALC_Cstock'!U58","v":0},113947.82898032147,{"$f":"'UD1 CALC_Cstock'!X58","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z58","v":1293.8253867956814},{"$f":"'UD1 CALC_Cstock'!AB58","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461,{"$f":"'6. UD1 Assumptions'!C80","v":382},{"$f":"'6. UD1 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD1 Assumptions'!E80","v":2402},{"$f":"'6. UD1 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD1 Assumptions'!G80","v":12282.174909214848},{"$f":"'6. UD1 Assumptions'!I80","v":174},{"$f":"'6. UD1 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M80","v":143.66303279997587},{"$f":"'6. UD1 Assumptions'!O80","v":565},{"$f":"'6. UD1 Assumptions'!P80","v":965},{"$f":"'6. UD1 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R80","v":5847},{"$f":"'6. UD1 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U80","v":186},{"$f":"'6. UD1 Assumptions'!W80","v":0},{"$f":"'6. UD1 Assumptions'!X80","v":0},{"$f":"'6. UD1 Assumptions'!Y80","v":0},47415.244545454545,{"$f":"'UD1 CALC_Cstock'!B92","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C92","v":707.94840629293572},{"$f":"'UD1 CALC_Cstock'!D92","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E92","v":4327.4656106493094},{"$f":"'UD1 CALC_Cstock'!F92","v":13300.121565690573},{"$f":"'UD1 CALC_Cstock'!G92","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H92","v":594.04073235260046},{"$f":"'UD1 CALC_Cstock'!I92","v":4697.0462914382679},{"$f":"'UD1 CALC_Cstock'!J92","v":3736.9226465660176},{"$f":"'UD1 CALC_Cstock'!K92","v":753.5413396424334},{"$f":"'UD1 CALC_Cstock'!L92","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M92","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N92","v":8842.1954172602673},{"$f":"'UD1 CALC_Cstock'!O92","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P92","v":256.57001701421188},{"$f":"'UD1 CALC_Cstock'!Q92","v":30282.293373414872},{"$f":"'UD1 CALC_Cstock'!R92","v":1223.8799999999999},{"$f":"'UD1 CALC_Cstock'!S92","v":0},{"$f":"'UD1 CALC_Cstock'!T92","v":0},{"$f":"'UD1 CALC_Cstock'!U92","v":0},113947.82898032147,{"$f":"'UD1 CALC_Cstock'!X92","v":633.73239599999988},{"$f":"'UD1 CALC_Cstock'!Z92","v":1293.8253867956814},{"$f":"'UD1 CALC_Cstock'!AB92","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. UD1 Assumptions'!C21","v":382},{"$f":"'6. UD1 Assumptions'!D21","v":106},{"$f":"'6. UD1 Assumptions'!E21","v":2402},{"$f":"'6. UD1 Assumptions'!F21","v":710},{"$f":"'6. UD1 Assumptions'!G21","v":12243},{"$f":"'6. UD1 Assumptions'!I21","v":174},{"$f":"'6. UD1 Assumptions'!J21","v":110},{"$f":"'6. UD1 Assumptions'!K21","v":889},{"$f":"'6. UD1 Assumptions'!L21","v":5079},{"$f":"'6. UD1 Assumptions'!M21","v":139},{"$f":"'6. UD1 Assumptions'!O21","v":565},{"$f":"'6. UD1 Assumptions'!P21","v":965},{"$f":"'6. UD1 Assumptions'!Q21","v":2271},{"$f":"'6. UD1 Assumptions'!R21","v":5847},{"$f":"'6. UD1 Assumptions'!S21","v":60},{"$f":"'6. UD1 Assumptions'!T21","v":15142},{"$f":"'6. UD1 Assumptions'!U21","v":187},{"$f":"'6. UD1 Assumptions'!W21","v":0},{"$f":"'6. UD1 Assumptions'!X21","v":0},{"$f":"'6. UD1 Assumptions'!Y21","v":0},47271,{"$f":"'UD1 CALC_Cstock'!B26","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C26","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D26","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E26","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F26","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G26","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H26","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I26","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J26","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K26","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L26","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M26","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N26","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O26","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P26","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q26","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R26","v":1230.46},{"$f":"'UD1 CALC_Cstock'!S26","v":0},{"$f":"'UD1 CALC_Cstock'!T26","v":0},{"$f":"'UD1 CALC_Cstock'!U26","v":0},113546.36,{"$f":"'UD1 CALC_Cstock'!X26","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z26","v":1202.5073723594628},{"$f":"'UD1 CALC_Cstock'!AB26","v":420.2704593713172},2200.98245373078,111345.37754626921,-408.26638433632047,{"$f":"'6. UD1 Assumptions'!C51","v":382},{"$f":"'6. UD1 Assumptions'!D51","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E51","v":2402},{"$f":"'6. UD1 Assumptions'!F51","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G51","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I51","v":174},{"$f":"'6. UD1 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M51","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O51","v":565},{"$f":"'6. UD1 Assumptions'!P51","v":965},{"$f":"'6. UD1 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R51","v":5847},{"$f":"'6. UD1 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U51","v":187},{"$f":"'6. UD1 Assumptions'!W51","v":0},{"$f":"'6. UD1 Assumptions'!X51","v":0},{"$f":"'6. UD1 Assumptions'!Y51","v":0},47466.244545454552,{"$f":"'UD1 CALC_Cstock'!B59","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C59","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D59","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E59","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F59","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G59","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H59","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I59","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J59","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K59","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L59","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M59","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N59","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O59","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P59","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q59","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R59","v":1230.46},{"$f":"'UD1 CALC_Cstock'!S59","v":0},{"$f":"'UD1 CALC_Cstock'!T59","v":0},{"$f":"'UD1 CALC_Cstock'!U59","v":0},114080.94363945107,{"$f":"'UD1 CALC_Cstock'!X59","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z59","v":1202.5073723594628},{"$f":"'UD1 CALC_Cstock'!AB59","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103,{"$f":"'6. UD1 Assumptions'!C81","v":382},{"$f":"'6. UD1 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E81","v":2402},{"$f":"'6. UD1 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G81","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I81","v":174},{"$f":"'6. UD1 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M81","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O81","v":565},{"$f":"'6. UD1 Assumptions'!P81","v":965},{"$f":"'6. UD1 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R81","v":5847},{"$f":"'6. UD1 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U81","v":187},{"$f":"'6. UD1 Assumptions'!W81","v":0},{"$f":"'6. UD1 Assumptions'!X81","v":0},{"$f":"'6. UD1 Assumptions'!Y81","v":0},47466.244545454552,{"$f":"'UD1 CALC_Cstock'!B93","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C93","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D93","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E93","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F93","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G93","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H93","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I93","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J93","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K93","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L93","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M93","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N93","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O93","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P93","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q93","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R93","v":1230.46},{"$f":"'UD1 CALC_Cstock'!S93","v":0},{"$f":"'UD1 CALC_Cstock'!T93","v":0},{"$f":"'UD1 CALC_Cstock'!U93","v":0},114080.94363945107,{"$f":"'UD1 CALC_Cstock'!X93","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z93","v":1202.5073723594628},{"$f":"'UD1 CALC_Cstock'!AB93","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. UD1 Assumptions'!C22","v":382},{"$f":"'6. UD1 Assumptions'!D22","v":106},{"$f":"'6. UD1 Assumptions'!E22","v":2402},{"$f":"'6. UD1 Assumptions'!F22","v":710},{"$f":"'6. UD1 Assumptions'!G22","v":12243},{"$f":"'6. UD1 Assumptions'!I22","v":174},{"$f":"'6. UD1 Assumptions'!J22","v":110},{"$f":"'6. UD1 Assumptions'!K22","v":889},{"$f":"'6. UD1 Assumptions'!L22","v":5079},{"$f":"'6. UD1 Assumptions'!M22","v":139},{"$f":"'6. UD1 Assumptions'!O22","v":565},{"$f":"'6. UD1 Assumptions'!P22","v":965},{"$f":"'6. UD1 Assumptions'!Q22","v":2271},{"$f":"'6. UD1 Assumptions'!R22","v":5847},{"$f":"'6. UD1 Assumptions'!S22","v":60},{"$f":"'6. UD1 Assumptions'!T22","v":15142},{"$f":"'6. UD1 Assumptions'!U22","v":188},{"$f":"'6. UD1 Assumptions'!W22","v":0},{"$f":"'6. UD1 Assumptions'!X22","v":0},{"$f":"'6. UD1 Assumptions'!Y22","v":0},47272,{"$f":"'UD1 CALC_Cstock'!B27","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C27","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D27","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E27","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F27","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G27","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H27","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I27","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J27","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K27","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L27","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M27","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N27","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O27","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P27","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q27","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R27","v":1237.04},{"$f":"'UD1 CALC_Cstock'!S27","v":0},{"$f":"'UD1 CALC_Cstock'!T27","v":0},{"$f":"'UD1 CALC_Cstock'!U27","v":0},113552.93999999999,{"$f":"'UD1 CALC_Cstock'!X27","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z27","v":1117.6535426627943},{"$f":"'UD1 CALC_Cstock'!AB27","v":431.77875631429509},2127.6369209770892,111425.30307902289,-408.559444623084,{"$f":"'6. UD1 Assumptions'!C52","v":382},{"$f":"'6. UD1 Assumptions'!D52","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E52","v":2402},{"$f":"'6. UD1 Assumptions'!F52","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G52","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I52","v":174},{"$f":"'6. UD1 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M52","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O52","v":565},{"$f":"'6. UD1 Assumptions'!P52","v":965},{"$f":"'6. UD1 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R52","v":5847},{"$f":"'6. UD1 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U52","v":188},{"$f":"'6. UD1 Assumptions'!W52","v":0},{"$f":"'6. UD1 Assumptions'!X52","v":0},{"$f":"'6. UD1 Assumptions'!Y52","v":0},47467.244545454552,{"$f":"'UD1 CALC_Cstock'!B60","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C60","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D60","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E60","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F60","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G60","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H60","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I60","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J60","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K60","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L60","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M60","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N60","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O60","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P60","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q60","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R60","v":1237.04},{"$f":"'UD1 CALC_Cstock'!S60","v":0},{"$f":"'UD1 CALC_Cstock'!T60","v":0},{"$f":"'UD1 CALC_Cstock'!U60","v":0},114087.52363945106,{"$f":"'UD1 CALC_Cstock'!X60","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z60","v":1117.6535426627943},{"$f":"'UD1 CALC_Cstock'!AB60","v":431.77875631429509},2127.6369209770892,111959.88671847396,-410.51958463440457,{"$f":"'6. UD1 Assumptions'!C82","v":394.5},{"$f":"'6. UD1 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E82","v":2427},{"$f":"'6. UD1 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD1 Assumptions'!G82","v":12347.410083038978},{"$f":"'6. UD1 Assumptions'!I82","v":174},{"$f":"'6. UD1 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M82","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O82","v":565},{"$f":"'6. UD1 Assumptions'!P82","v":965},{"$f":"'6. UD1 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R82","v":5847},{"$f":"'6. UD1 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U82","v":188},{"$f":"'6. UD1 Assumptions'!W82","v":0},{"$f":"'6. UD1 Assumptions'!X82","v":0},{"$f":"'6. UD1 Assumptions'!Y82","v":0},47567.244545454552,{"$f":"'UD1 CALC_Cstock'!B94","v":2373.3119999999999},{"$f":"'UD1 CALC_Cstock'!C94","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D94","v":18981.081599999998},{"$f":"'UD1 CALC_Cstock'!E94","v":4418.3713883835762},{"$f":"'UD1 CALC_Cstock'!F94","v":13370.76343072125},{"$f":"'UD1 CALC_Cstock'!G94","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H94","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I94","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J94","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K94","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L94","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M94","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N94","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O94","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P94","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q94","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R94","v":1237.04},{"$f":"'UD1 CALC_Cstock'!S94","v":0},{"$f":"'UD1 CALC_Cstock'!T94","v":0},{"$f":"'UD1 CALC_Cstock'!U94","v":0},114487.58763945107,{"$f":"'UD1 CALC_Cstock'!X94","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z94","v":1117.6535426627943},{"$f":"'UD1 CALC_Cstock'!AB94","v":431.77875631429509},2127.6369209770892,112359.95071847398,-411.98648596773791]
[2022,{"$f":"'6. UD1 Assumptions'!C23","v":382},{"$f":"'6. UD1 Assumptions'!D23","v":106},{"$f":"'6. UD1 Assumptions'!E23","v":2402},{"$f":"'6. UD1 Assumptions'!F23","v":710},{"$f":"'6. UD1 Assumptions'!G23","v":12243},{"$f":"'6. UD1 Assumptions'!I23","v":174},{"$f":"'6. UD1 Assumptions'!J23","v":110},{"$f":"'6. UD1 Assumptions'!K23","v":889},{"$f":"'6. UD1 Assumptions'!L23","v":5079},{"$f":"'6. UD1 Assumptions'!M23","v":139},{"$f":"'6. UD1 Assumptions'!O23","v":565},{"$f":"'6. UD1 Assumptions'!P23","v":965},{"$f":"'6. UD1 Assumptions'!Q23","v":2271},{"$f":"'6. UD1 Assumptions'!R23","v":5847},{"$f":"'6. UD1 Assumptions'!S23","v":60},{"$f":"'6. UD1 Assumptions'!T23","v":15142},{"$f":"'6. UD1 Assumptions'!U23","v":189},{"$f":"'6. UD1 Assumptions'!W23","v":0},{"$f":"'6. UD1 Assumptions'!X23","v":0},{"$f":"'6. UD1 Assumptions'!Y23","v":0},47273,{"$f":"'UD1 CALC_Cstock'!B28","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C28","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D28","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E28","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F28","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G28","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H28","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I28","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J28","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K28","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L28","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M28","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N28","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O28","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P28","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q28","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R28","v":1243.6199999999999},{"$f":"'UD1 CALC_Cstock'!S28","v":0},{"$f":"'UD1 CALC_Cstock'!T28","v":0},{"$f":"'UD1 CALC_Cstock'!U28","v":0},113559.51999999999,{"$f":"'UD1 CALC_Cstock'!X28","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z28","v":1038.8049894541894},{"$f":"'UD1 CALC_Cstock'!AB28","v":443.97461240644088},2060.9842238606302,111498.53577613935,-408.82796451251096,{"$f":"'6. UD1 Assumptions'!C53","v":382},{"$f":"'6. UD1 Assumptions'!D53","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E53","v":2402},{"$f":"'6. UD1 Assumptions'!F53","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G53","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I53","v":174},{"$f":"'6. UD1 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M53","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O53","v":565},{"$f":"'6. UD1 Assumptions'!P53","v":965},{"$f":"'6. UD1 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R53","v":5847},{"$f":"'6. UD1 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U53","v":189},{"$f":"'6. UD1 Assumptions'!W53","v":0},{"$f":"'6. UD1 Assumptions'!X53","v":0},{"$f":"'6. UD1 Assumptions'!Y53","v":0},47468.244545454552,{"$f":"'UD1 CALC_Cstock'!B61","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C61","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D61","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E61","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F61","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G61","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H61","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I61","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J61","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K61","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L61","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M61","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N61","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O61","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P61","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q61","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R61","v":1243.6199999999999},{"$f":"'UD1 CALC_Cstock'!S61","v":0},{"$f":"'UD1 CALC_Cstock'!T61","v":0},{"$f":"'UD1 CALC_Cstock'!U61","v":0},114094.10363945106,{"$f":"'UD1 CALC_Cstock'!X61","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z61","v":1038.8049894541894},{"$f":"'UD1 CALC_Cstock'!AB61","v":443.97461240644088},2060.9842238606302,112033.11941559042,-410.78810452383152,{"$f":"'6. UD1 Assumptions'!C83","v":407},{"$f":"'6. UD1 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E83","v":2452},{"$f":"'6. UD1 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD1 Assumptions'!G83","v":12397.410083038978},{"$f":"'6. UD1 Assumptions'!I83","v":174},{"$f":"'6. UD1 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M83","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O83","v":565},{"$f":"'6. UD1 Assumptions'!P83","v":965},{"$f":"'6. UD1 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R83","v":5847},{"$f":"'6. UD1 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U83","v":189},{"$f":"'6. UD1 Assumptions'!W83","v":0},{"$f":"'6. UD1 Assumptions'!X83","v":0},{"$f":"'6. UD1 Assumptions'!Y83","v":0},47668.244545454538,{"$f":"'UD1 CALC_Cstock'!B95","v":2448.5120000000002},{"$f":"'UD1 CALC_Cstock'!C95","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D95","v":19176.601599999998},{"$f":"'UD1 CALC_Cstock'!E95","v":4493.571388383576},{"$f":"'UD1 CALC_Cstock'!F95","v":13424.907430721249},{"$f":"'UD1 CALC_Cstock'!G95","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H95","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I95","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J95","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K95","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L95","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M95","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N95","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O95","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P95","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q95","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R95","v":1243.6199999999999},{"$f":"'UD1 CALC_Cstock'!S95","v":0},{"$f":"'UD1 CALC_Cstock'!T95","v":0},{"$f":"'UD1 CALC_Cstock'!U95","v":0},114894.23163945109,{"$f":"'UD1 CALC_Cstock'!X95","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z95","v":1038.8049894541894},{"$f":"'UD1 CALC_Cstock'!AB95","v":443.97461240644088},2060.9842238606302,112833.24741559045,-413.72190719049826]
[2023,{"$f":"'6. UD1 Assumptions'!C24","v":382},{"$f":"'6. UD1 Assumptions'!D24","v":106},{"$f":"'6. UD1 Assumptions'!E24","v":2402},{"$f":"'6. UD1 Assumptions'!F24","v":710},{"$f":"'6. UD1 Assumptions'!G24","v":12243},{"$f":"'6. UD1 Assumptions'!I24","v":174},{"$f":"'6. UD1 Assumptions'!J24","v":110},{"$f":"'6. UD1 Assumptions'!K24","v":889},{"$f":"'6. UD1 Assumptions'!L24","v":5079},{"$f":"'6. UD1 Assumptions'!M24","v":139},{"$f":"'6. UD1 Assumptions'!O24","v":565},{"$f":"'6. UD1 Assumptions'!P24","v":965},{"$f":"'6. UD1 Assumptions'!Q24","v":2271},{"$f":"'6. UD1 Assumptions'!R24","v":5847},{"$f":"'6. UD1 Assumptions'!S24","v":60},{"$f":"'6. UD1 Assumptions'!T24","v":15142},{"$f":"'6. UD1 Assumptions'!U24","v":190},{"$f":"'6. UD1 Assumptions'!W24","v":0},{"$f":"'6. UD1 Assumptions'!X24","v":0},{"$f":"'6. UD1 Assumptions'!Y24","v":0},47274,{"$f":"'UD1 CALC_Cstock'!B29","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C29","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D29","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E29","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F29","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G29","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H29","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I29","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J29","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K29","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L29","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M29","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N29","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O29","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P29","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q29","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R29","v":1250.1999999999998},{"$f":"'UD1 CALC_Cstock'!S29","v":0},{"$f":"'UD1 CALC_Cstock'!T29","v":0},{"$f":"'UD1 CALC_Cstock'!U29","v":0},113566.09999999999,{"$f":"'UD1 CALC_Cstock'!X29","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z29","v":965.53547562687743},{"$f":"'UD1 CALC_Cstock'!AB29","v":432.06379374284359},1975.803891369721,111590.29610863027,-409.16441906497766,{"$f":"'6. UD1 Assumptions'!C54","v":382},{"$f":"'6. UD1 Assumptions'!D54","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E54","v":2402},{"$f":"'6. UD1 Assumptions'!F54","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G54","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I54","v":174},{"$f":"'6. UD1 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M54","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O54","v":565},{"$f":"'6. UD1 Assumptions'!P54","v":965},{"$f":"'6. UD1 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R54","v":5847},{"$f":"'6. UD1 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U54","v":190},{"$f":"'6. UD1 Assumptions'!W54","v":0},{"$f":"'6. UD1 Assumptions'!X54","v":0},{"$f":"'6. UD1 Assumptions'!Y54","v":0},47469.244545454552,{"$f":"'UD1 CALC_Cstock'!B62","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C62","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D62","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E62","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F62","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G62","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H62","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I62","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J62","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K62","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L62","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M62","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N62","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O62","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P62","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q62","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R62","v":1250.1999999999998},{"$f":"'UD1 CALC_Cstock'!S62","v":0},{"$f":"'UD1 CALC_Cstock'!T62","v":0},{"$f":"'UD1 CALC_Cstock'!U62","v":0},114100.68363945106,{"$f":"'UD1 CALC_Cstock'!X62","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z62","v":965.53547562687743},{"$f":"'UD1 CALC_Cstock'!AB62","v":432.06379374284359},1975.803891369721,112124.87974808134,-411.12455907629828,{"$f":"'6. UD1 Assumptions'!C84","v":419.5},{"$f":"'6. UD1 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E84","v":2477},{"$f":"'6. UD1 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD1 Assumptions'!G84","v":12447.410083038978},{"$f":"'6. UD1 Assumptions'!I84","v":174},{"$f":"'6. UD1 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M84","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O84","v":565},{"$f":"'6. UD1 Assumptions'!P84","v":965},{"$f":"'6. UD1 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R84","v":5847},{"$f":"'6. UD1 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U84","v":190},{"$f":"'6. UD1 Assumptions'!W84","v":0},{"$f":"'6. UD1 Assumptions'!X84","v":0},{"$f":"'6. UD1 Assumptions'!Y84","v":0},47769.244545454538,{"$f":"'UD1 CALC_Cstock'!B96","v":2523.712},{"$f":"'UD1 CALC_Cstock'!C96","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D96","v":19372.121599999999},{"$f":"'UD1 CALC_Cstock'!E96","v":4568.7713883835768},{"$f":"'UD1 CALC_Cstock'!F96","v":13479.051430721249},{"$f":"'UD1 CALC_Cstock'!G96","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H96","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I96","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J96","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K96","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L96","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M96","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N96","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O96","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P96","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q96","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R96","v":1250.1999999999998},{"$f":"'UD1 CALC_Cstock'!S96","v":0},{"$f":"'UD1 CALC_Cstock'!T96","v":0},{"$f":"'UD1 CALC_Cstock'!U96","v":0},115300.87563945107,{"$f":"'UD1 CALC_Cstock'!X96","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z96","v":965.53547562687743},{"$f":"'UD1 CALC_Cstock'!AB96","v":432.06379374284359},1975.803891369721,113325.07174808135,-415.52526307629824]
[2024,{"$f":"'6. UD1 Assumptions'!C25","v":382},{"$f":"'6. UD1 Assumptions'!D25","v":106},{"$f":"'6. UD1 Assumptions'!E25","v":2402},{"$f":"'6. UD1 Assumptions'!F25","v":710},{"$f":"'6. UD1 Assumptions'!G25","v":12243},{"$f":"'6. UD1 Assumptions'!I25","v":174},{"$f":"'6. UD1 Assumptions'!J25","v":110},{"$f":"'6. UD1 Assumptions'!K25","v":889},{"$f":"'6. UD1 Assumptions'!L25","v":5079},{"$f":"'6. UD1 Assumptions'!M25","v":139},{"$f":"'6. UD1 Assumptions'!O25","v":565},{"$f":"'6. UD1 Assumptions'!P25","v":965},{"$f":"'6. UD1 Assumptions'!Q25","v":2271},{"$f":"'6. UD1 Assumptions'!R25","v":5847},{"$f":"'6. UD1 Assumptions'!S25","v":60},{"$f":"'6. UD1 Assumptions'!T25","v":15142},{"$f":"'6. UD1 Assumptions'!U25","v":191},{"$f":"'6. UD1 Assumptions'!W25","v":0},{"$f":"'6. UD1 Assumptions'!X25","v":0},{"$f":"'6. UD1 Assumptions'!Y25","v":0},47275,{"$f":"'UD1 CALC_Cstock'!B30","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C30","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D30","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E30","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F30","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G30","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H30","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I30","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J30","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K30","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L30","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M30","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N30","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O30","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P30","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q30","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R30","v":1256.78},{"$f":"'UD1 CALC_Cstock'!S30","v":0},{"$f":"'UD1 CALC_Cstock'!T30","v":0},{"$f":"'UD1 CALC_Cstock'!U30","v":0},113572.68,{"$f":"'UD1 CALC_Cstock'!X30","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z30","v":897.44910286362961},{"$f":"'UD1 CALC_Cstock'!AB30","v":416.45187703410386},1892.1056018977333,111680.57439810225,-409.49543945970828,{"$f":"'6. UD1 Assumptions'!C55","v":382},{"$f":"'6. UD1 Assumptions'!D55","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E55","v":2402},{"$f":"'6. UD1 Assumptions'!F55","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G55","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I55","v":174},{"$f":"'6. UD1 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M55","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O55","v":565},{"$f":"'6. UD1 Assumptions'!P55","v":965},{"$f":"'6. UD1 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R55","v":5847},{"$f":"'6. UD1 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U55","v":191},{"$f":"'6. UD1 Assumptions'!W55","v":0},{"$f":"'6. UD1 Assumptions'!X55","v":0},{"$f":"'6. UD1 Assumptions'!Y55","v":0},47470.244545454552,{"$f":"'UD1 CALC_Cstock'!B63","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C63","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D63","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E63","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F63","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G63","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H63","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I63","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J63","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K63","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L63","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M63","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N63","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O63","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P63","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q63","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R63","v":1256.78},{"$f":"'UD1 CALC_Cstock'!S63","v":0},{"$f":"'UD1 CALC_Cstock'!T63","v":0},{"$f":"'UD1 CALC_Cstock'!U63","v":0},114107.26363945106,{"$f":"'UD1 CALC_Cstock'!X63","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z63","v":897.44910286362961},{"$f":"'UD1 CALC_Cstock'!AB63","v":416.45187703410386},1892.1056018977333,112215.15803755332,-411.4555794710289,{"$f":"'6. UD1 Assumptions'!C85","v":432},{"$f":"'6. UD1 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E85","v":2502},{"$f":"'6. UD1 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD1 Assumptions'!G85","v":12497.410083038978},{"$f":"'6. UD1 Assumptions'!I85","v":174},{"$f":"'6. UD1 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M85","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O85","v":565},{"$f":"'6. UD1 Assumptions'!P85","v":965},{"$f":"'6. UD1 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R85","v":5847},{"$f":"'6. UD1 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U85","v":191},{"$f":"'6. UD1 Assumptions'!W85","v":0},{"$f":"'6. UD1 Assumptions'!X85","v":0},{"$f":"'6. UD1 Assumptions'!Y85","v":0},47870.244545454538,{"$f":"'UD1 CALC_Cstock'!B97","v":2598.9119999999998},{"$f":"'UD1 CALC_Cstock'!C97","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D97","v":19567.641599999999},{"$f":"'UD1 CALC_Cstock'!E97","v":4643.9713883835766},{"$f":"'UD1 CALC_Cstock'!F97","v":13533.195430721249},{"$f":"'UD1 CALC_Cstock'!G97","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H97","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I97","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J97","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K97","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L97","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M97","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N97","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O97","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P97","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q97","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R97","v":1256.78},{"$f":"'UD1 CALC_Cstock'!S97","v":0},{"$f":"'UD1 CALC_Cstock'!T97","v":0},{"$f":"'UD1 CALC_Cstock'!U97","v":0},115707.51963945109,{"$f":"'UD1 CALC_Cstock'!X97","v":578.20462199999997},{"$f":"'UD1 CALC_Cstock'!Z97","v":897.44910286362961},{"$f":"'UD1 CALC_Cstock'!AB97","v":416.45187703410386},1892.1056018977333,113815.41403755335,-417.32318480436226]
[2025,{"$f":"'6. UD1 Assumptions'!C26","v":382},{"$f":"'6. UD1 Assumptions'!D26","v":106},{"$f":"'6. UD1 Assumptions'!E26","v":2402},{"$f":"'6. UD1 Assumptions'!F26","v":710},{"$f":"'6. UD1 Assumptions'!G26","v":12243},{"$f":"'6. UD1 Assumptions'!I26","v":174},{"$f":"'6. UD1 Assumptions'!J26","v":110},{"$f":"'6. UD1 Assumptions'!K26","v":889},{"$f":"'6. UD1 Assumptions'!L26","v":5079},{"$f":"'6. UD1 Assumptions'!M26","v":139},{"$f":"'6. UD1 Assumptions'!O26","v":565},{"$f":"'6. UD1 Assumptions'!P26","v":965},{"$f":"'6. UD1 Assumptions'!Q26","v":2271},{"$f":"'6. UD1 Assumptions'!R26","v":5847},{"$f":"'6. UD1 Assumptions'!S26","v":60},{"$f":"'6. UD1 Assumptions'!T26","v":15142},{"$f":"'6. UD1 Assumptions'!U26","v":192},{"$f":"'6. UD1 Assumptions'!W26","v":0},{"$f":"'6. UD1 Assumptions'!X26","v":0},{"$f":"'6. UD1 Assumptions'!Y26","v":0},47276,{"$f":"'UD1 CALC_Cstock'!B31","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C31","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D31","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E31","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F31","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G31","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H31","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I31","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J31","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K31","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L31","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M31","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N31","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O31","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P31","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q31","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R31","v":1263.3599999999999},{"$f":"'UD1 CALC_Cstock'!S31","v":0},{"$f":"'UD1 CALC_Cstock'!T31","v":0},{"$f":"'UD1 CALC_Cstock'!U31","v":0},113579.26,{"$f":"'UD1 CALC_Cstock'!X31","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z31","v":834.17814622795413},{"$f":"'UD1 CALC_Cstock'!AB31","v":417.62232403171566},1776.8374702596698,111802.42252974033,-409.94221594238121,{"$f":"'6. UD1 Assumptions'!C56","v":382},{"$f":"'6. UD1 Assumptions'!D56","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E56","v":2402},{"$f":"'6. UD1 Assumptions'!F56","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G56","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I56","v":174},{"$f":"'6. UD1 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M56","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O56","v":565},{"$f":"'6. UD1 Assumptions'!P56","v":965},{"$f":"'6. UD1 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R56","v":5847},{"$f":"'6. UD1 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U56","v":192},{"$f":"'6. UD1 Assumptions'!W56","v":0},{"$f":"'6. UD1 Assumptions'!X56","v":0},{"$f":"'6. UD1 Assumptions'!Y56","v":0},47471.244545454552,{"$f":"'UD1 CALC_Cstock'!B64","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C64","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D64","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E64","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F64","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G64","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H64","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I64","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J64","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K64","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L64","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M64","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N64","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O64","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P64","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q64","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R64","v":1263.3599999999999},{"$f":"'UD1 CALC_Cstock'!S64","v":0},{"$f":"'UD1 CALC_Cstock'!T64","v":0},{"$f":"'UD1 CALC_Cstock'!U64","v":0},114113.84363945106,{"$f":"'UD1 CALC_Cstock'!X64","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z64","v":834.17814622795413},{"$f":"'UD1 CALC_Cstock'!AB64","v":417.62232403171566},1776.8374702596698,112337.0061691914,-411.90235595370177,{"$f":"'6. UD1 Assumptions'!C86","v":444.5},{"$f":"'6. UD1 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E86","v":2527},{"$f":"'6. UD1 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD1 Assumptions'!G86","v":12547.410083038978},{"$f":"'6. UD1 Assumptions'!I86","v":174},{"$f":"'6. UD1 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M86","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O86","v":565},{"$f":"'6. UD1 Assumptions'!P86","v":965},{"$f":"'6. UD1 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R86","v":5847},{"$f":"'6. UD1 Assumptions'!S86","v":68.205254240975506},{"$f":"'6. UD1 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U86","v":192},{"$f":"'6. UD1 Assumptions'!W86","v":0},{"$f":"'6. UD1 Assumptions'!X86","v":0},{"$f":"'6. UD1 Assumptions'!Y86","v":0},47971.244545454538,{"$f":"'UD1 CALC_Cstock'!B98","v":2674.1120000000001},{"$f":"'UD1 CALC_Cstock'!C98","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D98","v":19763.161599999999},{"$f":"'UD1 CALC_Cstock'!E98","v":4719.1713883835764},{"$f":"'UD1 CALC_Cstock'!F98","v":13587.339430721249},{"$f":"'UD1 CALC_Cstock'!G98","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H98","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I98","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J98","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K98","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L98","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M98","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N98","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O98","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P98","v":263.50417923458474},{"$f":"'UD1 CALC_Cstock'!Q98","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R98","v":1263.3599999999999},{"$f":"'UD1 CALC_Cstock'!S98","v":0},{"$f":"'UD1 CALC_Cstock'!T98","v":0},{"$f":"'UD1 CALC_Cstock'!U98","v":0},116114.16363945107,{"$f":"'UD1 CALC_Cstock'!X98","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z98","v":834.17814622795413},{"$f":"'UD1 CALC_Cstock'!AB98","v":417.62232403171566},1776.8374702596698,114337.32616919141,-419.23686262036853]
[2026,{"$f":"'6. UD1 Assumptions'!C27","v":382},{"$f":"'6. UD1 Assumptions'!D27","v":106},{"$f":"'6. UD1 Assumptions'!E27","v":2402},{"$f":"'6. UD1 Assumptions'!F27","v":710},{"$f":"'6. UD1 Assumptions'!G27","v":12243},{"$f":"'6. UD1 Assumptions'!I27","v":174},{"$f":"'6. UD1 Assumptions'!J27","v":110},{"$f":"'6. UD1 Assumptions'!K27","v":889},{"$f":"'6. UD1 Assumptions'!L27","v":5079},{"$f":"'6. UD1 Assumptions'!M27","v":139},{"$f":"'6. UD1 Assumptions'!O27","v":565},{"$f":"'6. UD1 Assumptions'!P27","v":965},{"$f":"'6. UD1 Assumptions'!Q27","v":2271},{"$f":"'6. UD1 Assumptions'!R27","v":5847},{"$f":"'6. UD1 Assumptions'!S27","v":60},{"$f":"'6. UD1 Assumptions'!T27","v":15142},{"$f":"'6. UD1 Assumptions'!U27","v":193},{"$f":"'6. UD1 Assumptions'!W27","v":0},{"$f":"'6. UD1 Assumptions'!X27","v":0},{"$f":"'6. UD1 Assumptions'!Y27","v":0},47277,{"$f":"'UD1 CALC_Cstock'!B32","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C32","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D32","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E32","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F32","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G32","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H32","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I32","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J32","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K32","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L32","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M32","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N32","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O32","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P32","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q32","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R32","v":1269.9399999999998},{"$f":"'UD1 CALC_Cstock'!S32","v":0},{"$f":"'UD1 CALC_Cstock'!T32","v":0},{"$f":"'UD1 CALC_Cstock'!U32","v":0},113585.84,{"$f":"'UD1 CALC_Cstock'!X32","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z32","v":775.38104372138878},{"$f":"'UD1 CALC_Cstock'!AB32","v":419.16381209581971},1719.5818558172086,111866.25814418279,-410.17627986200358,{"$f":"'6. UD1 Assumptions'!C57","v":382},{"$f":"'6. UD1 Assumptions'!D57","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E57","v":2402},{"$f":"'6. UD1 Assumptions'!F57","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G57","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I57","v":174},{"$f":"'6. UD1 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M57","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O57","v":565},{"$f":"'6. UD1 Assumptions'!P57","v":965},{"$f":"'6. UD1 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R57","v":5847},{"$f":"'6. UD1 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U57","v":193},{"$f":"'6. UD1 Assumptions'!W57","v":0},{"$f":"'6. UD1 Assumptions'!X57","v":0},{"$f":"'6. UD1 Assumptions'!Y57","v":0},47472.244545454552,{"$f":"'UD1 CALC_Cstock'!B65","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C65","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D65","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E65","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F65","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G65","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H65","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I65","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J65","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K65","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L65","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M65","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N65","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O65","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P65","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q65","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R65","v":1269.9399999999998},{"$f":"'UD1 CALC_Cstock'!S65","v":0},{"$f":"'UD1 CALC_Cstock'!T65","v":0},{"$f":"'UD1 CALC_Cstock'!U65","v":0},114120.42363945107,{"$f":"'UD1 CALC_Cstock'!X65","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z65","v":775.38104372138878},{"$f":"'UD1 CALC_Cstock'!AB65","v":419.16381209581971},1719.5818558172086,112400.84178363386,-412.13641987332414,{"$f":"'6. UD1 Assumptions'!C87","v":463.25},{"$f":"'6. UD1 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E87","v":2564.5},{"$f":"'6. UD1 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD1 Assumptions'!G87","v":12622.410083038978},{"$f":"'6. UD1 Assumptions'!I87","v":174},{"$f":"'6. UD1 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M87","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O87","v":565},{"$f":"'6. UD1 Assumptions'!P87","v":965},{"$f":"'6. UD1 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R87","v":5847},{"$f":"'6. UD1 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U87","v":193},{"$f":"'6. UD1 Assumptions'!W87","v":0},{"$f":"'6. UD1 Assumptions'!X87","v":0},{"$f":"'6. UD1 Assumptions'!Y87","v":0},48122.244545454538,{"$f":"'UD1 CALC_Cstock'!B99","v":2786.9119999999998},{"$f":"'UD1 CALC_Cstock'!C99","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D99","v":20056.441599999998},{"$f":"'UD1 CALC_Cstock'!E99","v":4831.9713883835766},{"$f":"'UD1 CALC_Cstock'!F99","v":13668.55543072125},{"$f":"'UD1 CALC_Cstock'!G99","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H99","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I99","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J99","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K99","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L99","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M99","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N99","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O99","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P99","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q99","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R99","v":1269.9399999999998},{"$f":"'UD1 CALC_Cstock'!S99","v":0},{"$f":"'UD1 CALC_Cstock'!T99","v":0},{"$f":"'UD1 CALC_Cstock'!U99","v":0},116720.83963945106,{"$f":"'UD1 CALC_Cstock'!X99","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z99","v":775.38104372138878},{"$f":"'UD1 CALC_Cstock'!AB99","v":419.16381209581971},1719.5818558172086,115001.25778363386,-421.67127853999085]
[2027,{"$f":"'6. UD1 Assumptions'!C28","v":382},{"$f":"'6. UD1 Assumptions'!D28","v":106},{"$f":"'6. UD1 Assumptions'!E28","v":2402},{"$f":"'6. UD1 Assumptions'!F28","v":710},{"$f":"'6. UD1 Assumptions'!G28","v":12243},{"$f":"'6. UD1 Assumptions'!I28","v":174},{"$f":"'6. UD1 Assumptions'!J28","v":110},{"$f":"'6. UD1 Assumptions'!K28","v":889},{"$f":"'6. UD1 Assumptions'!L28","v":5079},{"$f":"'6. UD1 Assumptions'!M28","v":139},{"$f":"'6. UD1 Assumptions'!O28","v":565},{"$f":"'6. UD1 Assumptions'!P28","v":965},{"$f":"'6. UD1 Assumptions'!Q28","v":2271},{"$f":"'6. UD1 Assumptions'!R28","v":5847},{"$f":"'6. UD1 Assumptions'!S28","v":60},{"$f":"'6. UD1 Assumptions'!T28","v":15142},{"$f":"'6. UD1 Assumptions'!U28","v":194},{"$f":"'6. UD1 Assumptions'!W28","v":0},{"$f":"'6. UD1 Assumptions'!X28","v":0},{"$f":"'6. UD1 Assumptions'!Y28","v":0},47278,{"$f":"'UD1 CALC_Cstock'!B33","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C33","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D33","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E33","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F33","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G33","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H33","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I33","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J33","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K33","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L33","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M33","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N33","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O33","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P33","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q33","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R33","v":1276.52},{"$f":"'UD1 CALC_Cstock'!S33","v":0},{"$f":"'UD1 CALC_Cstock'!T33","v":0},{"$f":"'UD1 CALC_Cstock'!U33","v":0},113592.42,{"$f":"'UD1 CALC_Cstock'!X33","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z33","v":720.74052968842989},{"$f":"'UD1 CALC_Cstock'!AB33","v":421.03615224274193},1666.8136819311719,111925.60631806882,-410.393889832919,{"$f":"'6. UD1 Assumptions'!C58","v":382},{"$f":"'6. UD1 Assumptions'!D58","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E58","v":2402},{"$f":"'6. UD1 Assumptions'!F58","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G58","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I58","v":174},{"$f":"'6. UD1 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M58","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O58","v":565},{"$f":"'6. UD1 Assumptions'!P58","v":965},{"$f":"'6. UD1 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R58","v":5847},{"$f":"'6. UD1 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U58","v":194},{"$f":"'6. UD1 Assumptions'!W58","v":0},{"$f":"'6. UD1 Assumptions'!X58","v":0},{"$f":"'6. UD1 Assumptions'!Y58","v":0},47473.244545454552,{"$f":"'UD1 CALC_Cstock'!B66","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C66","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D66","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E66","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F66","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G66","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H66","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I66","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J66","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K66","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L66","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M66","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N66","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O66","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P66","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q66","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R66","v":1276.52},{"$f":"'UD1 CALC_Cstock'!S66","v":0},{"$f":"'UD1 CALC_Cstock'!T66","v":0},{"$f":"'UD1 CALC_Cstock'!U66","v":0},114127.00363945107,{"$f":"'UD1 CALC_Cstock'!X66","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z66","v":720.74052968842989},{"$f":"'UD1 CALC_Cstock'!AB66","v":421.03615224274193},1666.8136819311719,112460.18995751989,-412.35402984423956,{"$f":"'6. UD1 Assumptions'!C88","v":482},{"$f":"'6. UD1 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E88","v":2602},{"$f":"'6. UD1 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD1 Assumptions'!G88","v":12697.410083038978},{"$f":"'6. UD1 Assumptions'!I88","v":174},{"$f":"'6. UD1 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M88","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O88","v":565},{"$f":"'6. UD1 Assumptions'!P88","v":965},{"$f":"'6. UD1 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R88","v":5847},{"$f":"'6. UD1 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U88","v":194},{"$f":"'6. UD1 Assumptions'!W88","v":0},{"$f":"'6. UD1 Assumptions'!X88","v":0},{"$f":"'6. UD1 Assumptions'!Y88","v":0},48273.244545454538,{"$f":"'UD1 CALC_Cstock'!B100","v":2899.712},{"$f":"'UD1 CALC_Cstock'!C100","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D100","v":20349.721599999997},{"$f":"'UD1 CALC_Cstock'!E100","v":4944.7713883835768},{"$f":"'UD1 CALC_Cstock'!F100","v":13749.771430721248},{"$f":"'UD1 CALC_Cstock'!G100","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H100","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I100","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J100","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K100","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L100","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M100","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N100","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O100","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P100","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q100","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R100","v":1276.52},{"$f":"'UD1 CALC_Cstock'!S100","v":0},{"$f":"'UD1 CALC_Cstock'!T100","v":0},{"$f":"'UD1 CALC_Cstock'!U100","v":0},117327.51563945109,{"$f":"'UD1 CALC_Cstock'!X100","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z100","v":720.74052968842989},{"$f":"'UD1 CALC_Cstock'!AB100","v":421.03615224274193},1666.8136819311719,115660.70195751991,-424.08924051090634]
[2028,{"$f":"'6. UD1 Assumptions'!C29","v":382},{"$f":"'6. UD1 Assumptions'!D29","v":106},{"$f":"'6. UD1 Assumptions'!E29","v":2402},{"$f":"'6. UD1 Assumptions'!F29","v":710},{"$f":"'6. UD1 Assumptions'!G29","v":12243},{"$f":"'6. UD1 Assumptions'!I29","v":174},{"$f":"'6. UD1 Assumptions'!J29","v":110},{"$f":"'6. UD1 Assumptions'!K29","v":889},{"$f":"'6. UD1 Assumptions'!L29","v":5079},{"$f":"'6. UD1 Assumptions'!M29","v":139},{"$f":"'6. UD1 Assumptions'!O29","v":565},{"$f":"'6. UD1 Assumptions'!P29","v":965},{"$f":"'6. UD1 Assumptions'!Q29","v":2271},{"$f":"'6. UD1 Assumptions'!R29","v":5847},{"$f":"'6. UD1 Assumptions'!S29","v":60},{"$f":"'6. UD1 Assumptions'!T29","v":15142},{"$f":"'6. UD1 Assumptions'!U29","v":195},{"$f":"'6. UD1 Assumptions'!W29","v":0},{"$f":"'6. UD1 Assumptions'!X29","v":0},{"$f":"'6. UD1 Assumptions'!Y29","v":0},47279,{"$f":"'UD1 CALC_Cstock'!B34","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C34","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D34","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E34","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F34","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G34","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H34","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I34","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J34","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K34","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L34","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M34","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N34","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O34","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P34","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q34","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R34","v":1283.0999999999999},{"$f":"'UD1 CALC_Cstock'!S34","v":0},{"$f":"'UD1 CALC_Cstock'!T34","v":0},{"$f":"'UD1 CALC_Cstock'!U34","v":0},113599,{"$f":"'UD1 CALC_Cstock'!X34","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z34","v":669.9619017503253},{"$f":"'UD1 CALC_Cstock'!AB34","v":423.8758167982416},1618.874718548567,111980.12528145143,-410.59379269865525,{"$f":"'6. UD1 Assumptions'!C59","v":382},{"$f":"'6. UD1 Assumptions'!D59","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E59","v":2402},{"$f":"'6. UD1 Assumptions'!F59","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G59","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I59","v":174},{"$f":"'6. UD1 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M59","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O59","v":565},{"$f":"'6. UD1 Assumptions'!P59","v":965},{"$f":"'6. UD1 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R59","v":5847},{"$f":"'6. UD1 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U59","v":195},{"$f":"'6. UD1 Assumptions'!W59","v":0},{"$f":"'6. UD1 Assumptions'!X59","v":0},{"$f":"'6. UD1 Assumptions'!Y59","v":0},47474.244545454552,{"$f":"'UD1 CALC_Cstock'!B67","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C67","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D67","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E67","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F67","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G67","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H67","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I67","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J67","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K67","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L67","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M67","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N67","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O67","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P67","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q67","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R67","v":1283.0999999999999},{"$f":"'UD1 CALC_Cstock'!S67","v":0},{"$f":"'UD1 CALC_Cstock'!T67","v":0},{"$f":"'UD1 CALC_Cstock'!U67","v":0},114133.58363945107,{"$f":"'UD1 CALC_Cstock'!X67","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z67","v":669.9619017503253},{"$f":"'UD1 CALC_Cstock'!AB67","v":423.8758167982416},1618.874718548567,112514.7089209025,-412.55393270997587,{"$f":"'6. UD1 Assumptions'!C89","v":500.75},{"$f":"'6. UD1 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E89","v":2639.5},{"$f":"'6. UD1 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD1 Assumptions'!G89","v":12772.410083038978},{"$f":"'6. UD1 Assumptions'!I89","v":174},{"$f":"'6. UD1 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M89","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O89","v":565},{"$f":"'6. UD1 Assumptions'!P89","v":965},{"$f":"'6. UD1 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R89","v":5847},{"$f":"'6. UD1 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U89","v":195},{"$f":"'6. UD1 Assumptions'!W89","v":0},{"$f":"'6. UD1 Assumptions'!X89","v":0},{"$f":"'6. UD1 Assumptions'!Y89","v":0},48424.244545454538,{"$f":"'UD1 CALC_Cstock'!B101","v":3012.5120000000002},{"$f":"'UD1 CALC_Cstock'!C101","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D101","v":20643.0016},{"$f":"'UD1 CALC_Cstock'!E101","v":5057.571388383576},{"$f":"'UD1 CALC_Cstock'!F101","v":13830.987430721249},{"$f":"'UD1 CALC_Cstock'!G101","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H101","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I101","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J101","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K101","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L101","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M101","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N101","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O101","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P101","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q101","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R101","v":1283.0999999999999},{"$f":"'UD1 CALC_Cstock'!S101","v":0},{"$f":"'UD1 CALC_Cstock'!T101","v":0},{"$f":"'UD1 CALC_Cstock'!U101","v":0},117934.19163945108,{"$f":"'UD1 CALC_Cstock'!X101","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z101","v":669.9619017503253},{"$f":"'UD1 CALC_Cstock'!AB101","v":423.8758167982416},1618.874718548567,116315.31692090251,-426.48949537664254]
[2029,{"$f":"'6. UD1 Assumptions'!C30","v":382},{"$f":"'6. UD1 Assumptions'!D30","v":106},{"$f":"'6. UD1 Assumptions'!E30","v":2402},{"$f":"'6. UD1 Assumptions'!F30","v":710},{"$f":"'6. UD1 Assumptions'!G30","v":12243},{"$f":"'6. UD1 Assumptions'!I30","v":174},{"$f":"'6. UD1 Assumptions'!J30","v":110},{"$f":"'6. UD1 Assumptions'!K30","v":889},{"$f":"'6. UD1 Assumptions'!L30","v":5079},{"$f":"'6. UD1 Assumptions'!M30","v":139},{"$f":"'6. UD1 Assumptions'!O30","v":565},{"$f":"'6. UD1 Assumptions'!P30","v":965},{"$f":"'6. UD1 Assumptions'!Q30","v":2271},{"$f":"'6. UD1 Assumptions'!R30","v":5847},{"$f":"'6. UD1 Assumptions'!S30","v":60},{"$f":"'6. UD1 Assumptions'!T30","v":15142},{"$f":"'6. UD1 Assumptions'!U30","v":196},{"$f":"'6. UD1 Assumptions'!W30","v":0},{"$f":"'6. UD1 Assumptions'!X30","v":0},{"$f":"'6. UD1 Assumptions'!Y30","v":0},47280,{"$f":"'UD1 CALC_Cstock'!B35","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C35","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D35","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E35","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F35","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G35","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H35","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I35","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J35","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K35","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L35","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M35","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N35","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O35","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P35","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q35","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R35","v":1289.6799999999998},{"$f":"'UD1 CALC_Cstock'!S35","v":0},{"$f":"'UD1 CALC_Cstock'!T35","v":0},{"$f":"'UD1 CALC_Cstock'!U35","v":0},113605.57999999999,{"$f":"'UD1 CALC_Cstock'!X35","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z35","v":622.77141169097672},{"$f":"'UD1 CALC_Cstock'!AB35","v":425.12630302211403},1572.9347147130907,112032.6452852869,-410.78636604605197,{"$f":"'6. UD1 Assumptions'!C60","v":382},{"$f":"'6. UD1 Assumptions'!D60","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E60","v":2402},{"$f":"'6. UD1 Assumptions'!F60","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G60","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I60","v":174},{"$f":"'6. UD1 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M60","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O60","v":565},{"$f":"'6. UD1 Assumptions'!P60","v":965},{"$f":"'6. UD1 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R60","v":5847},{"$f":"'6. UD1 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U60","v":196},{"$f":"'6. UD1 Assumptions'!W60","v":0},{"$f":"'6. UD1 Assumptions'!X60","v":0},{"$f":"'6. UD1 Assumptions'!Y60","v":0},47475.244545454552,{"$f":"'UD1 CALC_Cstock'!B68","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C68","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D68","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E68","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F68","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G68","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H68","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I68","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J68","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K68","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L68","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M68","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N68","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O68","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P68","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q68","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R68","v":1289.6799999999998},{"$f":"'UD1 CALC_Cstock'!S68","v":0},{"$f":"'UD1 CALC_Cstock'!T68","v":0},{"$f":"'UD1 CALC_Cstock'!U68","v":0},114140.16363945106,{"$f":"'UD1 CALC_Cstock'!X68","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z68","v":622.77141169097672},{"$f":"'UD1 CALC_Cstock'!AB68","v":425.12630302211403},1572.9347147130907,112567.22892473797,-412.74650605737253,{"$f":"'6. UD1 Assumptions'!C90","v":519.5},{"$f":"'6. UD1 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E90","v":2677},{"$f":"'6. UD1 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD1 Assumptions'!G90","v":12847.410083038978},{"$f":"'6. UD1 Assumptions'!I90","v":174},{"$f":"'6. UD1 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M90","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O90","v":565},{"$f":"'6. UD1 Assumptions'!P90","v":965},{"$f":"'6. UD1 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R90","v":5847},{"$f":"'6. UD1 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U90","v":196},{"$f":"'6. UD1 Assumptions'!W90","v":0},{"$f":"'6. UD1 Assumptions'!X90","v":0},{"$f":"'6. UD1 Assumptions'!Y90","v":0},48575.244545454538,{"$f":"'UD1 CALC_Cstock'!B102","v":3125.3119999999999},{"$f":"'UD1 CALC_Cstock'!C102","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D102","v":20936.281599999998},{"$f":"'UD1 CALC_Cstock'!E102","v":5170.3713883835762},{"$f":"'UD1 CALC_Cstock'!F102","v":13912.203430721251},{"$f":"'UD1 CALC_Cstock'!G102","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H102","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I102","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J102","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K102","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L102","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M102","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N102","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O102","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P102","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q102","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R102","v":1289.6799999999998},{"$f":"'UD1 CALC_Cstock'!S102","v":0},{"$f":"'UD1 CALC_Cstock'!T102","v":0},{"$f":"'UD1 CALC_Cstock'!U102","v":0},118540.86763945108,{"$f":"'UD1 CALC_Cstock'!X102","v":525.03700000000003},{"$f":"'UD1 CALC_Cstock'!Z102","v":622.77141169097672},{"$f":"'UD1 CALC_Cstock'!AB102","v":425.12630302211403},1572.9347147130907,116967.93292473799,-428.88242072403926]
[2030,{"$f":"'6. UD1 Assumptions'!C31","v":382},{"$f":"'6. UD1 Assumptions'!D31","v":106},{"$f":"'6. UD1 Assumptions'!E31","v":2402},{"$f":"'6. UD1 Assumptions'!F31","v":710},{"$f":"'6. UD1 Assumptions'!G31","v":12243},{"$f":"'6. UD1 Assumptions'!I31","v":174},{"$f":"'6. UD1 Assumptions'!J31","v":110},{"$f":"'6. UD1 Assumptions'!K31","v":889},{"$f":"'6. UD1 Assumptions'!L31","v":5079},{"$f":"'6. UD1 Assumptions'!M31","v":139},{"$f":"'6. UD1 Assumptions'!O31","v":565},{"$f":"'6. UD1 Assumptions'!P31","v":965},{"$f":"'6. UD1 Assumptions'!Q31","v":2271},{"$f":"'6. UD1 Assumptions'!R31","v":5847},{"$f":"'6. UD1 Assumptions'!S31","v":60},{"$f":"'6. UD1 Assumptions'!T31","v":15142},{"$f":"'6. UD1 Assumptions'!U31","v":197},{"$f":"'6. UD1 Assumptions'!W31","v":0},{"$f":"'6. UD1 Assumptions'!X31","v":0},{"$f":"'6. UD1 Assumptions'!Y31","v":0},47281,{"$f":"'UD1 CALC_Cstock'!B36","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C36","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D36","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E36","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F36","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G36","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H36","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I36","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J36","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K36","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L36","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M36","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N36","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O36","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P36","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q36","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R36","v":1296.26},{"$f":"'UD1 CALC_Cstock'!S36","v":0},{"$f":"'UD1 CALC_Cstock'!T36","v":0},{"$f":"'UD1 CALC_Cstock'!U36","v":0},113612.15999999999,{"$f":"'UD1 CALC_Cstock'!X36","v":433.31885},{"$f":"'UD1 CALC_Cstock'!Z36","v":578.91477140674954},{"$f":"'UD1 CALC_Cstock'!AB36","v":424.9789632415181},1437.2125846482677,112174.94741535172,-411.30814052295631,{"$f":"'6. UD1 Assumptions'!C61","v":382},{"$f":"'6. UD1 Assumptions'!D61","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E61","v":2402},{"$f":"'6. UD1 Assumptions'!F61","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G61","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I61","v":174},{"$f":"'6. UD1 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M61","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O61","v":565},{"$f":"'6. UD1 Assumptions'!P61","v":965},{"$f":"'6. UD1 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R61","v":5847},{"$f":"'6. UD1 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U61","v":197},{"$f":"'6. UD1 Assumptions'!W61","v":0},{"$f":"'6. UD1 Assumptions'!X61","v":0},{"$f":"'6. UD1 Assumptions'!Y61","v":0},47476.244545454552,{"$f":"'UD1 CALC_Cstock'!B69","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C69","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D69","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E69","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F69","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G69","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H69","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I69","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J69","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K69","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L69","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M69","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N69","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O69","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P69","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q69","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R69","v":1296.26},{"$f":"'UD1 CALC_Cstock'!S69","v":0},{"$f":"'UD1 CALC_Cstock'!T69","v":0},{"$f":"'UD1 CALC_Cstock'!U69","v":0},114146.74363945106,{"$f":"'UD1 CALC_Cstock'!X69","v":433.31885},{"$f":"'UD1 CALC_Cstock'!Z69","v":578.91477140674954},{"$f":"'UD1 CALC_Cstock'!AB69","v":424.9789632415181},1437.2125846482677,112709.53105480279,-413.26828053427693,{"$f":"'6. UD1 Assumptions'!C91","v":538.25},{"$f":"'6. UD1 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E91","v":2714.5},{"$f":"'6. UD1 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD1 Assumptions'!G91","v":12922.410083038978},{"$f":"'6. UD1 Assumptions'!I91","v":174},{"$f":"'6. UD1 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M91","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O91","v":565},{"$f":"'6. UD1 Assumptions'!P91","v":965},{"$f":"'6. UD1 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R91","v":5847},{"$f":"'6. UD1 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U91","v":197},{"$f":"'6. UD1 Assumptions'!W91","v":0},{"$f":"'6. UD1 Assumptions'!X91","v":0},{"$f":"'6. UD1 Assumptions'!Y91","v":0},48726.244545454538,{"$f":"'UD1 CALC_Cstock'!B103","v":3238.1120000000001},{"$f":"'UD1 CALC_Cstock'!C103","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D103","v":21229.561599999997},{"$f":"'UD1 CALC_Cstock'!E103","v":5283.1713883835764},{"$f":"'UD1 CALC_Cstock'!F103","v":13993.419430721249},{"$f":"'UD1 CALC_Cstock'!G103","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H103","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I103","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J103","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K103","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L103","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M103","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N103","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O103","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P103","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q103","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R103","v":1296.26},{"$f":"'UD1 CALC_Cstock'!S103","v":0},{"$f":"'UD1 CALC_Cstock'!T103","v":0},{"$f":"'UD1 CALC_Cstock'!U103","v":0},119147.54363945108,{"$f":"'UD1 CALC_Cstock'!X103","v":433.31885},{"$f":"'UD1 CALC_Cstock'!Z103","v":578.91477140674954},{"$f":"'UD1 CALC_Cstock'!AB103","v":424.9789632415181},1437.2125846482677,117710.33105480281,-431.60454720094361]
[{"$f":"A32+5","v":2035},{"$f":"'6. UD1 Assumptions'!C32","v":382},{"$f":"'6. UD1 Assumptions'!D32","v":106},{"$f":"'6. UD1 Assumptions'!E32","v":2402},{"$f":"'6. UD1 Assumptions'!F32","v":710},{"$f":"'6. UD1 Assumptions'!G32","v":12243},{"$f":"'6. UD1 Assumptions'!I32","v":174},{"$f":"'6. UD1 Assumptions'!J32","v":110},{"$f":"'6. UD1 Assumptions'!K32","v":889},{"$f":"'6. UD1 Assumptions'!L32","v":5079},{"$f":"'6. UD1 Assumptions'!M32","v":139},{"$f":"'6. UD1 Assumptions'!O32","v":565},{"$f":"'6. UD1 Assumptions'!P32","v":965},{"$f":"'6. UD1 Assumptions'!Q32","v":2271},{"$f":"'6. UD1 Assumptions'!R32","v":5847},{"$f":"'6. UD1 Assumptions'!S32","v":60},{"$f":"'6. UD1 Assumptions'!T32","v":15142},{"$f":"'6. UD1 Assumptions'!U32","v":198},{"$f":"'6. UD1 Assumptions'!W32","v":0},{"$f":"'6. UD1 Assumptions'!X32","v":0},{"$f":"'6. UD1 Assumptions'!Y32","v":0},47282,{"$f":"'UD1 CALC_Cstock'!B37","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C37","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D37","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E37","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F37","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G37","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H37","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I37","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J37","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K37","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L37","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M37","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N37","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O37","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P37","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q37","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R37","v":1302.8399999999999},{"$f":"'UD1 CALC_Cstock'!S37","v":0},{"$f":"'UD1 CALC_Cstock'!T37","v":0},{"$f":"'UD1 CALC_Cstock'!U37","v":0},113618.73999999999,{"$f":"'UD1 CALC_Cstock'!X37","v":305.40600000000001},{"$f":"'UD1 CALC_Cstock'!Z37","v":490.82335},{"$f":"'UD1 CALC_Cstock'!AB37","v":341.90131200000002},1138.130662,112480.60933799999,-412.42890090599997,{"$f":"'6. UD1 Assumptions'!C62","v":382},{"$f":"'6. UD1 Assumptions'!D62","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E62","v":2402},{"$f":"'6. UD1 Assumptions'!F62","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G62","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I62","v":174},{"$f":"'6. UD1 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M62","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O62","v":565},{"$f":"'6. UD1 Assumptions'!P62","v":965},{"$f":"'6. UD1 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R62","v":5847},{"$f":"'6. UD1 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U62","v":198},{"$f":"'6. UD1 Assumptions'!W62","v":0},{"$f":"'6. UD1 Assumptions'!X62","v":0},{"$f":"'6. UD1 Assumptions'!Y62","v":0},47477.244545454552,{"$f":"'UD1 CALC_Cstock'!B70","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C70","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D70","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E70","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F70","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G70","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H70","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I70","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J70","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K70","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L70","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M70","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N70","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O70","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P70","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q70","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R70","v":1302.8399999999999},{"$f":"'UD1 CALC_Cstock'!S70","v":0},{"$f":"'UD1 CALC_Cstock'!T70","v":0},{"$f":"'UD1 CALC_Cstock'!U70","v":0},114153.32363945106,{"$f":"'UD1 CALC_Cstock'!X70","v":305.40600000000001},{"$f":"'UD1 CALC_Cstock'!Z70","v":490.82335},{"$f":"'UD1 CALC_Cstock'!AB70","v":341.90131200000002},1138.130662,113015.19297745106,-414.38904091732059,{"$f":"'6. UD1 Assumptions'!C92","v":632},{"$f":"'6. UD1 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E92","v":2902},{"$f":"'6. UD1 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD1 Assumptions'!G92","v":13297.410083038978},{"$f":"'6. UD1 Assumptions'!I92","v":174},{"$f":"'6. UD1 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M92","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O92","v":565},{"$f":"'6. UD1 Assumptions'!P92","v":965},{"$f":"'6. UD1 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R92","v":5847},{"$f":"'6. UD1 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U92","v":198},{"$f":"'6. UD1 Assumptions'!W92","v":0},{"$f":"'6. UD1 Assumptions'!X92","v":0},{"$f":"'6. UD1 Assumptions'!Y92","v":0},49477.244545454538,{"$f":"'UD1 CALC_Cstock'!B104","v":3802.1120000000001},{"$f":"'UD1 CALC_Cstock'!C104","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D104","v":22695.961599999999},{"$f":"'UD1 CALC_Cstock'!E104","v":5847.1713883835764},{"$f":"'UD1 CALC_Cstock'!F104","v":14399.499430721249},{"$f":"'UD1 CALC_Cstock'!G104","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H104","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I104","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J104","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K104","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L104","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M104","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N104","v":8861.3545074751564},{"$f":"'UD1 CALC_Cstock'!O104","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P104","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q104","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R104","v":1302.8399999999999},{"$f":"'UD1 CALC_Cstock'!S104","v":0},{"$f":"'UD1 CALC_Cstock'!T104","v":0},{"$f":"'UD1 CALC_Cstock'!U104","v":0},122154.60363945106,{"$f":"'UD1 CALC_Cstock'!X104","v":305.40600000000001},{"$f":"'UD1 CALC_Cstock'!Z104","v":490.82335},{"$f":"'UD1 CALC_Cstock'!AB104","v":341.90131200000002},1138.130662,121016.47297745106,-443.72706758398726]
[{"$f":"A33+5","v":2040},{"$f":"'6. UD1 Assumptions'!C33","v":382},{"$f":"'6. UD1 Assumptions'!D33","v":106},{"$f":"'6. UD1 Assumptions'!E33","v":2402},{"$f":"'6. UD1 Assumptions'!F33","v":710},{"$f":"'6. UD1 Assumptions'!G33","v":12243},{"$f":"'6. UD1 Assumptions'!I33","v":174},{"$f":"'6. UD1 Assumptions'!J33","v":110},{"$f":"'6. UD1 Assumptions'!K33","v":889},{"$f":"'6. UD1 Assumptions'!L33","v":5079},{"$f":"'6. UD1 Assumptions'!M33","v":139},{"$f":"'6. UD1 Assumptions'!O33","v":565},{"$f":"'6. UD1 Assumptions'!P33","v":965},{"$f":"'6. UD1 Assumptions'!Q33","v":2271},{"$f":"'6. UD1 Assumptions'!R33","v":5847},{"$f":"'6. UD1 Assumptions'!S33","v":60},{"$f":"'6. UD1 Assumptions'!T33","v":15142},{"$f":"'6. UD1 Assumptions'!U33","v":200},{"$f":"'6. UD1 Assumptions'!W33","v":0},{"$f":"'6. UD1 Assumptions'!X33","v":0},{"$f":"'6. UD1 Assumptions'!Y33","v":0},47284,{"$f":"'UD1 CALC_Cstock'!B38","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C38","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D38","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E38","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F38","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G38","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H38","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I38","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J38","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K38","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L38","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M38","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N38","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O38","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P38","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q38","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R38","v":1316},{"$f":"'UD1 CALC_Cstock'!S38","v":0},{"$f":"'UD1 CALC_Cstock'!T38","v":0},{"$f":"'UD1 CALC_Cstock'!U38","v":0},113631.9,{"$f":"'UD1 CALC_Cstock'!X38","v":255.82570000000001},{"$f":"'UD1 CALC_Cstock'!Z38","v":387.70065},{"$f":"'UD1 CALC_Cstock'!AB38","v":341.90131200000002},985.42766200000005,112646.47233799999,-413.03706523933329,{"$f":"'6. UD1 Assumptions'!C63","v":382},{"$f":"'6. UD1 Assumptions'!D63","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E63","v":2402},{"$f":"'6. UD1 Assumptions'!F63","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G63","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I63","v":174},{"$f":"'6. UD1 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M63","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O63","v":565},{"$f":"'6. UD1 Assumptions'!P63","v":965},{"$f":"'6. UD1 Assumptions'!Q63","v":2271},{"$f":"'6. UD1 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U63","v":200},{"$f":"'6. UD1 Assumptions'!W63","v":0},{"$f":"'6. UD1 Assumptions'!X63","v":0},{"$f":"'6. UD1 Assumptions'!Y63","v":0},47479.244545454552,{"$f":"'UD1 CALC_Cstock'!B71","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C71","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D71","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E71","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F71","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G71","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H71","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I71","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J71","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K71","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L71","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M71","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N71","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O71","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P71","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q71","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R71","v":1316},{"$f":"'UD1 CALC_Cstock'!S71","v":0},{"$f":"'UD1 CALC_Cstock'!T71","v":0},{"$f":"'UD1 CALC_Cstock'!U71","v":0},114146.04991437355,{"$f":"'UD1 CALC_Cstock'!X71","v":255.82570000000001},{"$f":"'UD1 CALC_Cstock'!Z71","v":387.70065},{"$f":"'UD1 CALC_Cstock'!AB71","v":341.90131200000002},985.42766200000005,113160.62225237355,-414.92228159203637,{"$f":"'6. UD1 Assumptions'!C93","v":757},{"$f":"'6. UD1 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E93","v":3152},{"$f":"'6. UD1 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD1 Assumptions'!G93","v":13797.410083038978},{"$f":"'6. UD1 Assumptions'!I93","v":174},{"$f":"'6. UD1 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M93","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O93","v":565},{"$f":"'6. UD1 Assumptions'!P93","v":965},{"$f":"'6. UD1 Assumptions'!Q93","v":2271},{"$f":"'6. UD1 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U93","v":200},{"$f":"'6. UD1 Assumptions'!W93","v":0},{"$f":"'6. UD1 Assumptions'!X93","v":0},{"$f":"'6. UD1 Assumptions'!Y93","v":0},50479.244545454538,{"$f":"'UD1 CALC_Cstock'!B105","v":4554.1120000000001},{"$f":"'UD1 CALC_Cstock'!C105","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D105","v":24651.161599999999},{"$f":"'UD1 CALC_Cstock'!E105","v":6599.1713883835764},{"$f":"'UD1 CALC_Cstock'!F105","v":14940.93943072125},{"$f":"'UD1 CALC_Cstock'!G105","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H105","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I105","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J105","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K105","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L105","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M105","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N105","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O105","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P105","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q105","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R105","v":1316},{"$f":"'UD1 CALC_Cstock'!S105","v":0},{"$f":"'UD1 CALC_Cstock'!T105","v":0},{"$f":"'UD1 CALC_Cstock'!U105","v":0},126147.96991437353,{"$f":"'UD1 CALC_Cstock'!X105","v":255.82570000000001},{"$f":"'UD1 CALC_Cstock'!Z105","v":387.70065},{"$f":"'UD1 CALC_Cstock'!AB105","v":341.90131200000002},985.42766200000005,125162.54225237353,-458.92932159203633]
[{"$f":"A34+5","v":2045},{"$f":"'6. UD1 Assumptions'!C34","v":382},{"$f":"'6. UD1 Assumptions'!D34","v":106},{"$f":"'6. UD1 Assumptions'!E34","v":2402},{"$f":"'6. UD1 Assumptions'!F34","v":710},{"$f":"'6. UD1 Assumptions'!G34","v":12243},{"$f":"'6. UD1 Assumptions'!I34","v":174},{"$f":"'6. UD1 Assumptions'!J34","v":110},{"$f":"'6. UD1 Assumptions'!K34","v":889},{"$f":"'6. UD1 Assumptions'!L34","v":5079},{"$f":"'6. UD1 Assumptions'!M34","v":139},{"$f":"'6. UD1 Assumptions'!O34","v":565},{"$f":"'6. UD1 Assumptions'!P34","v":965},{"$f":"'6. UD1 Assumptions'!Q34","v":2271},{"$f":"'6. UD1 Assumptions'!R34","v":5847},{"$f":"'6. UD1 Assumptions'!S34","v":60},{"$f":"'6. UD1 Assumptions'!T34","v":15142},{"$f":"'6. UD1 Assumptions'!U34","v":205},{"$f":"'6. UD1 Assumptions'!W34","v":0},{"$f":"'6. UD1 Assumptions'!X34","v":0},{"$f":"'6. UD1 Assumptions'!Y34","v":0},47289,{"$f":"'UD1 CALC_Cstock'!B39","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C39","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D39","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E39","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F39","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G39","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H39","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I39","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J39","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K39","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L39","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M39","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N39","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O39","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P39","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q39","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R39","v":1348.8999999999999},{"$f":"'UD1 CALC_Cstock'!S39","v":0},{"$f":"'UD1 CALC_Cstock'!T39","v":0},{"$f":"'UD1 CALC_Cstock'!U39","v":0},113664.79999999999,{"$f":"'UD1 CALC_Cstock'!X39","v":152.703},{"$f":"'UD1 CALC_Cstock'!Z39","v":206.24540000000002},{"$f":"'UD1 CALC_Cstock'!AB39","v":341.90131200000002},700.84971199999995,112963.95028799999,-414.20115105599996,{"$f":"'6. UD1 Assumptions'!C64","v":382},{"$f":"'6. UD1 Assumptions'!D64","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E64","v":2402},{"$f":"'6. UD1 Assumptions'!F64","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G64","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I64","v":174},{"$f":"'6. UD1 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M64","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O64","v":565},{"$f":"'6. UD1 Assumptions'!P64","v":965},{"$f":"'6. UD1 Assumptions'!Q64","v":2271},{"$f":"'6. UD1 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U64","v":205},{"$f":"'6. UD1 Assumptions'!W64","v":0},{"$f":"'6. UD1 Assumptions'!X64","v":0},{"$f":"'6. UD1 Assumptions'!Y64","v":0},47484.244545454552,{"$f":"'UD1 CALC_Cstock'!B72","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C72","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D72","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E72","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F72","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G72","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H72","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I72","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J72","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K72","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L72","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M72","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N72","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O72","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P72","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q72","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R72","v":1348.8999999999999},{"$f":"'UD1 CALC_Cstock'!S72","v":0},{"$f":"'UD1 CALC_Cstock'!T72","v":0},{"$f":"'UD1 CALC_Cstock'!U72","v":0},114178.94991437354,{"$f":"'UD1 CALC_Cstock'!X72","v":152.703},{"$f":"'UD1 CALC_Cstock'!Z72","v":206.24540000000002},{"$f":"'UD1 CALC_Cstock'!AB72","v":341.90131200000002},700.84971199999995,113478.10020237355,-416.08636740870304,{"$f":"'6. UD1 Assumptions'!C94","v":882},{"$f":"'6. UD1 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E94","v":3402},{"$f":"'6. UD1 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD1 Assumptions'!G94","v":14297.410083038978},{"$f":"'6. UD1 Assumptions'!I94","v":174},{"$f":"'6. UD1 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M94","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O94","v":565},{"$f":"'6. UD1 Assumptions'!P94","v":965},{"$f":"'6. UD1 Assumptions'!Q94","v":2271},{"$f":"'6. UD1 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U94","v":205},{"$f":"'6. UD1 Assumptions'!W94","v":0},{"$f":"'6. UD1 Assumptions'!X94","v":0},{"$f":"'6. UD1 Assumptions'!Y94","v":0},51484.244545454538,{"$f":"'UD1 CALC_Cstock'!B106","v":5306.1120000000001},{"$f":"'UD1 CALC_Cstock'!C106","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D106","v":26606.361599999997},{"$f":"'UD1 CALC_Cstock'!E106","v":7351.1713883835764},{"$f":"'UD1 CALC_Cstock'!F106","v":15482.37943072125},{"$f":"'UD1 CALC_Cstock'!G106","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H106","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I106","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J106","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K106","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L106","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M106","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N106","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O106","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P106","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q106","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R106","v":1348.8999999999999},{"$f":"'UD1 CALC_Cstock'!S106","v":0},{"$f":"'UD1 CALC_Cstock'!T106","v":0},{"$f":"'UD1 CALC_Cstock'!U106","v":0},130181.50991437351,{"$f":"'UD1 CALC_Cstock'!X106","v":152.703},{"$f":"'UD1 CALC_Cstock'!Z106","v":206.24540000000002},{"$f":"'UD1 CALC_Cstock'!AB106","v":341.90131200000002},700.84971199999995,129480.66020237352,-474.76242074203623]
[{"$f":"A35+5","v":2050},{"$f":"'6. UD1 Assumptions'!C35","v":382},{"$f":"'6. UD1 Assumptions'!D35","v":106},{"$f":"'6. UD1 Assumptions'!E35","v":2402},{"$f":"'6. UD1 Assumptions'!F35","v":710},{"$f":"'6. UD1 Assumptions'!G35","v":12243},{"$f":"'6. UD1 Assumptions'!I35","v":174},{"$f":"'6. UD1 Assumptions'!J35","v":110},{"$f":"'6. UD1 Assumptions'!K35","v":889},{"$f":"'6. UD1 Assumptions'!L35","v":5079},{"$f":"'6. UD1 Assumptions'!M35","v":139},{"$f":"'6. UD1 Assumptions'!O35","v":565},{"$f":"'6. UD1 Assumptions'!P35","v":965},{"$f":"'6. UD1 Assumptions'!Q35","v":2271},{"$f":"'6. UD1 Assumptions'!R35","v":5847},{"$f":"'6. UD1 Assumptions'!S35","v":60},{"$f":"'6. UD1 Assumptions'!T35","v":15142},{"$f":"'6. UD1 Assumptions'!U35","v":213},{"$f":"'6. UD1 Assumptions'!W35","v":0},{"$f":"'6. UD1 Assumptions'!X35","v":0},{"$f":"'6. UD1 Assumptions'!Y35","v":0},47297,{"$f":"'UD1 CALC_Cstock'!B40","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C40","v":637.69600000000003},{"$f":"'UD1 CALC_Cstock'!D40","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E40","v":4271.3599999999997},{"$f":"'UD1 CALC_Cstock'!F40","v":13257.699840000001},{"$f":"'UD1 CALC_Cstock'!G40","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H40","v":576.97199999999998},{"$f":"'UD1 CALC_Cstock'!I40","v":4662.9827999999998},{"$f":"'UD1 CALC_Cstock'!J40","v":3723.9228000000003},{"$f":"'UD1 CALC_Cstock'!K40","v":729.08279999999991},{"$f":"'UD1 CALC_Cstock'!L40","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M40","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N40","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O40","v":17318.463179999995},{"$f":"'UD1 CALC_Cstock'!P40","v":231.804},{"$f":"'UD1 CALC_Cstock'!Q40","v":30224.794780000004},{"$f":"'UD1 CALC_Cstock'!R40","v":1401.54},{"$f":"'UD1 CALC_Cstock'!S40","v":0},{"$f":"'UD1 CALC_Cstock'!T40","v":0},{"$f":"'UD1 CALC_Cstock'!U40","v":0},113717.43999999999,{"$f":"'UD1 CALC_Cstock'!X40","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!Z40","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!AB40","v":341.90131200000002},548.14671199999998,113169.29328799999,-414.9540753893333,{"$f":"'6. UD1 Assumptions'!C65","v":382},{"$f":"'6. UD1 Assumptions'!D65","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E65","v":2402},{"$f":"'6. UD1 Assumptions'!F65","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G65","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I65","v":174},{"$f":"'6. UD1 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M65","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O65","v":565},{"$f":"'6. UD1 Assumptions'!P65","v":965},{"$f":"'6. UD1 Assumptions'!Q65","v":2271},{"$f":"'6. UD1 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U65","v":213},{"$f":"'6. UD1 Assumptions'!W65","v":0},{"$f":"'6. UD1 Assumptions'!X65","v":0},{"$f":"'6. UD1 Assumptions'!Y65","v":0},47492.244545454552,{"$f":"'UD1 CALC_Cstock'!B73","v":2298.1120000000001},{"$f":"'UD1 CALC_Cstock'!C73","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D73","v":18785.561599999997},{"$f":"'UD1 CALC_Cstock'!E73","v":4343.1713883835764},{"$f":"'UD1 CALC_Cstock'!F73","v":13316.61943072125},{"$f":"'UD1 CALC_Cstock'!G73","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H73","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I73","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J73","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K73","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L73","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M73","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N73","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O73","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P73","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q73","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R73","v":1401.54},{"$f":"'UD1 CALC_Cstock'!S73","v":0},{"$f":"'UD1 CALC_Cstock'!T73","v":0},{"$f":"'UD1 CALC_Cstock'!U73","v":0},114231.58991437354,{"$f":"'UD1 CALC_Cstock'!X73","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!Z73","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!AB73","v":341.90131200000002},548.14671199999998,113683.44320237354,-416.83929174203638,{"$f":"'6. UD1 Assumptions'!C95","v":1007},{"$f":"'6. UD1 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E95","v":3652},{"$f":"'6. UD1 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD1 Assumptions'!G95","v":14797.410083038978},{"$f":"'6. UD1 Assumptions'!I95","v":174},{"$f":"'6. UD1 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M95","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O95","v":565},{"$f":"'6. UD1 Assumptions'!P95","v":965},{"$f":"'6. UD1 Assumptions'!Q95","v":2271},{"$f":"'6. UD1 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U95","v":213},{"$f":"'6. UD1 Assumptions'!W95","v":0},{"$f":"'6. UD1 Assumptions'!X95","v":0},{"$f":"'6. UD1 Assumptions'!Y95","v":0},52492.244545454538,{"$f":"'UD1 CALC_Cstock'!B107","v":6058.1120000000001},{"$f":"'UD1 CALC_Cstock'!C107","v":727.61204001623753},{"$f":"'UD1 CALC_Cstock'!D107","v":28561.561599999997},{"$f":"'UD1 CALC_Cstock'!E107","v":8103.1713883835764},{"$f":"'UD1 CALC_Cstock'!F107","v":16023.819430721249},{"$f":"'UD1 CALC_Cstock'!G107","v":912.6647999999999},{"$f":"'UD1 CALC_Cstock'!H107","v":598.81975511436076},{"$f":"'UD1 CALC_Cstock'!I107","v":4706.576950011864},{"$f":"'UD1 CALC_Cstock'!J107","v":3741.978186710056},{"$f":"'UD1 CALC_Cstock'!K107","v":760.38807712346522},{"$f":"'UD1 CALC_Cstock'!L107","v":2182.8209999999999},{"$f":"'UD1 CALC_Cstock'!M107","v":3728.181},{"$f":"'UD1 CALC_Cstock'!N107","v":8773.7813999999998},{"$f":"'UD1 CALC_Cstock'!O107","v":17385.602562397617},{"$f":"'UD1 CALC_Cstock'!P107","v":263.5041792345848},{"$f":"'UD1 CALC_Cstock'!Q107","v":30304.655544660542},{"$f":"'UD1 CALC_Cstock'!R107","v":1401.54},{"$f":"'UD1 CALC_Cstock'!S107","v":0},{"$f":"'UD1 CALC_Cstock'!T107","v":0},{"$f":"'UD1 CALC_Cstock'!U107","v":0},134234.78991437354,{"$f":"'UD1 CALC_Cstock'!X107","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!Z107","v":103.12270000000001},{"$f":"'UD1 CALC_Cstock'!AB107","v":341.90131200000002},548.14671199999998,133686.64320237355,-490.18435840870302]

{"sheet":"All UD2 Plots","index":13,"n_rows":36,"n_cols":145,"rows_kept":36,"cut":false,"hidden":true,"merged":[[4,140,5,140],[4,141,5,141],[4,142,5,142],[4,143,4,144],[4,123,4,127],[4,128,4,133],[4,135,4,136],[4,137,5,137],[4,138,5,138],[4,139,5,139],[4,118,4,122],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,4,96],[4,97,4,101],[4,102,4,106],[4,107,4,112],[4,114,4,115],[4,116,5,116],[4,117,5,117],[4,46,5,46],[4,90,5,90],[4,49,4,53],[4,54,4,58],[4,59,4,64],[4,66,4,67],[4,68,5,68],[4,69,5,69],[4,70,4,74],[4,75,4,79],[4,80,4,85],[4,87,4,88],[4,89,5,89],[4,0,5,0],[4,1,4,5],[4,6,4,10],[4,11,4,16],[4,18,4,19],[4,20,5,20],[3,91,3,94],[3,95,3,96],[3,97,3,117],[3,118,3,138],[4,47,4,48],[4,21,5,21],[4,22,4,26],[4,27,4,31],[4,32,4,37],[4,39,4,40],[4,41,5,41],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[3,139,3,142],[3,143,3,144],[3,0,3,21],[3,22,3,42],[3,43,3,46],[3,47,3,48],[3,49,3,69],[3,70,3,90]]}
[null,{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",B6)","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",C6)","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",D6)","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",E6)","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$B$5,\" : \",F6)","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",G6)","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",H6)","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",I6)","v":"Area: Moist Forest, ha : Euc"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",J6)","v":"Area: Moist Forest, ha : Natural"},{"$f":"CONCATENATE(\"Area: \",$G$5,\" : \",K6)","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"CONCATENATE(\"Area: \",$L$5,\" : \",L6)","v":"Area: Wet Upland Forest, ha : Euc Red"},"Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural",{"$f":"CONCATENATE(\"Area: \",$R$5,\" : \",R6)","v":"Area: Mangrove : Forest"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",S6)","v":"Area: Wet Upland Forest Pine, ha : Pine<20y"},{"$f":"CONCATENATE(\"Area: \",$S$5,\" : \",T6)","v":"Area: Wet Upland Forest Pine, ha : Pine>20y"},{"$f":"CONCATENATE(\"Area: \",$U$5)","v":"Area: Wet Upland Forest Euc Red<20"},{"$f":"CONCATENATE($V$5,\" \", A4)","v":"Total Area of Forests by Type (ha)"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",W6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",X6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Y6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",Z6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$W$5,\": \",AA6)","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AB6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AC6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AD6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AE6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AB$5,\": \",AF6)","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AG$5,\": \",AG6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural",{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AM$5,\": \",AM6)","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AN6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine<20y"},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AN$5,\": \",AO6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine>20y"},{"$f":"CONCATENATE(\"Total Annual Increase in Carbon (tC) \")","v":"Total Annual Increase in Carbon (tC) "},{"$f":"CONCATENATE(\"Annual Increase in Carbon (tC): \",$AP$5,\": \",AQ6)","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"CONCATENATE($AR$4,\": \",AR5)","v":"Wood Removal: Wood Removal"},{"$f":"CONCATENATE($AR$4,\": \",AS5)","v":"Wood Removal: Fuelwood"},"Wood Removal: Disturbance","Wood Removal: Loss Total",{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AV6,\")\")","v":"Carbon Seq: Net Increase in C Stock (tC/yr)"},{"$f":"CONCATENATE($AV$4,\": \",$AV$5,\" (\",AW6,\")\")","v":"Carbon Seq: Net Increase in C Stock (GgCO2e/yr)"},"Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)","Area: Dry Lowland Forest, ha : Araucaria","Area: Dry Lowland Forest, ha : Casuarina","Area: Dry Lowland Forest, ha : Euc","Area: Dry Lowland Forest, ha : Tabebuia","Area: Dry Lowland Forest, ha : Scrub Land","Area: Moist Forest, ha : Araucaria","Area: Moist Forest, ha : Casuarina","Area: Moist Forest, ha : Euc","Area: Moist Forest, ha : Natural","Area: Moist Forest, ha : Tabebuia","Area: Wet Upland Forest, ha : Euc Red","Area: Wet Upland Forest, ha : Cryptomeria","Area: Wet Upland Forest, ha : Pine<20y","Area: Wet Upland Forest, ha : Pine>20y","Area: Wet Upland Forest, ha : Araucaria","Area: Wet Upland Forest, ha : Natural","Area: Mangrove : Forest","Area: Wet Upland Forest Pine<20y : Pine<20y","Area: Wet Upland Forest Pine<20y : Pine>20y","Area: Wet Upland Forest Euc Red<20 : ","Total AREA OF FORESTS BY TYPE (Ha)","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land","Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria","Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina","Annual Increase in Carbon (tC): Moist Forest, ha: Euc","Annual Increase in Carbon (tC): Moist Forest, ha: Natural","Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria","Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural","Annual Increase in Carbon (tC): Mangrove: Forest","Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y","Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y","Total Annual Increase in Carbon (tC) ","Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: ","Wood Removal: Wood Removal","Wood Removal: Fuelwood","Wood Removal: Disturbance","Wood Removal: Loss Total","Carbon seq: Net Increase in C Stock (tC/yr)","Carbon seq: Net Increase in C Stock (GgCO2e/yr)"]
["UD2",{"$f":"B7","v":"BAU"},{"$f":"C7","v":"BAU"},{"$f":"D7","v":"BAU"},"BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1",{"$f":"BP7","v":"SC1"},"SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2",{"$f":"EB7","v":"SC2"},"SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144]
["Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"Area of Forests by Type (ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Increase in Carbon Stock for the different Tree Species and Forest Type, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood Removal",null,null,null,"Carbon Seq"]
["Year","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine, ha",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20","Total","Wood Removal","Fuelwood","Disturbance","Loss Total","Net Increase in C Stock"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr"]
["BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC1","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2","SC2"]
[2006,{"$f":"'6. UD2 Assumptions'!C7","v":408},{"$f":"'6. UD2 Assumptions'!D7","v":116},{"$f":"'6. UD2 Assumptions'!E7","v":2389},{"$f":"'6. UD2 Assumptions'!F7","v":710},{"$f":"'6. UD2 Assumptions'!G7","v":12276},{"$f":"'6. UD2 Assumptions'!I7","v":176},{"$f":"'6. UD2 Assumptions'!J7","v":110},{"$f":"'6. UD2 Assumptions'!K7","v":889},{"$f":"'6. UD2 Assumptions'!L7","v":5085},{"$f":"'6. UD2 Assumptions'!M7","v":139},{"$f":"'6. UD2 Assumptions'!O7","v":546},{"$f":"'6. UD2 Assumptions'!P7","v":967},{"$f":"'6. UD2 Assumptions'!Q7","v":2684},{"$f":"'6. UD2 Assumptions'!R7","v":5478},{"$f":"'6. UD2 Assumptions'!S7","v":62},{"$f":"'6. UD2 Assumptions'!T7","v":15146},{"$f":"'6. UD2 Assumptions'!U7","v":61},{"$f":"'6. UD2 Assumptions'!W7","v":0},{"$f":"'6. UD2 Assumptions'!X7","v":0},{"$f":"'6. UD2 Assumptions'!Y7","v":0},{"$f":"SUM(B8:U8)","v":47242},{"$f":"'UD2 CALC_Cstock'!B12","v":2454.5280000000002},{"$f":"'UD2 CALC_Cstock'!C12","v":697.85599999999999},{"$f":"'UD2 CALC_Cstock'!D12","v":18683.891199999998},{"$f":"'UD2 CALC_Cstock'!E12","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F12","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G12","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H12","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I12","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J12","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K12","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L12","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M12","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N12","v":10369.365600000001},{"$f":"'UD2 CALC_Cstock'!O12","v":16225.507319999999},{"$f":"'UD2 CALC_Cstock'!P12","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q12","v":30232.779140000006},{"$f":"'UD2 CALC_Cstock'!R12","v":401.38},{"$f":"'UD2 CALC_Cstock'!S12","v":0},{"$f":"'UD2 CALC_Cstock'!T12","v":0},{"$f":"'UD2 CALC_Cstock'!U12","v":0},{"$f":"SUM(W8:AP8)","v":113335.47194000002},{"$f":"'UD2 CALC_Cstock'!X12","v":4282.8557769999998},{"$f":"'UD2 CALC_Cstock'!Z12","v":3133.5314539999999},{"$f":"'UD2 CALC_Cstock'!AB12","v":1965.1263999999999},{"$f":"SUM(AR8:AT8)","v":9381.5136309999998},{"$f":"AQ8-AU8","v":103953.95830900002},{"$f":"-AV8*44/12/1000","v":-381.16451379966674},{"$f":"'6. UD2 Assumptions'!C37","v":408},{"$f":"'6. UD2 Assumptions'!D37","v":116},{"$f":"'6. UD2 Assumptions'!E37","v":2389},{"$f":"'6. UD2 Assumptions'!F37","v":710},{"$f":"'6. UD2 Assumptions'!G37","v":12276},{"$f":"'6. UD2 Assumptions'!I37","v":176},{"$f":"'6. UD2 Assumptions'!J37","v":110},{"$f":"'6. UD2 Assumptions'!K37","v":889},{"$f":"'6. UD2 Assumptions'!L37","v":5085},{"$f":"'6. UD2 Assumptions'!M37","v":139},{"$f":"'6. UD2 Assumptions'!O37","v":546},{"$f":"'6. UD2 Assumptions'!P37","v":967},{"$f":"'6. UD2 Assumptions'!Q37","v":2684},{"$f":"'6. UD2 Assumptions'!R37","v":5478},{"$f":"'6. UD2 Assumptions'!S37","v":62},{"$f":"'6. UD2 Assumptions'!T37","v":15146},{"$f":"'6. UD2 Assumptions'!U37","v":61},{"$f":"'6. UD2 Assumptions'!W37","v":0},{"$f":"'6. UD2 Assumptions'!X37","v":0},{"$f":"'6. UD2 Assumptions'!Y37","v":0},{"$f":"SUM(AX8:BQ8)","v":47242},{"$f":"'UD2 CALC_Cstock'!B45","v":2454.5280000000002},{"$f":"'UD2 CALC_Cstock'!C45","v":697.85599999999999},{"$f":"'UD2 CALC_Cstock'!D45","v":18683.891199999998},{"$f":"'UD2 CALC_Cstock'!E45","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F45","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G45","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H45","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I45","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J45","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K45","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L45","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M45","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N45","v":10369.365600000001},{"$f":"'UD2 CALC_Cstock'!O45","v":16225.507319999999},{"$f":"'UD2 CALC_Cstock'!P45","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q45","v":30232.779140000006},{"$f":"'UD2 CALC_Cstock'!R45","v":401.38},{"$f":"'UD2 CALC_Cstock'!S45","v":0},{"$f":"'UD2 CALC_Cstock'!T45","v":0},{"$f":"'UD2 CALC_Cstock'!U45","v":0},{"$f":"SUM(BS8:CL8)","v":113335.47194000002},{"$f":"'UD2 CALC_Cstock'!X45","v":4282.8557769999998},{"$f":"'UD2 CALC_Cstock'!Z45","v":3133.5314539999999},{"$f":"'UD2 CALC_Cstock'!AB45","v":1965.1263999999999},{"$f":"SUM(CN8:CP8)","v":9381.5136309999998},{"$f":"CM8-CQ8","v":103953.95830900002},{"$f":"-CR8*44/12/1000","v":-381.16451379966674},{"$f":"'6. UD2 Assumptions'!C67","v":408},{"$f":"'6. UD2 Assumptions'!D67","v":116},{"$f":"'6. UD2 Assumptions'!E67","v":2389},{"$f":"'6. UD2 Assumptions'!F67","v":710},{"$f":"'6. UD2 Assumptions'!G67","v":12276},{"$f":"'6. UD2 Assumptions'!I67","v":176},{"$f":"'6. UD2 Assumptions'!J67","v":110},{"$f":"'6. UD2 Assumptions'!K67","v":889},{"$f":"'6. UD2 Assumptions'!L67","v":5085},{"$f":"'6. UD2 Assumptions'!M67","v":139},{"$f":"'6. UD2 Assumptions'!O67","v":546},{"$f":"'6. UD2 Assumptions'!P67","v":967},{"$f":"'6. UD2 Assumptions'!Q67","v":2684},{"$f":"'6. UD2 Assumptions'!R67","v":5478},{"$f":"'6. UD2 Assumptions'!S67","v":62},{"$f":"'6. UD2 Assumptions'!T67","v":15146},{"$f":"'6. UD2 Assumptions'!U67","v":61},{"$f":"'6. UD2 Assumptions'!W67","v":0},{"$f":"'6. UD2 Assumptions'!X67","v":0},{"$f":"'6. UD2 Assumptions'!Y67","v":0},{"$f":"SUM(CT8:DM8)","v":47242},{"$f":"'UD2 CALC_Cstock'!B79","v":2454.5280000000002},{"$f":"'UD2 CALC_Cstock'!C79","v":697.85599999999999},{"$f":"'UD2 CALC_Cstock'!D79","v":18683.891199999998},{"$f":"'UD2 CALC_Cstock'!E79","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F79","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G79","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H79","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I79","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J79","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K79","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L79","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M79","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N79","v":10369.365600000001},{"$f":"'UD2 CALC_Cstock'!O79","v":16225.507319999999},{"$f":"'UD2 CALC_Cstock'!P79","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q79","v":30232.779140000006},{"$f":"'UD2 CALC_Cstock'!R79","v":401.38},{"$f":"'UD2 CALC_Cstock'!S79","v":0},{"$f":"'UD2 CALC_Cstock'!T79","v":0},{"$f":"'UD2 CALC_Cstock'!U79","v":0},{"$f":"SUM(DO8:EH8)","v":113335.47194000002},{"$f":"'UD2 CALC_Cstock'!X79","v":4282.8557769999998},{"$f":"'UD2 CALC_Cstock'!Z79","v":3133.5314539999999},{"$f":"'UD2 CALC_Cstock'!AB79","v":1965.1263999999999},{"$f":"SUM(EJ8:EL8)","v":9381.5136309999998},{"$f":"EI8-EM8","v":103953.95830900002},{"$f":"-EN8*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. UD2 Assumptions'!C8","v":384},{"$f":"'6. UD2 Assumptions'!D8","v":112},{"$f":"'6. UD2 Assumptions'!E8","v":2410},{"$f":"'6. UD2 Assumptions'!F8","v":710},{"$f":"'6. UD2 Assumptions'!G8","v":12276},{"$f":"'6. UD2 Assumptions'!I8","v":176},{"$f":"'6. UD2 Assumptions'!J8","v":110},{"$f":"'6. UD2 Assumptions'!K8","v":889},{"$f":"'6. UD2 Assumptions'!L8","v":5085},{"$f":"'6. UD2 Assumptions'!M8","v":139},{"$f":"'6. UD2 Assumptions'!O8","v":546},{"$f":"'6. UD2 Assumptions'!P8","v":967},{"$f":"'6. UD2 Assumptions'!Q8","v":2734},{"$f":"'6. UD2 Assumptions'!R8","v":5461},{"$f":"'6. UD2 Assumptions'!S8","v":62},{"$f":"'6. UD2 Assumptions'!T8","v":15113},{"$f":"'6. UD2 Assumptions'!U8","v":75},{"$f":"'6. UD2 Assumptions'!W8","v":0},{"$f":"'6. UD2 Assumptions'!X8","v":0},{"$f":"'6. UD2 Assumptions'!Y8","v":0},{"$f":"SUM(B9:U9)","v":47249},{"$f":"'UD2 CALC_Cstock'!B13","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C13","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D13","v":18848.128000000001},{"$f":"'UD2 CALC_Cstock'!E13","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F13","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G13","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H13","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I13","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J13","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K13","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L13","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M13","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N13","v":10562.535600000001},{"$f":"'UD2 CALC_Cstock'!O13","v":16175.154339999995},{"$f":"'UD2 CALC_Cstock'!P13","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q13","v":30166.908170000006},{"$f":"'UD2 CALC_Cstock'!R13","v":493.5},{"$f":"'UD2 CALC_Cstock'!S13","v":0},{"$f":"'UD2 CALC_Cstock'!T13","v":0},{"$f":"'UD2 CALC_Cstock'!U13","v":0},{"$f":"SUM(W9:AP9)","v":113500.32678999999},{"$f":"'UD2 CALC_Cstock'!X13","v":3483.0196470000005},{"$f":"'UD2 CALC_Cstock'!Z13","v":3656.6579980000006},{"$f":"'UD2 CALC_Cstock'!AB13","v":772.670976},{"$f":"SUM(AR9:AT9)","v":7912.3486210000019},{"$f":"AQ9-AU9","v":105587.97816899999},{"$f":"-AV9*44/12/1000","v":-387.15591995299997},{"$f":"'6. UD2 Assumptions'!C38","v":384},{"$f":"'6. UD2 Assumptions'!D38","v":112},{"$f":"'6. UD2 Assumptions'!E38","v":2410},{"$f":"'6. UD2 Assumptions'!F38","v":710},{"$f":"'6. UD2 Assumptions'!G38","v":12276},{"$f":"'6. UD2 Assumptions'!I38","v":176},{"$f":"'6. UD2 Assumptions'!J38","v":110},{"$f":"'6. UD2 Assumptions'!K38","v":889},{"$f":"'6. UD2 Assumptions'!L38","v":5085},{"$f":"'6. UD2 Assumptions'!M38","v":139},{"$f":"'6. UD2 Assumptions'!O38","v":546},{"$f":"'6. UD2 Assumptions'!P38","v":967},{"$f":"'6. UD2 Assumptions'!Q38","v":2734},{"$f":"'6. UD2 Assumptions'!R38","v":5461},{"$f":"'6. UD2 Assumptions'!S38","v":62},{"$f":"'6. UD2 Assumptions'!T38","v":15113},{"$f":"'6. UD2 Assumptions'!U38","v":75},{"$f":"'6. UD2 Assumptions'!W38","v":0},{"$f":"'6. UD2 Assumptions'!X38","v":0},{"$f":"'6. UD2 Assumptions'!Y38","v":0},{"$f":"SUM(AX9:BQ9)","v":47249},{"$f":"'UD2 CALC_Cstock'!B46","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C46","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D46","v":18848.128000000001},{"$f":"'UD2 CALC_Cstock'!E46","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F46","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G46","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H46","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I46","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J46","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K46","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L46","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M46","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N46","v":10562.535600000001},{"$f":"'UD2 CALC_Cstock'!O46","v":16175.154339999995},{"$f":"'UD2 CALC_Cstock'!P46","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q46","v":30166.908170000006},{"$f":"'UD2 CALC_Cstock'!R46","v":493.5},{"$f":"'UD2 CALC_Cstock'!S46","v":0},{"$f":"'UD2 CALC_Cstock'!T46","v":0},{"$f":"'UD2 CALC_Cstock'!U46","v":0},{"$f":"SUM(BS9:CL9)","v":113500.32678999999},{"$f":"'UD2 CALC_Cstock'!X46","v":3483.0196470000005},{"$f":"'UD2 CALC_Cstock'!Z46","v":3656.6579980000006},{"$f":"'UD2 CALC_Cstock'!AB46","v":772.670976},{"$f":"SUM(CN9:CP9)","v":7912.3486210000019},{"$f":"CM9-CQ9","v":105587.97816899999},{"$f":"-CR9*44/12/1000","v":-387.15591995299997},{"$f":"'6. UD2 Assumptions'!C68","v":384},{"$f":"'6. UD2 Assumptions'!D68","v":112},{"$f":"'6. UD2 Assumptions'!E68","v":2410},{"$f":"'6. UD2 Assumptions'!F68","v":710},{"$f":"'6. UD2 Assumptions'!G68","v":12276},{"$f":"'6. UD2 Assumptions'!I68","v":176},{"$f":"'6. UD2 Assumptions'!J68","v":110},{"$f":"'6. UD2 Assumptions'!K68","v":889},{"$f":"'6. UD2 Assumptions'!L68","v":5085},{"$f":"'6. UD2 Assumptions'!M68","v":139},{"$f":"'6. UD2 Assumptions'!O68","v":546},{"$f":"'6. UD2 Assumptions'!P68","v":967},{"$f":"'6. UD2 Assumptions'!Q68","v":2734},{"$f":"'6. UD2 Assumptions'!R68","v":5461},{"$f":"'6. UD2 Assumptions'!S68","v":62},{"$f":"'6. UD2 Assumptions'!T68","v":15113},{"$f":"'6. UD2 Assumptions'!U68","v":75},{"$f":"'6. UD2 Assumptions'!W68","v":0},{"$f":"'6. UD2 Assumptions'!X68","v":0},{"$f":"'6. UD2 Assumptions'!Y68","v":0},{"$f":"SUM(CT9:DM9)","v":47249},{"$f":"'UD2 CALC_Cstock'!B80","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C80","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D80","v":18848.128000000001},{"$f":"'UD2 CALC_Cstock'!E80","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F80","v":13293.434880000001},{"$f":"'UD2 CALC_Cstock'!G80","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H80","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I80","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J80","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K80","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L80","v":2109.4164000000001},{"$f":"'UD2 CALC_Cstock'!M80","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N80","v":10562.535600000001},{"$f":"'UD2 CALC_Cstock'!O80","v":16175.154339999995},{"$f":"'UD2 CALC_Cstock'!P80","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q80","v":30166.908170000006},{"$f":"'UD2 CALC_Cstock'!R80","v":493.5},{"$f":"'UD2 CALC_Cstock'!S80","v":0},{"$f":"'UD2 CALC_Cstock'!T80","v":0},{"$f":"'UD2 CALC_Cstock'!U80","v":0},{"$f":"SUM(DO9:EH9)","v":113500.32678999999},{"$f":"'UD2 CALC_Cstock'!X80","v":3483.0196470000005},{"$f":"'UD2 CALC_Cstock'!Z80","v":3656.6579980000006},{"$f":"'UD2 CALC_Cstock'!AB80","v":772.670976},{"$f":"SUM(EJ9:EL9)","v":7912.3486210000019},{"$f":"EI9-EM9","v":105587.97816899999},{"$f":"-EN9*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. UD2 Assumptions'!C9","v":384},{"$f":"'6. UD2 Assumptions'!D9","v":112},{"$f":"'6. UD2 Assumptions'!E9","v":2413},{"$f":"'6. UD2 Assumptions'!F9","v":710},{"$f":"'6. UD2 Assumptions'!G9","v":12254},{"$f":"'6. UD2 Assumptions'!I9","v":176},{"$f":"'6. UD2 Assumptions'!J9","v":110},{"$f":"'6. UD2 Assumptions'!K9","v":889},{"$f":"'6. UD2 Assumptions'!L9","v":5085},{"$f":"'6. UD2 Assumptions'!M9","v":139},{"$f":"'6. UD2 Assumptions'!O9","v":550},{"$f":"'6. UD2 Assumptions'!P9","v":967},{"$f":"'6. UD2 Assumptions'!Q9","v":2533},{"$f":"'6. UD2 Assumptions'!R9","v":5632},{"$f":"'6. UD2 Assumptions'!S9","v":62},{"$f":"'6. UD2 Assumptions'!T9","v":15143},{"$f":"'6. UD2 Assumptions'!U9","v":84},{"$f":"'6. UD2 Assumptions'!W9","v":0},{"$f":"'6. UD2 Assumptions'!X9","v":0},{"$f":"'6. UD2 Assumptions'!Y9","v":0},47243,{"$f":"'UD2 CALC_Cstock'!B14","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C14","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D14","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E14","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F14","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G14","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H14","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I14","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J14","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K14","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L14","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M14","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N14","v":9785.9922000000006},{"$f":"'UD2 CALC_Cstock'!O14","v":16681.646079999999},{"$f":"'UD2 CALC_Cstock'!P14","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q14","v":30226.790870000004},{"$f":"'UD2 CALC_Cstock'!R14","v":552.71999999999991},{"$f":"'UD2 CALC_Cstock'!S14","v":0},{"$f":"'UD2 CALC_Cstock'!T14","v":0},{"$f":"'UD2 CALC_Cstock'!U14","v":0},113364.47047,{"$f":"'UD2 CALC_Cstock'!X14","v":2823.0590419999999},{"$f":"'UD2 CALC_Cstock'!Z14","v":2673.7308300000004},{"$f":"'UD2 CALC_Cstock'!AB14","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. UD2 Assumptions'!C39","v":384},{"$f":"'6. UD2 Assumptions'!D39","v":112},{"$f":"'6. UD2 Assumptions'!E39","v":2413},{"$f":"'6. UD2 Assumptions'!F39","v":710},{"$f":"'6. UD2 Assumptions'!G39","v":12254},{"$f":"'6. UD2 Assumptions'!I39","v":176},{"$f":"'6. UD2 Assumptions'!J39","v":110},{"$f":"'6. UD2 Assumptions'!K39","v":889},{"$f":"'6. UD2 Assumptions'!L39","v":5085},{"$f":"'6. UD2 Assumptions'!M39","v":139},{"$f":"'6. UD2 Assumptions'!O39","v":550},{"$f":"'6. UD2 Assumptions'!P39","v":967},{"$f":"'6. UD2 Assumptions'!Q39","v":2533},{"$f":"'6. UD2 Assumptions'!R39","v":5632},{"$f":"'6. UD2 Assumptions'!S39","v":62},{"$f":"'6. UD2 Assumptions'!T39","v":15143},{"$f":"'6. UD2 Assumptions'!U39","v":84},{"$f":"'6. UD2 Assumptions'!W39","v":0},{"$f":"'6. UD2 Assumptions'!X39","v":0},{"$f":"'6. UD2 Assumptions'!Y39","v":0},47243,{"$f":"'UD2 CALC_Cstock'!B47","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C47","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D47","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E47","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F47","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G47","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H47","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I47","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J47","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K47","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L47","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M47","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N47","v":9785.9922000000006},{"$f":"'UD2 CALC_Cstock'!O47","v":16681.646079999999},{"$f":"'UD2 CALC_Cstock'!P47","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q47","v":30226.790870000004},{"$f":"'UD2 CALC_Cstock'!R47","v":552.71999999999991},{"$f":"'UD2 CALC_Cstock'!S47","v":0},{"$f":"'UD2 CALC_Cstock'!T47","v":0},{"$f":"'UD2 CALC_Cstock'!U47","v":0},113364.47047,{"$f":"'UD2 CALC_Cstock'!X47","v":2823.0590419999999},{"$f":"'UD2 CALC_Cstock'!Z47","v":2673.7308300000004},{"$f":"'UD2 CALC_Cstock'!AB47","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997,{"$f":"'6. UD2 Assumptions'!C69","v":384},{"$f":"'6. UD2 Assumptions'!D69","v":112},{"$f":"'6. UD2 Assumptions'!E69","v":2413},{"$f":"'6. UD2 Assumptions'!F69","v":710},{"$f":"'6. UD2 Assumptions'!G69","v":12254},{"$f":"'6. UD2 Assumptions'!I69","v":176},{"$f":"'6. UD2 Assumptions'!J69","v":110},{"$f":"'6. UD2 Assumptions'!K69","v":889},{"$f":"'6. UD2 Assumptions'!L69","v":5085},{"$f":"'6. UD2 Assumptions'!M69","v":139},{"$f":"'6. UD2 Assumptions'!O69","v":550},{"$f":"'6. UD2 Assumptions'!P69","v":967},{"$f":"'6. UD2 Assumptions'!Q69","v":2533},{"$f":"'6. UD2 Assumptions'!R69","v":5632},{"$f":"'6. UD2 Assumptions'!S69","v":62},{"$f":"'6. UD2 Assumptions'!T69","v":15143},{"$f":"'6. UD2 Assumptions'!U69","v":84},{"$f":"'6. UD2 Assumptions'!W69","v":0},{"$f":"'6. UD2 Assumptions'!X69","v":0},{"$f":"'6. UD2 Assumptions'!Y69","v":0},47243,{"$f":"'UD2 CALC_Cstock'!B81","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C81","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D81","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E81","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F81","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G81","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H81","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I81","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J81","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K81","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L81","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M81","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N81","v":9785.9922000000006},{"$f":"'UD2 CALC_Cstock'!O81","v":16681.646079999999},{"$f":"'UD2 CALC_Cstock'!P81","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q81","v":30226.790870000004},{"$f":"'UD2 CALC_Cstock'!R81","v":552.71999999999991},{"$f":"'UD2 CALC_Cstock'!S81","v":0},{"$f":"'UD2 CALC_Cstock'!T81","v":0},{"$f":"'UD2 CALC_Cstock'!U81","v":0},113364.47047,{"$f":"'UD2 CALC_Cstock'!X81","v":2823.0590419999999},{"$f":"'UD2 CALC_Cstock'!Z81","v":2673.7308300000004},{"$f":"'UD2 CALC_Cstock'!AB81","v":568.63232000000005},6065.422192,107299.048278,-393.42984368599997]
[2009,{"$f":"'6. UD2 Assumptions'!C10","v":384},{"$f":"'6. UD2 Assumptions'!D10","v":112},{"$f":"'6. UD2 Assumptions'!E10","v":2413},{"$f":"'6. UD2 Assumptions'!F10","v":710},{"$f":"'6. UD2 Assumptions'!G10","v":12254},{"$f":"'6. UD2 Assumptions'!I10","v":176},{"$f":"'6. UD2 Assumptions'!J10","v":110},{"$f":"'6. UD2 Assumptions'!K10","v":889},{"$f":"'6. UD2 Assumptions'!L10","v":5085},{"$f":"'6. UD2 Assumptions'!M10","v":139},{"$f":"'6. UD2 Assumptions'!O10","v":550},{"$f":"'6. UD2 Assumptions'!P10","v":967},{"$f":"'6. UD2 Assumptions'!Q10","v":2476},{"$f":"'6. UD2 Assumptions'!R10","v":5721},{"$f":"'6. UD2 Assumptions'!S10","v":62},{"$f":"'6. UD2 Assumptions'!T10","v":15111},{"$f":"'6. UD2 Assumptions'!U10","v":98},{"$f":"'6. UD2 Assumptions'!W10","v":0},{"$f":"'6. UD2 Assumptions'!X10","v":0},{"$f":"'6. UD2 Assumptions'!Y10","v":0},47257,{"$f":"'UD2 CALC_Cstock'!B15","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C15","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D15","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E15","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F15","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G15","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H15","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I15","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J15","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K15","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L15","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M15","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N15","v":9565.7783999999992},{"$f":"'UD2 CALC_Cstock'!O15","v":16945.258739999997},{"$f":"'UD2 CALC_Cstock'!P15","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q15","v":30162.915990000001},{"$f":"'UD2 CALC_Cstock'!R15","v":644.83999999999992},{"$f":"'UD2 CALC_Cstock'!S15","v":0},{"$f":"'UD2 CALC_Cstock'!T15","v":0},{"$f":"'UD2 CALC_Cstock'!U15","v":0},113436.11444999999,{"$f":"'UD2 CALC_Cstock'!X15","v":2531.7572250000003},{"$f":"'UD2 CALC_Cstock'!Z15","v":2810.5070809999997},{"$f":"'UD2 CALC_Cstock'!AB15","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. UD2 Assumptions'!C40","v":384},{"$f":"'6. UD2 Assumptions'!D40","v":112},{"$f":"'6. UD2 Assumptions'!E40","v":2413},{"$f":"'6. UD2 Assumptions'!F40","v":710},{"$f":"'6. UD2 Assumptions'!G40","v":12254},{"$f":"'6. UD2 Assumptions'!I40","v":176},{"$f":"'6. UD2 Assumptions'!J40","v":110},{"$f":"'6. UD2 Assumptions'!K40","v":889},{"$f":"'6. UD2 Assumptions'!L40","v":5085},{"$f":"'6. UD2 Assumptions'!M40","v":139},{"$f":"'6. UD2 Assumptions'!O40","v":550},{"$f":"'6. UD2 Assumptions'!P40","v":967},{"$f":"'6. UD2 Assumptions'!Q40","v":2476},{"$f":"'6. UD2 Assumptions'!R40","v":5721},{"$f":"'6. UD2 Assumptions'!S40","v":62},{"$f":"'6. UD2 Assumptions'!T40","v":15111},{"$f":"'6. UD2 Assumptions'!U40","v":98},{"$f":"'6. UD2 Assumptions'!W40","v":0},{"$f":"'6. UD2 Assumptions'!X40","v":0},{"$f":"'6. UD2 Assumptions'!Y40","v":0},47257,{"$f":"'UD2 CALC_Cstock'!B48","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C48","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D48","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E48","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F48","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G48","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H48","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I48","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J48","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K48","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L48","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M48","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N48","v":9565.7783999999992},{"$f":"'UD2 CALC_Cstock'!O48","v":16945.258739999997},{"$f":"'UD2 CALC_Cstock'!P48","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q48","v":30162.915990000001},{"$f":"'UD2 CALC_Cstock'!R48","v":644.83999999999992},{"$f":"'UD2 CALC_Cstock'!S48","v":0},{"$f":"'UD2 CALC_Cstock'!T48","v":0},{"$f":"'UD2 CALC_Cstock'!U48","v":0},113436.11444999999,{"$f":"'UD2 CALC_Cstock'!X48","v":2531.7572250000003},{"$f":"'UD2 CALC_Cstock'!Z48","v":2810.5070809999997},{"$f":"'UD2 CALC_Cstock'!AB48","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665,{"$f":"'6. UD2 Assumptions'!C70","v":384},{"$f":"'6. UD2 Assumptions'!D70","v":112},{"$f":"'6. UD2 Assumptions'!E70","v":2413},{"$f":"'6. UD2 Assumptions'!F70","v":710},{"$f":"'6. UD2 Assumptions'!G70","v":12254},{"$f":"'6. UD2 Assumptions'!I70","v":176},{"$f":"'6. UD2 Assumptions'!J70","v":110},{"$f":"'6. UD2 Assumptions'!K70","v":889},{"$f":"'6. UD2 Assumptions'!L70","v":5085},{"$f":"'6. UD2 Assumptions'!M70","v":139},{"$f":"'6. UD2 Assumptions'!O70","v":550},{"$f":"'6. UD2 Assumptions'!P70","v":967},{"$f":"'6. UD2 Assumptions'!Q70","v":2476},{"$f":"'6. UD2 Assumptions'!R70","v":5721},{"$f":"'6. UD2 Assumptions'!S70","v":62},{"$f":"'6. UD2 Assumptions'!T70","v":15111},{"$f":"'6. UD2 Assumptions'!U70","v":98},{"$f":"'6. UD2 Assumptions'!W70","v":0},{"$f":"'6. UD2 Assumptions'!X70","v":0},{"$f":"'6. UD2 Assumptions'!Y70","v":0},47257,{"$f":"'UD2 CALC_Cstock'!B82","v":2310.1440000000002},{"$f":"'UD2 CALC_Cstock'!C82","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D82","v":18871.590399999997},{"$f":"'UD2 CALC_Cstock'!E82","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F82","v":13269.61152},{"$f":"'UD2 CALC_Cstock'!G82","v":923.15520000000004},{"$f":"'UD2 CALC_Cstock'!H82","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I82","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J82","v":3728.3220000000001},{"$f":"'UD2 CALC_Cstock'!K82","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L82","v":2124.87},{"$f":"'UD2 CALC_Cstock'!M82","v":3735.9078},{"$f":"'UD2 CALC_Cstock'!N82","v":9565.7783999999992},{"$f":"'UD2 CALC_Cstock'!O82","v":16945.258739999997},{"$f":"'UD2 CALC_Cstock'!P82","v":239.5308},{"$f":"'UD2 CALC_Cstock'!Q82","v":30162.915990000001},{"$f":"'UD2 CALC_Cstock'!R82","v":644.83999999999992},{"$f":"'UD2 CALC_Cstock'!S82","v":0},{"$f":"'UD2 CALC_Cstock'!T82","v":0},{"$f":"'UD2 CALC_Cstock'!U82","v":0},113436.11444999999,{"$f":"'UD2 CALC_Cstock'!X82","v":2531.7572250000003},{"$f":"'UD2 CALC_Cstock'!Z82","v":2810.5070809999997},{"$f":"'UD2 CALC_Cstock'!AB82","v":204.96211199999996},5547.2264180000002,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. UD2 Assumptions'!C11","v":382},{"$f":"'6. UD2 Assumptions'!D11","v":112},{"$f":"'6. UD2 Assumptions'!E11","v":2433},{"$f":"'6. UD2 Assumptions'!F11","v":710},{"$f":"'6. UD2 Assumptions'!G11","v":12242},{"$f":"'6. UD2 Assumptions'!I11","v":174},{"$f":"'6. UD2 Assumptions'!J11","v":110},{"$f":"'6. UD2 Assumptions'!K11","v":889},{"$f":"'6. UD2 Assumptions'!L11","v":5079},{"$f":"'6. UD2 Assumptions'!M11","v":139},{"$f":"'6. UD2 Assumptions'!O11","v":565},{"$f":"'6. UD2 Assumptions'!P11","v":965},{"$f":"'6. UD2 Assumptions'!Q11","v":2382},{"$f":"'6. UD2 Assumptions'!R11","v":5817},{"$f":"'6. UD2 Assumptions'!S11","v":60},{"$f":"'6. UD2 Assumptions'!T11","v":15100},{"$f":"'6. UD2 Assumptions'!U11","v":112},{"$f":"'6. UD2 Assumptions'!W11","v":0},{"$f":"'6. UD2 Assumptions'!X11","v":0},{"$f":"'6. UD2 Assumptions'!Y11","v":0},47271,{"$f":"'UD2 CALC_Cstock'!B16","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C16","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D16","v":19028.006399999998},{"$f":"'UD2 CALC_Cstock'!E16","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F16","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G16","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H16","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I16","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J16","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K16","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L16","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M16","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N16","v":9202.6188000000002},{"$f":"'UD2 CALC_Cstock'!O16","v":17229.604979999996},{"$f":"'UD2 CALC_Cstock'!P16","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q16","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R16","v":736.95999999999992},{"$f":"'UD2 CALC_Cstock'!S16","v":0},{"$f":"'UD2 CALC_Cstock'!T16","v":0},{"$f":"'UD2 CALC_Cstock'!U16","v":0},113586.46133999999,{"$f":"'UD2 CALC_Cstock'!X16","v":2504.7232480000002},{"$f":"'UD2 CALC_Cstock'!Z16","v":4808.8560890000008},{"$f":"'UD2 CALC_Cstock'!AB16","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. UD2 Assumptions'!C41","v":382},{"$f":"'6. UD2 Assumptions'!D41","v":112},{"$f":"'6. UD2 Assumptions'!E41","v":2433},{"$f":"'6. UD2 Assumptions'!F41","v":710},{"$f":"'6. UD2 Assumptions'!G41","v":12242},{"$f":"'6. UD2 Assumptions'!I41","v":174},{"$f":"'6. UD2 Assumptions'!J41","v":110},{"$f":"'6. UD2 Assumptions'!K41","v":889},{"$f":"'6. UD2 Assumptions'!L41","v":5079},{"$f":"'6. UD2 Assumptions'!M41","v":139},{"$f":"'6. UD2 Assumptions'!O41","v":565},{"$f":"'6. UD2 Assumptions'!P41","v":965},{"$f":"'6. UD2 Assumptions'!Q41","v":2382},{"$f":"'6. UD2 Assumptions'!R41","v":5817},{"$f":"'6. UD2 Assumptions'!S41","v":60},{"$f":"'6. UD2 Assumptions'!T41","v":15100},{"$f":"'6. UD2 Assumptions'!U41","v":112},{"$f":"'6. UD2 Assumptions'!W41","v":0},{"$f":"'6. UD2 Assumptions'!X41","v":0},{"$f":"'6. UD2 Assumptions'!Y41","v":0},47271,{"$f":"'UD2 CALC_Cstock'!B49","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C49","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D49","v":19028.006399999998},{"$f":"'UD2 CALC_Cstock'!E49","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F49","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G49","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H49","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I49","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J49","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K49","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L49","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M49","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N49","v":9202.6188000000002},{"$f":"'UD2 CALC_Cstock'!O49","v":17229.604979999996},{"$f":"'UD2 CALC_Cstock'!P49","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q49","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R49","v":736.95999999999992},{"$f":"'UD2 CALC_Cstock'!S49","v":0},{"$f":"'UD2 CALC_Cstock'!T49","v":0},{"$f":"'UD2 CALC_Cstock'!U49","v":0},113586.46133999999,{"$f":"'UD2 CALC_Cstock'!X49","v":2504.7232480000002},{"$f":"'UD2 CALC_Cstock'!Z49","v":4808.8560890000008},{"$f":"'UD2 CALC_Cstock'!AB49","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333,{"$f":"'6. UD2 Assumptions'!C71","v":382},{"$f":"'6. UD2 Assumptions'!D71","v":112},{"$f":"'6. UD2 Assumptions'!E71","v":2433},{"$f":"'6. UD2 Assumptions'!F71","v":710},{"$f":"'6. UD2 Assumptions'!G71","v":12242},{"$f":"'6. UD2 Assumptions'!I71","v":174},{"$f":"'6. UD2 Assumptions'!J71","v":110},{"$f":"'6. UD2 Assumptions'!K71","v":889},{"$f":"'6. UD2 Assumptions'!L71","v":5079},{"$f":"'6. UD2 Assumptions'!M71","v":139},{"$f":"'6. UD2 Assumptions'!O71","v":565},{"$f":"'6. UD2 Assumptions'!P71","v":965},{"$f":"'6. UD2 Assumptions'!Q71","v":2382},{"$f":"'6. UD2 Assumptions'!R71","v":5817},{"$f":"'6. UD2 Assumptions'!S71","v":60},{"$f":"'6. UD2 Assumptions'!T71","v":15100},{"$f":"'6. UD2 Assumptions'!U71","v":112},{"$f":"'6. UD2 Assumptions'!W71","v":0},{"$f":"'6. UD2 Assumptions'!X71","v":0},{"$f":"'6. UD2 Assumptions'!Y71","v":0},47271,{"$f":"'UD2 CALC_Cstock'!B83","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C83","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D83","v":19028.006399999998},{"$f":"'UD2 CALC_Cstock'!E83","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F83","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G83","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H83","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I83","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J83","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K83","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L83","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M83","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N83","v":9202.6188000000002},{"$f":"'UD2 CALC_Cstock'!O83","v":17229.604979999996},{"$f":"'UD2 CALC_Cstock'!P83","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q83","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R83","v":736.95999999999992},{"$f":"'UD2 CALC_Cstock'!S83","v":0},{"$f":"'UD2 CALC_Cstock'!T83","v":0},{"$f":"'UD2 CALC_Cstock'!U83","v":0},113586.46133999999,{"$f":"'UD2 CALC_Cstock'!X83","v":2504.7232480000002},{"$f":"'UD2 CALC_Cstock'!Z83","v":4808.8560890000008},{"$f":"'UD2 CALC_Cstock'!AB83","v":326.98163200000005},7640.560969000001,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. UD2 Assumptions'!C12","v":382},{"$f":"'6. UD2 Assumptions'!D12","v":112},{"$f":"'6. UD2 Assumptions'!E12","v":2437},{"$f":"'6. UD2 Assumptions'!F12","v":710},{"$f":"'6. UD2 Assumptions'!G12","v":12242},{"$f":"'6. UD2 Assumptions'!I12","v":174},{"$f":"'6. UD2 Assumptions'!J12","v":110},{"$f":"'6. UD2 Assumptions'!K12","v":889},{"$f":"'6. UD2 Assumptions'!L12","v":5079},{"$f":"'6. UD2 Assumptions'!M12","v":139},{"$f":"'6. UD2 Assumptions'!O12","v":565},{"$f":"'6. UD2 Assumptions'!P12","v":965},{"$f":"'6. UD2 Assumptions'!Q12","v":2268},{"$f":"'6. UD2 Assumptions'!R12","v":5908},{"$f":"'6. UD2 Assumptions'!S12","v":60},{"$f":"'6. UD2 Assumptions'!T12","v":15100},{"$f":"'6. UD2 Assumptions'!U12","v":127},{"$f":"'6. UD2 Assumptions'!W12","v":0},{"$f":"'6. UD2 Assumptions'!X12","v":0},{"$f":"'6. UD2 Assumptions'!Y12","v":0},47267,{"$f":"'UD2 CALC_Cstock'!B17","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C17","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D17","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E17","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F17","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G17","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H17","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I17","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J17","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K17","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L17","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M17","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N17","v":8762.1912000000011},{"$f":"'UD2 CALC_Cstock'!O17","v":17499.141519999997},{"$f":"'UD2 CALC_Cstock'!P17","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q17","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R17","v":835.66},{"$f":"'UD2 CALC_Cstock'!S17","v":0},{"$f":"'UD2 CALC_Cstock'!T17","v":0},{"$f":"'UD2 CALC_Cstock'!U17","v":0},113545.55348,{"$f":"'UD2 CALC_Cstock'!X17","v":2261.2982160000001},{"$f":"'UD2 CALC_Cstock'!Z17","v":3312.3270680000001},{"$f":"'UD2 CALC_Cstock'!AB17","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. UD2 Assumptions'!C42","v":382},{"$f":"'6. UD2 Assumptions'!D42","v":112},{"$f":"'6. UD2 Assumptions'!E42","v":2437},{"$f":"'6. UD2 Assumptions'!F42","v":710},{"$f":"'6. UD2 Assumptions'!G42","v":12242},{"$f":"'6. UD2 Assumptions'!I42","v":174},{"$f":"'6. UD2 Assumptions'!J42","v":110},{"$f":"'6. UD2 Assumptions'!K42","v":889},{"$f":"'6. UD2 Assumptions'!L42","v":5079},{"$f":"'6. UD2 Assumptions'!M42","v":139},{"$f":"'6. UD2 Assumptions'!O42","v":565},{"$f":"'6. UD2 Assumptions'!P42","v":965},{"$f":"'6. UD2 Assumptions'!Q42","v":2268},{"$f":"'6. UD2 Assumptions'!R42","v":5908},{"$f":"'6. UD2 Assumptions'!S42","v":60},{"$f":"'6. UD2 Assumptions'!T42","v":15100},{"$f":"'6. UD2 Assumptions'!U42","v":127},{"$f":"'6. UD2 Assumptions'!W42","v":0},{"$f":"'6. UD2 Assumptions'!X42","v":0},{"$f":"'6. UD2 Assumptions'!Y42","v":0},47267,{"$f":"'UD2 CALC_Cstock'!B50","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C50","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D50","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E50","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F50","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G50","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H50","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I50","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J50","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K50","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L50","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M50","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N50","v":8762.1912000000011},{"$f":"'UD2 CALC_Cstock'!O50","v":17499.141519999997},{"$f":"'UD2 CALC_Cstock'!P50","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q50","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R50","v":835.66},{"$f":"'UD2 CALC_Cstock'!S50","v":0},{"$f":"'UD2 CALC_Cstock'!T50","v":0},{"$f":"'UD2 CALC_Cstock'!U50","v":0},113545.55348,{"$f":"'UD2 CALC_Cstock'!X50","v":2261.2982160000001},{"$f":"'UD2 CALC_Cstock'!Z50","v":3312.3270680000001},{"$f":"'UD2 CALC_Cstock'!AB50","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004,{"$f":"'6. UD2 Assumptions'!C72","v":382},{"$f":"'6. UD2 Assumptions'!D72","v":112},{"$f":"'6. UD2 Assumptions'!E72","v":2437},{"$f":"'6. UD2 Assumptions'!F72","v":710},{"$f":"'6. UD2 Assumptions'!G72","v":12242},{"$f":"'6. UD2 Assumptions'!I72","v":174},{"$f":"'6. UD2 Assumptions'!J72","v":110},{"$f":"'6. UD2 Assumptions'!K72","v":889},{"$f":"'6. UD2 Assumptions'!L72","v":5079},{"$f":"'6. UD2 Assumptions'!M72","v":139},{"$f":"'6. UD2 Assumptions'!O72","v":565},{"$f":"'6. UD2 Assumptions'!P72","v":965},{"$f":"'6. UD2 Assumptions'!Q72","v":2268},{"$f":"'6. UD2 Assumptions'!R72","v":5908},{"$f":"'6. UD2 Assumptions'!S72","v":60},{"$f":"'6. UD2 Assumptions'!T72","v":15100},{"$f":"'6. UD2 Assumptions'!U72","v":127},{"$f":"'6. UD2 Assumptions'!W72","v":0},{"$f":"'6. UD2 Assumptions'!X72","v":0},{"$f":"'6. UD2 Assumptions'!Y72","v":0},47267,{"$f":"'UD2 CALC_Cstock'!B84","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C84","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D84","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E84","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F84","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G84","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H84","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I84","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J84","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K84","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L84","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M84","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N84","v":8762.1912000000011},{"$f":"'UD2 CALC_Cstock'!O84","v":17499.141519999997},{"$f":"'UD2 CALC_Cstock'!P84","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q84","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R84","v":835.66},{"$f":"'UD2 CALC_Cstock'!S84","v":0},{"$f":"'UD2 CALC_Cstock'!T84","v":0},{"$f":"'UD2 CALC_Cstock'!U84","v":0},113545.55348,{"$f":"'UD2 CALC_Cstock'!X84","v":2261.2982160000001},{"$f":"'UD2 CALC_Cstock'!Z84","v":3312.3270680000001},{"$f":"'UD2 CALC_Cstock'!AB84","v":313.08226559999997},5886.7075495999998,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. UD2 Assumptions'!C13","v":382},{"$f":"'6. UD2 Assumptions'!D13","v":112},{"$f":"'6. UD2 Assumptions'!E13","v":2437},{"$f":"'6. UD2 Assumptions'!F13","v":710},{"$f":"'6. UD2 Assumptions'!G13","v":12242},{"$f":"'6. UD2 Assumptions'!I13","v":174},{"$f":"'6. UD2 Assumptions'!J13","v":110},{"$f":"'6. UD2 Assumptions'!K13","v":889},{"$f":"'6. UD2 Assumptions'!L13","v":5079},{"$f":"'6. UD2 Assumptions'!M13","v":139},{"$f":"'6. UD2 Assumptions'!O13","v":565},{"$f":"'6. UD2 Assumptions'!P13","v":965},{"$f":"'6. UD2 Assumptions'!Q13","v":2203},{"$f":"'6. UD2 Assumptions'!R13","v":5976},{"$f":"'6. UD2 Assumptions'!S13","v":60},{"$f":"'6. UD2 Assumptions'!T13","v":15100},{"$f":"'6. UD2 Assumptions'!U13","v":140},{"$f":"'6. UD2 Assumptions'!W13","v":0},{"$f":"'6. UD2 Assumptions'!X13","v":0},{"$f":"'6. UD2 Assumptions'!Y13","v":0},47283,{"$f":"'UD2 CALC_Cstock'!B18","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C18","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D18","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E18","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F18","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G18","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H18","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I18","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J18","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K18","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L18","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M18","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N18","v":8511.0702000000001},{"$f":"'UD2 CALC_Cstock'!O18","v":17700.55344},{"$f":"'UD2 CALC_Cstock'!P18","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q18","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R18","v":921.19999999999993},{"$f":"'UD2 CALC_Cstock'!S18","v":0},{"$f":"'UD2 CALC_Cstock'!T18","v":0},{"$f":"'UD2 CALC_Cstock'!U18","v":0},113581.3844,{"$f":"'UD2 CALC_Cstock'!X18","v":1601.3437210000002},{"$f":"'UD2 CALC_Cstock'!Z18","v":2628.9626719999997},{"$f":"'UD2 CALC_Cstock'!AB18","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. UD2 Assumptions'!C43","v":382},{"$f":"'6. UD2 Assumptions'!D43","v":112},{"$f":"'6. UD2 Assumptions'!E43","v":2437},{"$f":"'6. UD2 Assumptions'!F43","v":710},{"$f":"'6. UD2 Assumptions'!G43","v":12242},{"$f":"'6. UD2 Assumptions'!I43","v":174},{"$f":"'6. UD2 Assumptions'!J43","v":110},{"$f":"'6. UD2 Assumptions'!K43","v":889},{"$f":"'6. UD2 Assumptions'!L43","v":5079},{"$f":"'6. UD2 Assumptions'!M43","v":139},{"$f":"'6. UD2 Assumptions'!O43","v":565},{"$f":"'6. UD2 Assumptions'!P43","v":965},{"$f":"'6. UD2 Assumptions'!Q43","v":2203},{"$f":"'6. UD2 Assumptions'!R43","v":5976},{"$f":"'6. UD2 Assumptions'!S43","v":60},{"$f":"'6. UD2 Assumptions'!T43","v":15100},{"$f":"'6. UD2 Assumptions'!U43","v":140},{"$f":"'6. UD2 Assumptions'!W43","v":0},{"$f":"'6. UD2 Assumptions'!X43","v":0},{"$f":"'6. UD2 Assumptions'!Y43","v":0},47283,{"$f":"'UD2 CALC_Cstock'!B51","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C51","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D51","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E51","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F51","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G51","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H51","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I51","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J51","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K51","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L51","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M51","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N51","v":8511.0702000000001},{"$f":"'UD2 CALC_Cstock'!O51","v":17700.55344},{"$f":"'UD2 CALC_Cstock'!P51","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q51","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R51","v":921.19999999999993},{"$f":"'UD2 CALC_Cstock'!S51","v":0},{"$f":"'UD2 CALC_Cstock'!T51","v":0},{"$f":"'UD2 CALC_Cstock'!U51","v":0},113581.3844,{"$f":"'UD2 CALC_Cstock'!X51","v":1601.3437210000002},{"$f":"'UD2 CALC_Cstock'!Z51","v":2628.9626719999997},{"$f":"'UD2 CALC_Cstock'!AB51","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662,{"$f":"'6. UD2 Assumptions'!C73","v":382},{"$f":"'6. UD2 Assumptions'!D73","v":112},{"$f":"'6. UD2 Assumptions'!E73","v":2437},{"$f":"'6. UD2 Assumptions'!F73","v":710},{"$f":"'6. UD2 Assumptions'!G73","v":12242},{"$f":"'6. UD2 Assumptions'!I73","v":174},{"$f":"'6. UD2 Assumptions'!J73","v":110},{"$f":"'6. UD2 Assumptions'!K73","v":889},{"$f":"'6. UD2 Assumptions'!L73","v":5079},{"$f":"'6. UD2 Assumptions'!M73","v":139},{"$f":"'6. UD2 Assumptions'!O73","v":565},{"$f":"'6. UD2 Assumptions'!P73","v":965},{"$f":"'6. UD2 Assumptions'!Q73","v":2203},{"$f":"'6. UD2 Assumptions'!R73","v":5976},{"$f":"'6. UD2 Assumptions'!S73","v":60},{"$f":"'6. UD2 Assumptions'!T73","v":15100},{"$f":"'6. UD2 Assumptions'!U73","v":140},{"$f":"'6. UD2 Assumptions'!W73","v":0},{"$f":"'6. UD2 Assumptions'!X73","v":0},{"$f":"'6. UD2 Assumptions'!Y73","v":0},47283,{"$f":"'UD2 CALC_Cstock'!B85","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C85","v":673.79200000000003},{"$f":"'UD2 CALC_Cstock'!D85","v":19059.2896},{"$f":"'UD2 CALC_Cstock'!E85","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F85","v":13256.616960000001},{"$f":"'UD2 CALC_Cstock'!G85","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H85","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I85","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J85","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K85","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L85","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M85","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N85","v":8511.0702000000001},{"$f":"'UD2 CALC_Cstock'!O85","v":17700.55344},{"$f":"'UD2 CALC_Cstock'!P85","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q85","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R85","v":921.19999999999993},{"$f":"'UD2 CALC_Cstock'!S85","v":0},{"$f":"'UD2 CALC_Cstock'!T85","v":0},{"$f":"'UD2 CALC_Cstock'!U85","v":0},113581.3844,{"$f":"'UD2 CALC_Cstock'!X85","v":1601.3437210000002},{"$f":"'UD2 CALC_Cstock'!Z85","v":2628.9626719999997},{"$f":"'UD2 CALC_Cstock'!AB85","v":335.21152000000001},4565.5179129999997,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. UD2 Assumptions'!C14","v":382},{"$f":"'6. UD2 Assumptions'!D14","v":111},{"$f":"'6. UD2 Assumptions'!E14","v":2402},{"$f":"'6. UD2 Assumptions'!F14","v":710},{"$f":"'6. UD2 Assumptions'!G14","v":12243},{"$f":"'6. UD2 Assumptions'!I14","v":174},{"$f":"'6. UD2 Assumptions'!J14","v":110},{"$f":"'6. UD2 Assumptions'!K14","v":889},{"$f":"'6. UD2 Assumptions'!L14","v":5079},{"$f":"'6. UD2 Assumptions'!M14","v":139},{"$f":"'6. UD2 Assumptions'!O14","v":565},{"$f":"'6. UD2 Assumptions'!P14","v":965},{"$f":"'6. UD2 Assumptions'!Q14","v":2245},{"$f":"'6. UD2 Assumptions'!R14","v":5934},{"$f":"'6. UD2 Assumptions'!S14","v":60},{"$f":"'6. UD2 Assumptions'!T14","v":15100},{"$f":"'6. UD2 Assumptions'!U14","v":160},{"$f":"'6. UD2 Assumptions'!W14","v":0},{"$f":"'6. UD2 Assumptions'!X14","v":0},{"$f":"'6. UD2 Assumptions'!Y14","v":0},47268,{"$f":"'UD2 CALC_Cstock'!B19","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C19","v":667.77600000000007},{"$f":"'UD2 CALC_Cstock'!D19","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E19","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F19","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G19","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H19","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I19","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J19","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K19","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L19","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M19","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N19","v":8673.3330000000005},{"$f":"'UD2 CALC_Cstock'!O19","v":17576.151959999999},{"$f":"'UD2 CALC_Cstock'!P19","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q19","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R19","v":1052.8},{"$f":"'UD2 CALC_Cstock'!S19","v":0},{"$f":"'UD2 CALC_Cstock'!T19","v":0},{"$f":"'UD2 CALC_Cstock'!U19","v":0},113472.18459999999,{"$f":"'UD2 CALC_Cstock'!X19","v":735.98127199999999},{"$f":"'UD2 CALC_Cstock'!Z19","v":2007.9723990000002},{"$f":"'UD2 CALC_Cstock'!AB19","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. UD2 Assumptions'!C44","v":382},{"$f":"'6. UD2 Assumptions'!D44","v":111},{"$f":"'6. UD2 Assumptions'!E44","v":2402},{"$f":"'6. UD2 Assumptions'!F44","v":710},{"$f":"'6. UD2 Assumptions'!G44","v":12243},{"$f":"'6. UD2 Assumptions'!I44","v":174},{"$f":"'6. UD2 Assumptions'!J44","v":110},{"$f":"'6. UD2 Assumptions'!K44","v":889},{"$f":"'6. UD2 Assumptions'!L44","v":5079},{"$f":"'6. UD2 Assumptions'!M44","v":139},{"$f":"'6. UD2 Assumptions'!O44","v":565},{"$f":"'6. UD2 Assumptions'!P44","v":965},{"$f":"'6. UD2 Assumptions'!Q44","v":2245},{"$f":"'6. UD2 Assumptions'!R44","v":5934},{"$f":"'6. UD2 Assumptions'!S44","v":60},{"$f":"'6. UD2 Assumptions'!T44","v":15100},{"$f":"'6. UD2 Assumptions'!U44","v":160},{"$f":"'6. UD2 Assumptions'!W44","v":0},{"$f":"'6. UD2 Assumptions'!X44","v":0},{"$f":"'6. UD2 Assumptions'!Y44","v":0},47268,{"$f":"'UD2 CALC_Cstock'!B52","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C52","v":667.77600000000007},{"$f":"'UD2 CALC_Cstock'!D52","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E52","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F52","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G52","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H52","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I52","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J52","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K52","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L52","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M52","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N52","v":8673.3330000000005},{"$f":"'UD2 CALC_Cstock'!O52","v":17576.151959999999},{"$f":"'UD2 CALC_Cstock'!P52","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q52","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R52","v":1052.8},{"$f":"'UD2 CALC_Cstock'!S52","v":0},{"$f":"'UD2 CALC_Cstock'!T52","v":0},{"$f":"'UD2 CALC_Cstock'!U52","v":0},113472.18459999999,{"$f":"'UD2 CALC_Cstock'!X52","v":735.98127199999999},{"$f":"'UD2 CALC_Cstock'!Z52","v":2007.9723990000002},{"$f":"'UD2 CALC_Cstock'!AB52","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665,{"$f":"'6. UD2 Assumptions'!C74","v":382},{"$f":"'6. UD2 Assumptions'!D74","v":111},{"$f":"'6. UD2 Assumptions'!E74","v":2402},{"$f":"'6. UD2 Assumptions'!F74","v":710},{"$f":"'6. UD2 Assumptions'!G74","v":12243},{"$f":"'6. UD2 Assumptions'!I74","v":174},{"$f":"'6. UD2 Assumptions'!J74","v":110},{"$f":"'6. UD2 Assumptions'!K74","v":889},{"$f":"'6. UD2 Assumptions'!L74","v":5079},{"$f":"'6. UD2 Assumptions'!M74","v":139},{"$f":"'6. UD2 Assumptions'!O74","v":565},{"$f":"'6. UD2 Assumptions'!P74","v":965},{"$f":"'6. UD2 Assumptions'!Q74","v":2245},{"$f":"'6. UD2 Assumptions'!R74","v":5934},{"$f":"'6. UD2 Assumptions'!S74","v":60},{"$f":"'6. UD2 Assumptions'!T74","v":15100},{"$f":"'6. UD2 Assumptions'!U74","v":160},{"$f":"'6. UD2 Assumptions'!W74","v":0},{"$f":"'6. UD2 Assumptions'!X74","v":0},{"$f":"'6. UD2 Assumptions'!Y74","v":0},47268,{"$f":"'UD2 CALC_Cstock'!B86","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C86","v":667.77600000000007},{"$f":"'UD2 CALC_Cstock'!D86","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E86","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F86","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G86","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H86","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I86","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J86","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K86","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L86","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M86","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N86","v":8673.3330000000005},{"$f":"'UD2 CALC_Cstock'!O86","v":17576.151959999999},{"$f":"'UD2 CALC_Cstock'!P86","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q86","v":30140.959000000003},{"$f":"'UD2 CALC_Cstock'!R86","v":1052.8},{"$f":"'UD2 CALC_Cstock'!S86","v":0},{"$f":"'UD2 CALC_Cstock'!T86","v":0},{"$f":"'UD2 CALC_Cstock'!U86","v":0},113472.18459999999,{"$f":"'UD2 CALC_Cstock'!X86","v":735.98127199999999},{"$f":"'UD2 CALC_Cstock'!Z86","v":2007.9723990000002},{"$f":"'UD2 CALC_Cstock'!AB86","v":348.458752},3092.4124230000002,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. UD2 Assumptions'!C15","v":382},{"$f":"'6. UD2 Assumptions'!D15","v":106},{"$f":"'6. UD2 Assumptions'!E15","v":2402},{"$f":"'6. UD2 Assumptions'!F15","v":710},{"$f":"'6. UD2 Assumptions'!G15","v":12243},{"$f":"'6. UD2 Assumptions'!I15","v":174},{"$f":"'6. UD2 Assumptions'!J15","v":110},{"$f":"'6. UD2 Assumptions'!K15","v":889},{"$f":"'6. UD2 Assumptions'!L15","v":5079},{"$f":"'6. UD2 Assumptions'!M15","v":139},{"$f":"'6. UD2 Assumptions'!O15","v":565},{"$f":"'6. UD2 Assumptions'!P15","v":965},{"$f":"'6. UD2 Assumptions'!Q15","v":2271},{"$f":"'6. UD2 Assumptions'!R15","v":5866},{"$f":"'6. UD2 Assumptions'!S15","v":60},{"$f":"'6. UD2 Assumptions'!T15","v":15142},{"$f":"'6. UD2 Assumptions'!U15","v":181},{"$f":"'6. UD2 Assumptions'!W15","v":0},{"$f":"'6. UD2 Assumptions'!X15","v":0},{"$f":"'6. UD2 Assumptions'!Y15","v":0},47284,{"$f":"'UD2 CALC_Cstock'!B20","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C20","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D20","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E20","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F20","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G20","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H20","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I20","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J20","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K20","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L20","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M20","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N20","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O20","v":17374.740039999997},{"$f":"'UD2 CALC_Cstock'!P20","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q20","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R20","v":1190.98},{"$f":"'UD2 CALC_Cstock'!S20","v":0},{"$f":"'UD2 CALC_Cstock'!T20","v":0},{"$f":"'UD2 CALC_Cstock'!U20","v":0},113563.15686,{"$f":"'UD2 CALC_Cstock'!X20","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z20","v":1866.0603639999999},{"$f":"'UD2 CALC_Cstock'!AB20","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. UD2 Assumptions'!C45","v":382},{"$f":"'6. UD2 Assumptions'!D45","v":106},{"$f":"'6. UD2 Assumptions'!E45","v":2402},{"$f":"'6. UD2 Assumptions'!F45","v":710},{"$f":"'6. UD2 Assumptions'!G45","v":12243},{"$f":"'6. UD2 Assumptions'!I45","v":174},{"$f":"'6. UD2 Assumptions'!J45","v":110},{"$f":"'6. UD2 Assumptions'!K45","v":889},{"$f":"'6. UD2 Assumptions'!L45","v":5079},{"$f":"'6. UD2 Assumptions'!M45","v":139},{"$f":"'6. UD2 Assumptions'!O45","v":565},{"$f":"'6. UD2 Assumptions'!P45","v":965},{"$f":"'6. UD2 Assumptions'!Q45","v":2271},{"$f":"'6. UD2 Assumptions'!R45","v":5866},{"$f":"'6. UD2 Assumptions'!S45","v":60},{"$f":"'6. UD2 Assumptions'!T45","v":15142},{"$f":"'6. UD2 Assumptions'!U45","v":181},{"$f":"'6. UD2 Assumptions'!W45","v":0},{"$f":"'6. UD2 Assumptions'!X45","v":0},{"$f":"'6. UD2 Assumptions'!Y45","v":0},47284,{"$f":"'UD2 CALC_Cstock'!B53","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C53","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D53","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E53","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F53","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G53","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H53","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I53","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J53","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K53","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L53","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M53","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N53","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O53","v":17374.740039999997},{"$f":"'UD2 CALC_Cstock'!P53","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q53","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R53","v":1190.98},{"$f":"'UD2 CALC_Cstock'!S53","v":0},{"$f":"'UD2 CALC_Cstock'!T53","v":0},{"$f":"'UD2 CALC_Cstock'!U53","v":0},113563.15686,{"$f":"'UD2 CALC_Cstock'!X53","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z53","v":1866.0603639999999},{"$f":"'UD2 CALC_Cstock'!AB53","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004,{"$f":"'6. UD2 Assumptions'!C75","v":382},{"$f":"'6. UD2 Assumptions'!D75","v":106},{"$f":"'6. UD2 Assumptions'!E75","v":2402},{"$f":"'6. UD2 Assumptions'!F75","v":710},{"$f":"'6. UD2 Assumptions'!G75","v":12243},{"$f":"'6. UD2 Assumptions'!I75","v":174},{"$f":"'6. UD2 Assumptions'!J75","v":110},{"$f":"'6. UD2 Assumptions'!K75","v":889},{"$f":"'6. UD2 Assumptions'!L75","v":5079},{"$f":"'6. UD2 Assumptions'!M75","v":139},{"$f":"'6. UD2 Assumptions'!O75","v":565},{"$f":"'6. UD2 Assumptions'!P75","v":965},{"$f":"'6. UD2 Assumptions'!Q75","v":2271},{"$f":"'6. UD2 Assumptions'!R75","v":5866},{"$f":"'6. UD2 Assumptions'!S75","v":60},{"$f":"'6. UD2 Assumptions'!T75","v":15142},{"$f":"'6. UD2 Assumptions'!U75","v":181},{"$f":"'6. UD2 Assumptions'!W75","v":0},{"$f":"'6. UD2 Assumptions'!X75","v":0},{"$f":"'6. UD2 Assumptions'!Y75","v":0},47284,{"$f":"'UD2 CALC_Cstock'!B87","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C87","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D87","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E87","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F87","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G87","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H87","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I87","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J87","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K87","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L87","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M87","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N87","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O87","v":17374.740039999997},{"$f":"'UD2 CALC_Cstock'!P87","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q87","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R87","v":1190.98},{"$f":"'UD2 CALC_Cstock'!S87","v":0},{"$f":"'UD2 CALC_Cstock'!T87","v":0},{"$f":"'UD2 CALC_Cstock'!U87","v":0},113563.15686,{"$f":"'UD2 CALC_Cstock'!X87","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z87","v":1866.0603639999999},{"$f":"'UD2 CALC_Cstock'!AB87","v":765.03065600000002},3264.8234159999997,110298.333444,-404.42722262800004]
[{"$f":"A16+1","v":2015},{"$f":"'6. UD2 Assumptions'!C16","v":382},{"$f":"'6. UD2 Assumptions'!D16","v":106},{"$f":"'6. UD2 Assumptions'!E16","v":2402},{"$f":"'6. UD2 Assumptions'!F16","v":710},{"$f":"'6. UD2 Assumptions'!G16","v":12243},{"$f":"'6. UD2 Assumptions'!I16","v":174},{"$f":"'6. UD2 Assumptions'!J16","v":110},{"$f":"'6. UD2 Assumptions'!K16","v":889},{"$f":"'6. UD2 Assumptions'!L16","v":5079},{"$f":"'6. UD2 Assumptions'!M16","v":139},{"$f":"'6. UD2 Assumptions'!O16","v":565},{"$f":"'6. UD2 Assumptions'!P16","v":965},{"$f":"'6. UD2 Assumptions'!Q16","v":2271},{"$f":"'6. UD2 Assumptions'!R16","v":5832},{"$f":"'6. UD2 Assumptions'!S16","v":60},{"$f":"'6. UD2 Assumptions'!T16","v":15142},{"$f":"'6. UD2 Assumptions'!U16","v":182},{"$f":"'6. UD2 Assumptions'!W16","v":0},{"$f":"'6. UD2 Assumptions'!X16","v":0},{"$f":"'6. UD2 Assumptions'!Y16","v":0},47251,{"$f":"'UD2 CALC_Cstock'!B21","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C21","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D21","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E21","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F21","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G21","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H21","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I21","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J21","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K21","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L21","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M21","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N21","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O21","v":17274.034079999998},{"$f":"'UD2 CALC_Cstock'!P21","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q21","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R21","v":1197.56},{"$f":"'UD2 CALC_Cstock'!S21","v":0},{"$f":"'UD2 CALC_Cstock'!T21","v":0},{"$f":"'UD2 CALC_Cstock'!U21","v":0},113469.03089999998,{"$f":"'UD2 CALC_Cstock'!X21","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z21","v":1734.2071773343039},{"$f":"'UD2 CALC_Cstock'!AB21","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. UD2 Assumptions'!C46","v":382},{"$f":"'6. UD2 Assumptions'!D46","v":106},{"$f":"'6. UD2 Assumptions'!E46","v":2402},{"$f":"'6. UD2 Assumptions'!F46","v":710},{"$f":"'6. UD2 Assumptions'!G46","v":12243},{"$f":"'6. UD2 Assumptions'!I46","v":174},{"$f":"'6. UD2 Assumptions'!J46","v":110},{"$f":"'6. UD2 Assumptions'!K46","v":889},{"$f":"'6. UD2 Assumptions'!L46","v":5079},{"$f":"'6. UD2 Assumptions'!M46","v":139},{"$f":"'6. UD2 Assumptions'!O46","v":565},{"$f":"'6. UD2 Assumptions'!P46","v":965},{"$f":"'6. UD2 Assumptions'!Q46","v":2271},{"$f":"'6. UD2 Assumptions'!R46","v":5832},{"$f":"'6. UD2 Assumptions'!S46","v":60},{"$f":"'6. UD2 Assumptions'!T46","v":15142},{"$f":"'6. UD2 Assumptions'!U46","v":182},{"$f":"'6. UD2 Assumptions'!W46","v":0},{"$f":"'6. UD2 Assumptions'!X46","v":0},{"$f":"'6. UD2 Assumptions'!Y46","v":0},47251,{"$f":"'UD2 CALC_Cstock'!B54","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C54","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D54","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E54","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F54","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G54","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H54","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I54","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J54","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K54","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L54","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M54","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N54","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O54","v":17274.034079999998},{"$f":"'UD2 CALC_Cstock'!P54","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q54","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R54","v":1197.56},{"$f":"'UD2 CALC_Cstock'!S54","v":0},{"$f":"'UD2 CALC_Cstock'!T54","v":0},{"$f":"'UD2 CALC_Cstock'!U54","v":0},113469.03089999998,{"$f":"'UD2 CALC_Cstock'!X54","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z54","v":1734.2071773343039},{"$f":"'UD2 CALC_Cstock'!AB54","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041,{"$f":"'6. UD2 Assumptions'!C76","v":382},{"$f":"'6. UD2 Assumptions'!D76","v":106},{"$f":"'6. UD2 Assumptions'!E76","v":2402},{"$f":"'6. UD2 Assumptions'!F76","v":710},{"$f":"'6. UD2 Assumptions'!G76","v":12243},{"$f":"'6. UD2 Assumptions'!I76","v":174},{"$f":"'6. UD2 Assumptions'!J76","v":110},{"$f":"'6. UD2 Assumptions'!K76","v":889},{"$f":"'6. UD2 Assumptions'!L76","v":5079},{"$f":"'6. UD2 Assumptions'!M76","v":139},{"$f":"'6. UD2 Assumptions'!O76","v":565},{"$f":"'6. UD2 Assumptions'!P76","v":965},{"$f":"'6. UD2 Assumptions'!Q76","v":2271},{"$f":"'6. UD2 Assumptions'!R76","v":5832},{"$f":"'6. UD2 Assumptions'!S76","v":60},{"$f":"'6. UD2 Assumptions'!T76","v":15142},{"$f":"'6. UD2 Assumptions'!U76","v":182},{"$f":"'6. UD2 Assumptions'!W76","v":0},{"$f":"'6. UD2 Assumptions'!X76","v":0},{"$f":"'6. UD2 Assumptions'!Y76","v":0},47251,{"$f":"'UD2 CALC_Cstock'!B88","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C88","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D88","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E88","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F88","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G88","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H88","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I88","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J88","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K88","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L88","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M88","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N88","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O88","v":17274.034079999998},{"$f":"'UD2 CALC_Cstock'!P88","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q88","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R88","v":1197.56},{"$f":"'UD2 CALC_Cstock'!S88","v":0},{"$f":"'UD2 CALC_Cstock'!T88","v":0},{"$f":"'UD2 CALC_Cstock'!U88","v":0},113469.03089999998,{"$f":"'UD2 CALC_Cstock'!X88","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z88","v":1734.2071773343039},{"$f":"'UD2 CALC_Cstock'!AB88","v":424.77924035555566},2792.7188136898594,110676.31208631012,-405.81314431647041]
[{"$f":"A17+1","v":2016},{"$f":"'6. UD2 Assumptions'!C17","v":382},{"$f":"'6. UD2 Assumptions'!D17","v":106},{"$f":"'6. UD2 Assumptions'!E17","v":2402},{"$f":"'6. UD2 Assumptions'!F17","v":710},{"$f":"'6. UD2 Assumptions'!G17","v":12243},{"$f":"'6. UD2 Assumptions'!I17","v":174},{"$f":"'6. UD2 Assumptions'!J17","v":110},{"$f":"'6. UD2 Assumptions'!K17","v":889},{"$f":"'6. UD2 Assumptions'!L17","v":5079},{"$f":"'6. UD2 Assumptions'!M17","v":139},{"$f":"'6. UD2 Assumptions'!O17","v":565},{"$f":"'6. UD2 Assumptions'!P17","v":965},{"$f":"'6. UD2 Assumptions'!Q17","v":2271},{"$f":"'6. UD2 Assumptions'!R17","v":5837},{"$f":"'6. UD2 Assumptions'!S17","v":60},{"$f":"'6. UD2 Assumptions'!T17","v":15142},{"$f":"'6. UD2 Assumptions'!U17","v":183},{"$f":"'6. UD2 Assumptions'!W17","v":0},{"$f":"'6. UD2 Assumptions'!X17","v":0},{"$f":"'6. UD2 Assumptions'!Y17","v":0},47257,{"$f":"'UD2 CALC_Cstock'!B22","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C22","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D22","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E22","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F22","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G22","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H22","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I22","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J22","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K22","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L22","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M22","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N22","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O22","v":17288.843779999999},{"$f":"'UD2 CALC_Cstock'!P22","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q22","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R22","v":1204.1399999999999},{"$f":"'UD2 CALC_Cstock'!S22","v":0},{"$f":"'UD2 CALC_Cstock'!T22","v":0},{"$f":"'UD2 CALC_Cstock'!U22","v":0},113490.4206,{"$f":"'UD2 CALC_Cstock'!X22","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z22","v":1611.6978159978828},{"$f":"'UD2 CALC_Cstock'!AB22","v":414.07344388148152},2659.5036558793645,110830.91694412063,-406.38002879510896,{"$f":"'6. UD2 Assumptions'!C47","v":382},{"$f":"'6. UD2 Assumptions'!D47","v":108.28},{"$f":"'6. UD2 Assumptions'!E47","v":2402},{"$f":"'6. UD2 Assumptions'!F47","v":711.82},{"$f":"'6. UD2 Assumptions'!G47","v":12249.23},{"$f":"'6. UD2 Assumptions'!I47","v":174},{"$f":"'6. UD2 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K47","v":890.27},{"$f":"'6. UD2 Assumptions'!L47","v":5081.82},{"$f":"'6. UD2 Assumptions'!M47","v":139.91},{"$f":"'6. UD2 Assumptions'!O47","v":565},{"$f":"'6. UD2 Assumptions'!P47","v":965},{"$f":"'6. UD2 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R47","v":5837},{"$f":"'6. UD2 Assumptions'!S47","v":61.25},{"$f":"'6. UD2 Assumptions'!T47","v":15146.58},{"$f":"'6. UD2 Assumptions'!U47","v":183},{"$f":"'6. UD2 Assumptions'!W47","v":0},{"$f":"'6. UD2 Assumptions'!X47","v":0},{"$f":"'6. UD2 Assumptions'!Y47","v":0},47282.244545454545,{"$f":"'UD2 CALC_Cstock'!B55","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C55","v":651.41248000000007},{"$f":"'UD2 CALC_Cstock'!D55","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E55","v":4282.3091199999999},{"$f":"'UD2 CALC_Cstock'!F55","v":13264.446182399999},{"$f":"'UD2 CALC_Cstock'!G55","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H55","v":580.30031781818184},{"$f":"'UD2 CALC_Cstock'!I55","v":4669.6442039999993},{"$f":"'UD2 CALC_Cstock'!J55","v":3725.9904239999996},{"$f":"'UD2 CALC_Cstock'!K55","v":733.85593199999994},{"$f":"'UD2 CALC_Cstock'!L55","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M55","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N55","v":8787.1101299999991},{"$f":"'UD2 CALC_Cstock'!O55","v":17288.843779999999},{"$f":"'UD2 CALC_Cstock'!P55","v":236.63325},{"$f":"'UD2 CALC_Cstock'!Q55","v":30233.936872200004},{"$f":"'UD2 CALC_Cstock'!R55","v":1204.1399999999999},{"$f":"'UD2 CALC_Cstock'!S55","v":0},{"$f":"'UD2 CALC_Cstock'!T55","v":0},{"$f":"'UD2 CALC_Cstock'!U55","v":0},113565.96309241818,{"$f":"'UD2 CALC_Cstock'!X55","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z55","v":1611.6978159978828},{"$f":"'UD2 CALC_Cstock'!AB55","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568,{"$f":"'6. UD2 Assumptions'!C77","v":382},{"$f":"'6. UD2 Assumptions'!D77","v":108.28},{"$f":"'6. UD2 Assumptions'!E77","v":2402},{"$f":"'6. UD2 Assumptions'!F77","v":711.82},{"$f":"'6. UD2 Assumptions'!G77","v":12249.23},{"$f":"'6. UD2 Assumptions'!I77","v":174},{"$f":"'6. UD2 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K77","v":890.27},{"$f":"'6. UD2 Assumptions'!L77","v":5081.82},{"$f":"'6. UD2 Assumptions'!M77","v":139.91},{"$f":"'6. UD2 Assumptions'!O77","v":565},{"$f":"'6. UD2 Assumptions'!P77","v":965},{"$f":"'6. UD2 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R77","v":5837},{"$f":"'6. UD2 Assumptions'!S77","v":61.25},{"$f":"'6. UD2 Assumptions'!T77","v":15146.58},{"$f":"'6. UD2 Assumptions'!U77","v":183},{"$f":"'6. UD2 Assumptions'!W77","v":0},{"$f":"'6. UD2 Assumptions'!X77","v":0},{"$f":"'6. UD2 Assumptions'!Y77","v":0},47282.244545454545,{"$f":"'UD2 CALC_Cstock'!B89","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C89","v":651.41248000000007},{"$f":"'UD2 CALC_Cstock'!D89","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E89","v":4282.3091199999999},{"$f":"'UD2 CALC_Cstock'!F89","v":13264.446182399999},{"$f":"'UD2 CALC_Cstock'!G89","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H89","v":580.30031781818184},{"$f":"'UD2 CALC_Cstock'!I89","v":4669.6442039999993},{"$f":"'UD2 CALC_Cstock'!J89","v":3725.9904239999996},{"$f":"'UD2 CALC_Cstock'!K89","v":733.85593199999994},{"$f":"'UD2 CALC_Cstock'!L89","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M89","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N89","v":8787.1101299999991},{"$f":"'UD2 CALC_Cstock'!O89","v":17288.843779999999},{"$f":"'UD2 CALC_Cstock'!P89","v":236.63325},{"$f":"'UD2 CALC_Cstock'!Q89","v":30233.936872200004},{"$f":"'UD2 CALC_Cstock'!R89","v":1204.1399999999999},{"$f":"'UD2 CALC_Cstock'!S89","v":0},{"$f":"'UD2 CALC_Cstock'!T89","v":0},{"$f":"'UD2 CALC_Cstock'!U89","v":0},113565.96309241818,{"$f":"'UD2 CALC_Cstock'!X89","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z89","v":1611.6978159978828},{"$f":"'UD2 CALC_Cstock'!AB89","v":414.07344388148152},2659.5036558793645,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. UD2 Assumptions'!C18","v":382},{"$f":"'6. UD2 Assumptions'!D18","v":106},{"$f":"'6. UD2 Assumptions'!E18","v":2402},{"$f":"'6. UD2 Assumptions'!F18","v":710},{"$f":"'6. UD2 Assumptions'!G18","v":12243},{"$f":"'6. UD2 Assumptions'!I18","v":174},{"$f":"'6. UD2 Assumptions'!J18","v":110},{"$f":"'6. UD2 Assumptions'!K18","v":889},{"$f":"'6. UD2 Assumptions'!L18","v":5079},{"$f":"'6. UD2 Assumptions'!M18","v":139},{"$f":"'6. UD2 Assumptions'!O18","v":565},{"$f":"'6. UD2 Assumptions'!P18","v":965},{"$f":"'6. UD2 Assumptions'!Q18","v":2271},{"$f":"'6. UD2 Assumptions'!R18","v":5842},{"$f":"'6. UD2 Assumptions'!S18","v":60},{"$f":"'6. UD2 Assumptions'!T18","v":15142},{"$f":"'6. UD2 Assumptions'!U18","v":184},{"$f":"'6. UD2 Assumptions'!W18","v":0},{"$f":"'6. UD2 Assumptions'!X18","v":0},{"$f":"'6. UD2 Assumptions'!Y18","v":0},47263,{"$f":"'UD2 CALC_Cstock'!B23","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C23","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D23","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E23","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F23","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G23","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H23","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I23","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J23","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K23","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L23","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M23","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N23","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O23","v":17303.653479999997},{"$f":"'UD2 CALC_Cstock'!P23","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q23","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R23","v":1210.72},{"$f":"'UD2 CALC_Cstock'!S23","v":0},{"$f":"'UD2 CALC_Cstock'!T23","v":0},{"$f":"'UD2 CALC_Cstock'!U23","v":0},113511.81030000001,{"$f":"'UD2 CALC_Cstock'!X23","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z23","v":1497.8682256455554},{"$f":"'UD2 CALC_Cstock'!AB23","v":389.78932085466391},2521.3899425002191,110990.4203574998,-406.96487464416589,{"$f":"'6. UD2 Assumptions'!C48","v":382},{"$f":"'6. UD2 Assumptions'!D48","v":111.3306523950158},{"$f":"'6. UD2 Assumptions'!E48","v":2402},{"$f":"'6. UD2 Assumptions'!F48","v":714.25662331870274},{"$f":"'6. UD2 Assumptions'!G48","v":12258.117184730743},{"$f":"'6. UD2 Assumptions'!I48","v":174},{"$f":"'6. UD2 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M48","v":141.12831165935137},{"$f":"'6. UD2 Assumptions'!O48","v":565},{"$f":"'6. UD2 Assumptions'!P48","v":965},{"$f":"'6. UD2 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R48","v":5842},{"$f":"'6. UD2 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U48","v":184},{"$f":"'6. UD2 Assumptions'!W48","v":0},{"$f":"'6. UD2 Assumptions'!X48","v":0},{"$f":"'6. UD2 Assumptions'!Y48","v":0},47323.244545454545,{"$f":"'UD2 CALC_Cstock'!B56","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C56","v":669.76520480841509},{"$f":"'UD2 CALC_Cstock'!D56","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E56","v":4296.967845885315},{"$f":"'UD2 CALC_Cstock'!F56","v":13274.069937001228},{"$f":"'UD2 CALC_Cstock'!G56","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H56","v":584.76073906249144},{"$f":"'UD2 CALC_Cstock'!I56","v":4678.5394853353564},{"$f":"'UD2 CALC_Cstock'!J56","v":3728.9394890840222},{"$f":"'UD2 CALC_Cstock'!K56","v":740.24622031562978},{"$f":"'UD2 CALC_Cstock'!L56","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M56","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N56","v":8804.9919475338975},{"$f":"'UD2 CALC_Cstock'!O56","v":17303.653479999997},{"$f":"'UD2 CALC_Cstock'!P56","v":243.10513473901477},{"$f":"'UD2 CALC_Cstock'!Q56","v":30246.98147209331},{"$f":"'UD2 CALC_Cstock'!R56","v":1210.72},{"$f":"'UD2 CALC_Cstock'!S56","v":0},{"$f":"'UD2 CALC_Cstock'!T56","v":0},{"$f":"'UD2 CALC_Cstock'!U56","v":0},113690.08135585867,{"$f":"'UD2 CALC_Cstock'!X56","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z56","v":1497.8682256455554},{"$f":"'UD2 CALC_Cstock'!AB56","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143,{"$f":"'6. UD2 Assumptions'!C78","v":382},{"$f":"'6. UD2 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD2 Assumptions'!E78","v":2402},{"$f":"'6. UD2 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD2 Assumptions'!G78","v":12258.117184730743},{"$f":"'6. UD2 Assumptions'!I78","v":174},{"$f":"'6. UD2 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M78","v":141.12831165935137},{"$f":"'6. UD2 Assumptions'!O78","v":565},{"$f":"'6. UD2 Assumptions'!P78","v":965},{"$f":"'6. UD2 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R78","v":5842},{"$f":"'6. UD2 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U78","v":184},{"$f":"'6. UD2 Assumptions'!W78","v":0},{"$f":"'6. UD2 Assumptions'!X78","v":0},{"$f":"'6. UD2 Assumptions'!Y78","v":0},47323.244545454545,{"$f":"'UD2 CALC_Cstock'!B90","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C90","v":669.76520480841509},{"$f":"'UD2 CALC_Cstock'!D90","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E90","v":4296.967845885315},{"$f":"'UD2 CALC_Cstock'!F90","v":13274.069937001228},{"$f":"'UD2 CALC_Cstock'!G90","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H90","v":584.76073906249144},{"$f":"'UD2 CALC_Cstock'!I90","v":4678.5394853353564},{"$f":"'UD2 CALC_Cstock'!J90","v":3728.9394890840222},{"$f":"'UD2 CALC_Cstock'!K90","v":740.24622031562978},{"$f":"'UD2 CALC_Cstock'!L90","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M90","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N90","v":8804.9919475338975},{"$f":"'UD2 CALC_Cstock'!O90","v":17303.653479999997},{"$f":"'UD2 CALC_Cstock'!P90","v":243.10513473901477},{"$f":"'UD2 CALC_Cstock'!Q90","v":30246.98147209331},{"$f":"'UD2 CALC_Cstock'!R90","v":1210.72},{"$f":"'UD2 CALC_Cstock'!S90","v":0},{"$f":"'UD2 CALC_Cstock'!T90","v":0},{"$f":"'UD2 CALC_Cstock'!U90","v":0},113690.08135585867,{"$f":"'UD2 CALC_Cstock'!X90","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z90","v":1497.8682256455554},{"$f":"'UD2 CALC_Cstock'!AB90","v":389.78932085466391},2521.3899425002191,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. UD2 Assumptions'!C19","v":382},{"$f":"'6. UD2 Assumptions'!D19","v":106},{"$f":"'6. UD2 Assumptions'!E19","v":2402},{"$f":"'6. UD2 Assumptions'!F19","v":710},{"$f":"'6. UD2 Assumptions'!G19","v":12243},{"$f":"'6. UD2 Assumptions'!I19","v":174},{"$f":"'6. UD2 Assumptions'!J19","v":110},{"$f":"'6. UD2 Assumptions'!K19","v":889},{"$f":"'6. UD2 Assumptions'!L19","v":5079},{"$f":"'6. UD2 Assumptions'!M19","v":139},{"$f":"'6. UD2 Assumptions'!O19","v":565},{"$f":"'6. UD2 Assumptions'!P19","v":965},{"$f":"'6. UD2 Assumptions'!Q19","v":2271},{"$f":"'6. UD2 Assumptions'!R19","v":5847},{"$f":"'6. UD2 Assumptions'!S19","v":60},{"$f":"'6. UD2 Assumptions'!T19","v":15142},{"$f":"'6. UD2 Assumptions'!U19","v":185},{"$f":"'6. UD2 Assumptions'!W19","v":0},{"$f":"'6. UD2 Assumptions'!X19","v":0},{"$f":"'6. UD2 Assumptions'!Y19","v":0},47269,{"$f":"'UD2 CALC_Cstock'!B24","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C24","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D24","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E24","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F24","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G24","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H24","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I24","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J24","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K24","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L24","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M24","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N24","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O24","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P24","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q24","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R24","v":1217.3},{"$f":"'UD2 CALC_Cstock'!S24","v":0},{"$f":"'UD2 CALC_Cstock'!T24","v":0},{"$f":"'UD2 CALC_Cstock'!U24","v":0},113533.2,{"$f":"'UD2 CALC_Cstock'!X24","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z24","v":1392.1016775782759},{"$f":"'UD2 CALC_Cstock'!AB24","v":392.42571229520462},2418.2597858734803,111114.94021412652,-407.42144745179723,{"$f":"'6. UD2 Assumptions'!C49","v":382},{"$f":"'6. UD2 Assumptions'!D49","v":114.46846628703206},{"$f":"'6. UD2 Assumptions'!E49","v":2402},{"$f":"'6. UD2 Assumptions'!F49","v":716.76286444651123},{"$f":"'6. UD2 Assumptions'!G49","v":12269.086509884117},{"$f":"'6. UD2 Assumptions'!I49","v":174},{"$f":"'6. UD2 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M49","v":142.38143222325562},{"$f":"'6. UD2 Assumptions'!O49","v":565},{"$f":"'6. UD2 Assumptions'!P49","v":965},{"$f":"'6. UD2 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R49","v":5847},{"$f":"'6. UD2 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U49","v":185},{"$f":"'6. UD2 Assumptions'!W49","v":0},{"$f":"'6. UD2 Assumptions'!X49","v":0},{"$f":"'6. UD2 Assumptions'!Y49","v":0},47369.244545454545,{"$f":"'UD2 CALC_Cstock'!B57","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C57","v":688.64229318278478},{"$f":"'UD2 CALC_Cstock'!D57","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E57","v":4312.0453925102111},{"$f":"'UD2 CALC_Cstock'!F57","v":13285.948399823314},{"$f":"'UD2 CALC_Cstock'!G57","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H57","v":589.3486009137813},{"$f":"'UD2 CALC_Cstock'!I57","v":4687.6889175660099},{"$f":"'UD2 CALC_Cstock'!J57","v":3732.5794779877301},{"$f":"'UD2 CALC_Cstock'!K57","v":746.81908829742031},{"$f":"'UD2 CALC_Cstock'!L57","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M57","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N57","v":8823.3846741401921},{"$f":"'UD2 CALC_Cstock'!O57","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P57","v":249.76193047057288},{"$f":"'UD2 CALC_Cstock'!Q57","v":30263.082235390189},{"$f":"'UD2 CALC_Cstock'!R57","v":1217.3},{"$f":"'UD2 CALC_Cstock'!S57","v":0},{"$f":"'UD2 CALC_Cstock'!T57","v":0},{"$f":"'UD2 CALC_Cstock'!U57","v":0},113822.4045902822,{"$f":"'UD2 CALC_Cstock'!X57","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z57","v":1392.1016775782759},{"$f":"'UD2 CALC_Cstock'!AB57","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196,{"$f":"'6. UD2 Assumptions'!C79","v":382},{"$f":"'6. UD2 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD2 Assumptions'!E79","v":2402},{"$f":"'6. UD2 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD2 Assumptions'!G79","v":12269.086509884117},{"$f":"'6. UD2 Assumptions'!I79","v":174},{"$f":"'6. UD2 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M79","v":142.38143222325562},{"$f":"'6. UD2 Assumptions'!O79","v":565},{"$f":"'6. UD2 Assumptions'!P79","v":965},{"$f":"'6. UD2 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R79","v":5847},{"$f":"'6. UD2 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U79","v":185},{"$f":"'6. UD2 Assumptions'!W79","v":0},{"$f":"'6. UD2 Assumptions'!X79","v":0},{"$f":"'6. UD2 Assumptions'!Y79","v":0},47369.244545454545,{"$f":"'UD2 CALC_Cstock'!B91","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C91","v":688.64229318278478},{"$f":"'UD2 CALC_Cstock'!D91","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E91","v":4312.0453925102111},{"$f":"'UD2 CALC_Cstock'!F91","v":13285.948399823314},{"$f":"'UD2 CALC_Cstock'!G91","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H91","v":589.3486009137813},{"$f":"'UD2 CALC_Cstock'!I91","v":4687.6889175660099},{"$f":"'UD2 CALC_Cstock'!J91","v":3732.5794779877301},{"$f":"'UD2 CALC_Cstock'!K91","v":746.81908829742031},{"$f":"'UD2 CALC_Cstock'!L91","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M91","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N91","v":8823.3846741401921},{"$f":"'UD2 CALC_Cstock'!O91","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P91","v":249.76193047057288},{"$f":"'UD2 CALC_Cstock'!Q91","v":30263.082235390189},{"$f":"'UD2 CALC_Cstock'!R91","v":1217.3},{"$f":"'UD2 CALC_Cstock'!S91","v":0},{"$f":"'UD2 CALC_Cstock'!T91","v":0},{"$f":"'UD2 CALC_Cstock'!U91","v":0},113822.4045902822,{"$f":"'UD2 CALC_Cstock'!X91","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z91","v":1392.1016775782759},{"$f":"'UD2 CALC_Cstock'!AB91","v":392.42571229520462},2418.2597858734803,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. UD2 Assumptions'!C20","v":382},{"$f":"'6. UD2 Assumptions'!D20","v":106},{"$f":"'6. UD2 Assumptions'!E20","v":2402},{"$f":"'6. UD2 Assumptions'!F20","v":710},{"$f":"'6. UD2 Assumptions'!G20","v":12243},{"$f":"'6. UD2 Assumptions'!I20","v":174},{"$f":"'6. UD2 Assumptions'!J20","v":110},{"$f":"'6. UD2 Assumptions'!K20","v":889},{"$f":"'6. UD2 Assumptions'!L20","v":5079},{"$f":"'6. UD2 Assumptions'!M20","v":139},{"$f":"'6. UD2 Assumptions'!O20","v":565},{"$f":"'6. UD2 Assumptions'!P20","v":965},{"$f":"'6. UD2 Assumptions'!Q20","v":2271},{"$f":"'6. UD2 Assumptions'!R20","v":5847},{"$f":"'6. UD2 Assumptions'!S20","v":60},{"$f":"'6. UD2 Assumptions'!T20","v":15142},{"$f":"'6. UD2 Assumptions'!U20","v":186},{"$f":"'6. UD2 Assumptions'!W20","v":0},{"$f":"'6. UD2 Assumptions'!X20","v":0},{"$f":"'6. UD2 Assumptions'!Y20","v":0},47270,{"$f":"'UD2 CALC_Cstock'!B25","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C25","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D25","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E25","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F25","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G25","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H25","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I25","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J25","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K25","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L25","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M25","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N25","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O25","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P25","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q25","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R25","v":1223.8799999999999},{"$f":"'UD2 CALC_Cstock'!S25","v":0},{"$f":"'UD2 CALC_Cstock'!T25","v":0},{"$f":"'UD2 CALC_Cstock'!U25","v":0},113539.78,{"$f":"'UD2 CALC_Cstock'!X25","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z25","v":1293.8253867956814},{"$f":"'UD2 CALC_Cstock'!AB25","v":406.88354243544057},2334.4413252311219,111205.33867476888,-407.75290847415249,{"$f":"'6. UD2 Assumptions'!C50","v":382},{"$f":"'6. UD2 Assumptions'!D50","v":117.67759413113959},{"$f":"'6. UD2 Assumptions'!E50","v":2402},{"$f":"'6. UD2 Assumptions'!F50","v":719.32606559995179},{"$f":"'6. UD2 Assumptions'!G50","v":12282.174909214848},{"$f":"'6. UD2 Assumptions'!I50","v":174},{"$f":"'6. UD2 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M50","v":143.66303279997587},{"$f":"'6. UD2 Assumptions'!O50","v":565},{"$f":"'6. UD2 Assumptions'!P50","v":965},{"$f":"'6. UD2 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R50","v":5847},{"$f":"'6. UD2 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U50","v":186},{"$f":"'6. UD2 Assumptions'!W50","v":0},{"$f":"'6. UD2 Assumptions'!X50","v":0},{"$f":"'6. UD2 Assumptions'!Y50","v":0},47415.244545454545,{"$f":"'UD2 CALC_Cstock'!B58","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C58","v":707.94840629293572},{"$f":"'UD2 CALC_Cstock'!D58","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E58","v":4327.4656106493094},{"$f":"'UD2 CALC_Cstock'!F58","v":13300.121565690573},{"$f":"'UD2 CALC_Cstock'!G58","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H58","v":594.04073235260046},{"$f":"'UD2 CALC_Cstock'!I58","v":4697.0462914382679},{"$f":"'UD2 CALC_Cstock'!J58","v":3736.9226465660176},{"$f":"'UD2 CALC_Cstock'!K58","v":753.5413396424334},{"$f":"'UD2 CALC_Cstock'!L58","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M58","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N58","v":8842.1954172602673},{"$f":"'UD2 CALC_Cstock'!O58","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P58","v":256.57001701421188},{"$f":"'UD2 CALC_Cstock'!Q58","v":30282.293373414872},{"$f":"'UD2 CALC_Cstock'!R58","v":1223.8799999999999},{"$f":"'UD2 CALC_Cstock'!S58","v":0},{"$f":"'UD2 CALC_Cstock'!T58","v":0},{"$f":"'UD2 CALC_Cstock'!U58","v":0},113947.82898032147,{"$f":"'UD2 CALC_Cstock'!X58","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z58","v":1293.8253867956814},{"$f":"'UD2 CALC_Cstock'!AB58","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461,{"$f":"'6. UD2 Assumptions'!C80","v":382},{"$f":"'6. UD2 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD2 Assumptions'!E80","v":2402},{"$f":"'6. UD2 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD2 Assumptions'!G80","v":12282.174909214848},{"$f":"'6. UD2 Assumptions'!I80","v":174},{"$f":"'6. UD2 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M80","v":143.66303279997587},{"$f":"'6. UD2 Assumptions'!O80","v":565},{"$f":"'6. UD2 Assumptions'!P80","v":965},{"$f":"'6. UD2 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R80","v":5847},{"$f":"'6. UD2 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U80","v":186},{"$f":"'6. UD2 Assumptions'!W80","v":0},{"$f":"'6. UD2 Assumptions'!X80","v":0},{"$f":"'6. UD2 Assumptions'!Y80","v":0},47415.244545454545,{"$f":"'UD2 CALC_Cstock'!B92","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C92","v":707.94840629293572},{"$f":"'UD2 CALC_Cstock'!D92","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E92","v":4327.4656106493094},{"$f":"'UD2 CALC_Cstock'!F92","v":13300.121565690573},{"$f":"'UD2 CALC_Cstock'!G92","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H92","v":594.04073235260046},{"$f":"'UD2 CALC_Cstock'!I92","v":4697.0462914382679},{"$f":"'UD2 CALC_Cstock'!J92","v":3736.9226465660176},{"$f":"'UD2 CALC_Cstock'!K92","v":753.5413396424334},{"$f":"'UD2 CALC_Cstock'!L92","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M92","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N92","v":8842.1954172602673},{"$f":"'UD2 CALC_Cstock'!O92","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P92","v":256.57001701421188},{"$f":"'UD2 CALC_Cstock'!Q92","v":30282.293373414872},{"$f":"'UD2 CALC_Cstock'!R92","v":1223.8799999999999},{"$f":"'UD2 CALC_Cstock'!S92","v":0},{"$f":"'UD2 CALC_Cstock'!T92","v":0},{"$f":"'UD2 CALC_Cstock'!U92","v":0},113947.82898032147,{"$f":"'UD2 CALC_Cstock'!X92","v":633.73239599999988},{"$f":"'UD2 CALC_Cstock'!Z92","v":1293.8253867956814},{"$f":"'UD2 CALC_Cstock'!AB92","v":406.88354243544057},2334.4413252311219,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. UD2 Assumptions'!C21","v":382},{"$f":"'6. UD2 Assumptions'!D21","v":106},{"$f":"'6. UD2 Assumptions'!E21","v":2402},{"$f":"'6. UD2 Assumptions'!F21","v":710},{"$f":"'6. UD2 Assumptions'!G21","v":12243},{"$f":"'6. UD2 Assumptions'!I21","v":174},{"$f":"'6. UD2 Assumptions'!J21","v":110},{"$f":"'6. UD2 Assumptions'!K21","v":889},{"$f":"'6. UD2 Assumptions'!L21","v":5079},{"$f":"'6. UD2 Assumptions'!M21","v":139},{"$f":"'6. UD2 Assumptions'!O21","v":565},{"$f":"'6. UD2 Assumptions'!P21","v":965},{"$f":"'6. UD2 Assumptions'!Q21","v":2271},{"$f":"'6. UD2 Assumptions'!R21","v":5847},{"$f":"'6. UD2 Assumptions'!S21","v":60},{"$f":"'6. UD2 Assumptions'!T21","v":15142},{"$f":"'6. UD2 Assumptions'!U21","v":187},{"$f":"'6. UD2 Assumptions'!W21","v":0},{"$f":"'6. UD2 Assumptions'!X21","v":0},{"$f":"'6. UD2 Assumptions'!Y21","v":0},47271,{"$f":"'UD2 CALC_Cstock'!B26","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C26","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D26","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E26","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F26","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G26","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H26","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I26","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J26","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K26","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L26","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M26","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N26","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O26","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P26","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q26","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R26","v":1230.46},{"$f":"'UD2 CALC_Cstock'!S26","v":0},{"$f":"'UD2 CALC_Cstock'!T26","v":0},{"$f":"'UD2 CALC_Cstock'!U26","v":0},113546.36,{"$f":"'UD2 CALC_Cstock'!X26","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z26","v":1202.5073723594628},{"$f":"'UD2 CALC_Cstock'!AB26","v":420.2704593713172},2200.98245373078,111345.37754626921,-408.26638433632047,{"$f":"'6. UD2 Assumptions'!C51","v":382},{"$f":"'6. UD2 Assumptions'!D51","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E51","v":2402},{"$f":"'6. UD2 Assumptions'!F51","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G51","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I51","v":174},{"$f":"'6. UD2 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M51","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O51","v":565},{"$f":"'6. UD2 Assumptions'!P51","v":965},{"$f":"'6. UD2 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R51","v":5847},{"$f":"'6. UD2 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U51","v":187},{"$f":"'6. UD2 Assumptions'!W51","v":0},{"$f":"'6. UD2 Assumptions'!X51","v":0},{"$f":"'6. UD2 Assumptions'!Y51","v":0},47466.244545454552,{"$f":"'UD2 CALC_Cstock'!B59","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C59","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D59","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E59","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F59","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G59","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H59","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I59","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J59","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K59","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L59","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M59","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N59","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O59","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P59","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q59","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R59","v":1230.46},{"$f":"'UD2 CALC_Cstock'!S59","v":0},{"$f":"'UD2 CALC_Cstock'!T59","v":0},{"$f":"'UD2 CALC_Cstock'!U59","v":0},114080.94363945107,{"$f":"'UD2 CALC_Cstock'!X59","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z59","v":1202.5073723594628},{"$f":"'UD2 CALC_Cstock'!AB59","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103,{"$f":"'6. UD2 Assumptions'!C81","v":382},{"$f":"'6. UD2 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E81","v":2402},{"$f":"'6. UD2 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G81","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I81","v":174},{"$f":"'6. UD2 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M81","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O81","v":565},{"$f":"'6. UD2 Assumptions'!P81","v":965},{"$f":"'6. UD2 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R81","v":5847},{"$f":"'6. UD2 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U81","v":187},{"$f":"'6. UD2 Assumptions'!W81","v":0},{"$f":"'6. UD2 Assumptions'!X81","v":0},{"$f":"'6. UD2 Assumptions'!Y81","v":0},47466.244545454552,{"$f":"'UD2 CALC_Cstock'!B93","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C93","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D93","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E93","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F93","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G93","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H93","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I93","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J93","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K93","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L93","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M93","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N93","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O93","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P93","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q93","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R93","v":1230.46},{"$f":"'UD2 CALC_Cstock'!S93","v":0},{"$f":"'UD2 CALC_Cstock'!T93","v":0},{"$f":"'UD2 CALC_Cstock'!U93","v":0},114080.94363945107,{"$f":"'UD2 CALC_Cstock'!X93","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z93","v":1202.5073723594628},{"$f":"'UD2 CALC_Cstock'!AB93","v":420.2704593713172},2200.98245373078,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. UD2 Assumptions'!C22","v":382},{"$f":"'6. UD2 Assumptions'!D22","v":106},{"$f":"'6. UD2 Assumptions'!E22","v":2402},{"$f":"'6. UD2 Assumptions'!F22","v":710},{"$f":"'6. UD2 Assumptions'!G22","v":12243},{"$f":"'6. UD2 Assumptions'!I22","v":174},{"$f":"'6. UD2 Assumptions'!J22","v":110},{"$f":"'6. UD2 Assumptions'!K22","v":889},{"$f":"'6. UD2 Assumptions'!L22","v":5079},{"$f":"'6. UD2 Assumptions'!M22","v":139},{"$f":"'6. UD2 Assumptions'!O22","v":565},{"$f":"'6. UD2 Assumptions'!P22","v":965},{"$f":"'6. UD2 Assumptions'!Q22","v":2271},{"$f":"'6. UD2 Assumptions'!R22","v":5847},{"$f":"'6. UD2 Assumptions'!S22","v":60},{"$f":"'6. UD2 Assumptions'!T22","v":15142},{"$f":"'6. UD2 Assumptions'!U22","v":188},{"$f":"'6. UD2 Assumptions'!W22","v":0},{"$f":"'6. UD2 Assumptions'!X22","v":0},{"$f":"'6. UD2 Assumptions'!Y22","v":0},47272,{"$f":"'UD2 CALC_Cstock'!B27","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C27","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D27","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E27","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F27","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G27","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H27","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I27","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J27","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K27","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L27","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M27","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N27","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O27","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P27","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q27","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R27","v":1237.04},{"$f":"'UD2 CALC_Cstock'!S27","v":0},{"$f":"'UD2 CALC_Cstock'!T27","v":0},{"$f":"'UD2 CALC_Cstock'!U27","v":0},113552.93999999999,{"$f":"'UD2 CALC_Cstock'!X27","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z27","v":1117.6535426627943},{"$f":"'UD2 CALC_Cstock'!AB27","v":431.77875631429509},2127.6369209770892,111425.30307902289,-408.559444623084,{"$f":"'6. UD2 Assumptions'!C52","v":382},{"$f":"'6. UD2 Assumptions'!D52","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E52","v":2402},{"$f":"'6. UD2 Assumptions'!F52","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G52","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I52","v":174},{"$f":"'6. UD2 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M52","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O52","v":565},{"$f":"'6. UD2 Assumptions'!P52","v":965},{"$f":"'6. UD2 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R52","v":5847},{"$f":"'6. UD2 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U52","v":188},{"$f":"'6. UD2 Assumptions'!W52","v":0},{"$f":"'6. UD2 Assumptions'!X52","v":0},{"$f":"'6. UD2 Assumptions'!Y52","v":0},47467.244545454552,{"$f":"'UD2 CALC_Cstock'!B60","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C60","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D60","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E60","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F60","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G60","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H60","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I60","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J60","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K60","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L60","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M60","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N60","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O60","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P60","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q60","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R60","v":1237.04},{"$f":"'UD2 CALC_Cstock'!S60","v":0},{"$f":"'UD2 CALC_Cstock'!T60","v":0},{"$f":"'UD2 CALC_Cstock'!U60","v":0},114087.52363945106,{"$f":"'UD2 CALC_Cstock'!X60","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z60","v":1117.6535426627943},{"$f":"'UD2 CALC_Cstock'!AB60","v":431.77875631429509},2127.6369209770892,111959.88671847396,-410.51958463440457,{"$f":"'6. UD2 Assumptions'!C82","v":394.5},{"$f":"'6. UD2 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E82","v":2427},{"$f":"'6. UD2 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD2 Assumptions'!G82","v":12347.410083038978},{"$f":"'6. UD2 Assumptions'!I82","v":174},{"$f":"'6. UD2 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M82","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O82","v":565},{"$f":"'6. UD2 Assumptions'!P82","v":965},{"$f":"'6. UD2 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R82","v":5847},{"$f":"'6. UD2 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U82","v":188},{"$f":"'6. UD2 Assumptions'!W82","v":0},{"$f":"'6. UD2 Assumptions'!X82","v":0},{"$f":"'6. UD2 Assumptions'!Y82","v":0},47567.244545454552,{"$f":"'UD2 CALC_Cstock'!B94","v":2373.3119999999999},{"$f":"'UD2 CALC_Cstock'!C94","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D94","v":18981.081599999998},{"$f":"'UD2 CALC_Cstock'!E94","v":4418.3713883835762},{"$f":"'UD2 CALC_Cstock'!F94","v":13370.76343072125},{"$f":"'UD2 CALC_Cstock'!G94","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H94","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I94","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J94","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K94","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L94","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M94","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N94","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O94","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P94","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q94","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R94","v":1237.04},{"$f":"'UD2 CALC_Cstock'!S94","v":0},{"$f":"'UD2 CALC_Cstock'!T94","v":0},{"$f":"'UD2 CALC_Cstock'!U94","v":0},114487.58763945107,{"$f":"'UD2 CALC_Cstock'!X94","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z94","v":1117.6535426627943},{"$f":"'UD2 CALC_Cstock'!AB94","v":431.77875631429509},2127.6369209770892,112359.95071847398,-411.98648596773791]
[2022,{"$f":"'6. UD2 Assumptions'!C23","v":382},{"$f":"'6. UD2 Assumptions'!D23","v":106},{"$f":"'6. UD2 Assumptions'!E23","v":2402},{"$f":"'6. UD2 Assumptions'!F23","v":710},{"$f":"'6. UD2 Assumptions'!G23","v":12243},{"$f":"'6. UD2 Assumptions'!I23","v":174},{"$f":"'6. UD2 Assumptions'!J23","v":110},{"$f":"'6. UD2 Assumptions'!K23","v":889},{"$f":"'6. UD2 Assumptions'!L23","v":5079},{"$f":"'6. UD2 Assumptions'!M23","v":139},{"$f":"'6. UD2 Assumptions'!O23","v":565},{"$f":"'6. UD2 Assumptions'!P23","v":965},{"$f":"'6. UD2 Assumptions'!Q23","v":2271},{"$f":"'6. UD2 Assumptions'!R23","v":5847},{"$f":"'6. UD2 Assumptions'!S23","v":60},{"$f":"'6. UD2 Assumptions'!T23","v":15142},{"$f":"'6. UD2 Assumptions'!U23","v":189},{"$f":"'6. UD2 Assumptions'!W23","v":0},{"$f":"'6. UD2 Assumptions'!X23","v":0},{"$f":"'6. UD2 Assumptions'!Y23","v":0},47273,{"$f":"'UD2 CALC_Cstock'!B28","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C28","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D28","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E28","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F28","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G28","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H28","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I28","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J28","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K28","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L28","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M28","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N28","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O28","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P28","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q28","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R28","v":1243.6199999999999},{"$f":"'UD2 CALC_Cstock'!S28","v":0},{"$f":"'UD2 CALC_Cstock'!T28","v":0},{"$f":"'UD2 CALC_Cstock'!U28","v":0},113559.51999999999,{"$f":"'UD2 CALC_Cstock'!X28","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z28","v":1038.8049894541894},{"$f":"'UD2 CALC_Cstock'!AB28","v":443.97461240644088},2060.9842238606302,111498.53577613935,-408.82796451251096,{"$f":"'6. UD2 Assumptions'!C53","v":382},{"$f":"'6. UD2 Assumptions'!D53","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E53","v":2402},{"$f":"'6. UD2 Assumptions'!F53","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G53","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I53","v":174},{"$f":"'6. UD2 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M53","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O53","v":565},{"$f":"'6. UD2 Assumptions'!P53","v":965},{"$f":"'6. UD2 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R53","v":5847},{"$f":"'6. UD2 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U53","v":189},{"$f":"'6. UD2 Assumptions'!W53","v":0},{"$f":"'6. UD2 Assumptions'!X53","v":0},{"$f":"'6. UD2 Assumptions'!Y53","v":0},47468.244545454552,{"$f":"'UD2 CALC_Cstock'!B61","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C61","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D61","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E61","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F61","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G61","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H61","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I61","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J61","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K61","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L61","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M61","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N61","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O61","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P61","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q61","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R61","v":1243.6199999999999},{"$f":"'UD2 CALC_Cstock'!S61","v":0},{"$f":"'UD2 CALC_Cstock'!T61","v":0},{"$f":"'UD2 CALC_Cstock'!U61","v":0},114094.10363945106,{"$f":"'UD2 CALC_Cstock'!X61","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z61","v":1038.8049894541894},{"$f":"'UD2 CALC_Cstock'!AB61","v":443.97461240644088},2060.9842238606302,112033.11941559042,-410.78810452383152,{"$f":"'6. UD2 Assumptions'!C83","v":407},{"$f":"'6. UD2 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E83","v":2452},{"$f":"'6. UD2 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD2 Assumptions'!G83","v":12397.410083038978},{"$f":"'6. UD2 Assumptions'!I83","v":174},{"$f":"'6. UD2 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M83","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O83","v":565},{"$f":"'6. UD2 Assumptions'!P83","v":965},{"$f":"'6. UD2 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R83","v":5847},{"$f":"'6. UD2 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U83","v":189},{"$f":"'6. UD2 Assumptions'!W83","v":0},{"$f":"'6. UD2 Assumptions'!X83","v":0},{"$f":"'6. UD2 Assumptions'!Y83","v":0},47668.244545454538,{"$f":"'UD2 CALC_Cstock'!B95","v":2448.5120000000002},{"$f":"'UD2 CALC_Cstock'!C95","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D95","v":19176.601599999998},{"$f":"'UD2 CALC_Cstock'!E95","v":4493.571388383576},{"$f":"'UD2 CALC_Cstock'!F95","v":13424.907430721249},{"$f":"'UD2 CALC_Cstock'!G95","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H95","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I95","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J95","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K95","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L95","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M95","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N95","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O95","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P95","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q95","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R95","v":1243.6199999999999},{"$f":"'UD2 CALC_Cstock'!S95","v":0},{"$f":"'UD2 CALC_Cstock'!T95","v":0},{"$f":"'UD2 CALC_Cstock'!U95","v":0},114894.23163945109,{"$f":"'UD2 CALC_Cstock'!X95","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z95","v":1038.8049894541894},{"$f":"'UD2 CALC_Cstock'!AB95","v":443.97461240644088},2060.9842238606302,112833.24741559045,-413.72190719049826]
[2023,{"$f":"'6. UD2 Assumptions'!C24","v":382},{"$f":"'6. UD2 Assumptions'!D24","v":106},{"$f":"'6. UD2 Assumptions'!E24","v":2402},{"$f":"'6. UD2 Assumptions'!F24","v":710},{"$f":"'6. UD2 Assumptions'!G24","v":12243},{"$f":"'6. UD2 Assumptions'!I24","v":174},{"$f":"'6. UD2 Assumptions'!J24","v":110},{"$f":"'6. UD2 Assumptions'!K24","v":889},{"$f":"'6. UD2 Assumptions'!L24","v":5079},{"$f":"'6. UD2 Assumptions'!M24","v":139},{"$f":"'6. UD2 Assumptions'!O24","v":565},{"$f":"'6. UD2 Assumptions'!P24","v":965},{"$f":"'6. UD2 Assumptions'!Q24","v":2271},{"$f":"'6. UD2 Assumptions'!R24","v":5847},{"$f":"'6. UD2 Assumptions'!S24","v":60},{"$f":"'6. UD2 Assumptions'!T24","v":15142},{"$f":"'6. UD2 Assumptions'!U24","v":190},{"$f":"'6. UD2 Assumptions'!W24","v":0},{"$f":"'6. UD2 Assumptions'!X24","v":0},{"$f":"'6. UD2 Assumptions'!Y24","v":0},47274,{"$f":"'UD2 CALC_Cstock'!B29","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C29","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D29","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E29","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F29","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G29","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H29","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I29","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J29","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K29","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L29","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M29","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N29","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O29","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P29","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q29","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R29","v":1250.1999999999998},{"$f":"'UD2 CALC_Cstock'!S29","v":0},{"$f":"'UD2 CALC_Cstock'!T29","v":0},{"$f":"'UD2 CALC_Cstock'!U29","v":0},113566.09999999999,{"$f":"'UD2 CALC_Cstock'!X29","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z29","v":965.53547562687743},{"$f":"'UD2 CALC_Cstock'!AB29","v":432.06379374284359},1975.803891369721,111590.29610863027,-409.16441906497766,{"$f":"'6. UD2 Assumptions'!C54","v":382},{"$f":"'6. UD2 Assumptions'!D54","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E54","v":2402},{"$f":"'6. UD2 Assumptions'!F54","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G54","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I54","v":174},{"$f":"'6. UD2 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M54","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O54","v":565},{"$f":"'6. UD2 Assumptions'!P54","v":965},{"$f":"'6. UD2 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R54","v":5847},{"$f":"'6. UD2 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U54","v":190},{"$f":"'6. UD2 Assumptions'!W54","v":0},{"$f":"'6. UD2 Assumptions'!X54","v":0},{"$f":"'6. UD2 Assumptions'!Y54","v":0},47469.244545454552,{"$f":"'UD2 CALC_Cstock'!B62","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C62","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D62","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E62","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F62","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G62","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H62","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I62","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J62","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K62","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L62","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M62","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N62","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O62","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P62","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q62","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R62","v":1250.1999999999998},{"$f":"'UD2 CALC_Cstock'!S62","v":0},{"$f":"'UD2 CALC_Cstock'!T62","v":0},{"$f":"'UD2 CALC_Cstock'!U62","v":0},114100.68363945106,{"$f":"'UD2 CALC_Cstock'!X62","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z62","v":965.53547562687743},{"$f":"'UD2 CALC_Cstock'!AB62","v":432.06379374284359},1975.803891369721,112124.87974808134,-411.12455907629828,{"$f":"'6. UD2 Assumptions'!C84","v":419.5},{"$f":"'6. UD2 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E84","v":2477},{"$f":"'6. UD2 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD2 Assumptions'!G84","v":12447.410083038978},{"$f":"'6. UD2 Assumptions'!I84","v":174},{"$f":"'6. UD2 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M84","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O84","v":565},{"$f":"'6. UD2 Assumptions'!P84","v":965},{"$f":"'6. UD2 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R84","v":5847},{"$f":"'6. UD2 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U84","v":190},{"$f":"'6. UD2 Assumptions'!W84","v":0},{"$f":"'6. UD2 Assumptions'!X84","v":0},{"$f":"'6. UD2 Assumptions'!Y84","v":0},47769.244545454538,{"$f":"'UD2 CALC_Cstock'!B96","v":2523.712},{"$f":"'UD2 CALC_Cstock'!C96","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D96","v":19372.121599999999},{"$f":"'UD2 CALC_Cstock'!E96","v":4568.7713883835768},{"$f":"'UD2 CALC_Cstock'!F96","v":13479.051430721249},{"$f":"'UD2 CALC_Cstock'!G96","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H96","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I96","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J96","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K96","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L96","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M96","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N96","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O96","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P96","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q96","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R96","v":1250.1999999999998},{"$f":"'UD2 CALC_Cstock'!S96","v":0},{"$f":"'UD2 CALC_Cstock'!T96","v":0},{"$f":"'UD2 CALC_Cstock'!U96","v":0},115300.87563945107,{"$f":"'UD2 CALC_Cstock'!X96","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z96","v":965.53547562687743},{"$f":"'UD2 CALC_Cstock'!AB96","v":432.06379374284359},1975.803891369721,113325.07174808135,-415.52526307629824]
[2024,{"$f":"'6. UD2 Assumptions'!C25","v":382},{"$f":"'6. UD2 Assumptions'!D25","v":106},{"$f":"'6. UD2 Assumptions'!E25","v":2402},{"$f":"'6. UD2 Assumptions'!F25","v":710},{"$f":"'6. UD2 Assumptions'!G25","v":12243},{"$f":"'6. UD2 Assumptions'!I25","v":174},{"$f":"'6. UD2 Assumptions'!J25","v":110},{"$f":"'6. UD2 Assumptions'!K25","v":889},{"$f":"'6. UD2 Assumptions'!L25","v":5079},{"$f":"'6. UD2 Assumptions'!M25","v":139},{"$f":"'6. UD2 Assumptions'!O25","v":565},{"$f":"'6. UD2 Assumptions'!P25","v":965},{"$f":"'6. UD2 Assumptions'!Q25","v":2271},{"$f":"'6. UD2 Assumptions'!R25","v":5847},{"$f":"'6. UD2 Assumptions'!S25","v":60},{"$f":"'6. UD2 Assumptions'!T25","v":15142},{"$f":"'6. UD2 Assumptions'!U25","v":191},{"$f":"'6. UD2 Assumptions'!W25","v":0},{"$f":"'6. UD2 Assumptions'!X25","v":0},{"$f":"'6. UD2 Assumptions'!Y25","v":0},47275,{"$f":"'UD2 CALC_Cstock'!B30","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C30","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D30","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E30","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F30","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G30","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H30","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I30","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J30","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K30","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L30","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M30","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N30","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O30","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P30","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q30","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R30","v":1256.78},{"$f":"'UD2 CALC_Cstock'!S30","v":0},{"$f":"'UD2 CALC_Cstock'!T30","v":0},{"$f":"'UD2 CALC_Cstock'!U30","v":0},113572.68,{"$f":"'UD2 CALC_Cstock'!X30","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z30","v":897.44910286362961},{"$f":"'UD2 CALC_Cstock'!AB30","v":416.45187703410386},1892.1056018977333,111680.57439810225,-409.49543945970828,{"$f":"'6. UD2 Assumptions'!C55","v":382},{"$f":"'6. UD2 Assumptions'!D55","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E55","v":2402},{"$f":"'6. UD2 Assumptions'!F55","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G55","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I55","v":174},{"$f":"'6. UD2 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M55","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O55","v":565},{"$f":"'6. UD2 Assumptions'!P55","v":965},{"$f":"'6. UD2 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R55","v":5847},{"$f":"'6. UD2 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U55","v":191},{"$f":"'6. UD2 Assumptions'!W55","v":0},{"$f":"'6. UD2 Assumptions'!X55","v":0},{"$f":"'6. UD2 Assumptions'!Y55","v":0},47470.244545454552,{"$f":"'UD2 CALC_Cstock'!B63","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C63","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D63","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E63","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F63","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G63","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H63","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I63","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J63","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K63","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L63","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M63","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N63","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O63","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P63","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q63","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R63","v":1256.78},{"$f":"'UD2 CALC_Cstock'!S63","v":0},{"$f":"'UD2 CALC_Cstock'!T63","v":0},{"$f":"'UD2 CALC_Cstock'!U63","v":0},114107.26363945106,{"$f":"'UD2 CALC_Cstock'!X63","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z63","v":897.44910286362961},{"$f":"'UD2 CALC_Cstock'!AB63","v":416.45187703410386},1892.1056018977333,112215.15803755332,-411.4555794710289,{"$f":"'6. UD2 Assumptions'!C85","v":432},{"$f":"'6. UD2 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E85","v":2502},{"$f":"'6. UD2 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD2 Assumptions'!G85","v":12497.410083038978},{"$f":"'6. UD2 Assumptions'!I85","v":174},{"$f":"'6. UD2 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M85","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O85","v":565},{"$f":"'6. UD2 Assumptions'!P85","v":965},{"$f":"'6. UD2 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R85","v":5847},{"$f":"'6. UD2 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U85","v":191},{"$f":"'6. UD2 Assumptions'!W85","v":0},{"$f":"'6. UD2 Assumptions'!X85","v":0},{"$f":"'6. UD2 Assumptions'!Y85","v":0},47870.244545454538,{"$f":"'UD2 CALC_Cstock'!B97","v":2598.9119999999998},{"$f":"'UD2 CALC_Cstock'!C97","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D97","v":19567.641599999999},{"$f":"'UD2 CALC_Cstock'!E97","v":4643.9713883835766},{"$f":"'UD2 CALC_Cstock'!F97","v":13533.195430721249},{"$f":"'UD2 CALC_Cstock'!G97","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H97","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I97","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J97","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K97","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L97","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M97","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N97","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O97","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P97","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q97","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R97","v":1256.78},{"$f":"'UD2 CALC_Cstock'!S97","v":0},{"$f":"'UD2 CALC_Cstock'!T97","v":0},{"$f":"'UD2 CALC_Cstock'!U97","v":0},115707.51963945109,{"$f":"'UD2 CALC_Cstock'!X97","v":578.20462199999997},{"$f":"'UD2 CALC_Cstock'!Z97","v":897.44910286362961},{"$f":"'UD2 CALC_Cstock'!AB97","v":416.45187703410386},1892.1056018977333,113815.41403755335,-417.32318480436226]
[2025,{"$f":"'6. UD2 Assumptions'!C26","v":382},{"$f":"'6. UD2 Assumptions'!D26","v":106},{"$f":"'6. UD2 Assumptions'!E26","v":2402},{"$f":"'6. UD2 Assumptions'!F26","v":710},{"$f":"'6. UD2 Assumptions'!G26","v":12243},{"$f":"'6. UD2 Assumptions'!I26","v":174},{"$f":"'6. UD2 Assumptions'!J26","v":110},{"$f":"'6. UD2 Assumptions'!K26","v":889},{"$f":"'6. UD2 Assumptions'!L26","v":5079},{"$f":"'6. UD2 Assumptions'!M26","v":139},{"$f":"'6. UD2 Assumptions'!O26","v":565},{"$f":"'6. UD2 Assumptions'!P26","v":965},{"$f":"'6. UD2 Assumptions'!Q26","v":2271},{"$f":"'6. UD2 Assumptions'!R26","v":5847},{"$f":"'6. UD2 Assumptions'!S26","v":60},{"$f":"'6. UD2 Assumptions'!T26","v":15142},{"$f":"'6. UD2 Assumptions'!U26","v":192},{"$f":"'6. UD2 Assumptions'!W26","v":0},{"$f":"'6. UD2 Assumptions'!X26","v":0},{"$f":"'6. UD2 Assumptions'!Y26","v":0},47276,{"$f":"'UD2 CALC_Cstock'!B31","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C31","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D31","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E31","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F31","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G31","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H31","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I31","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J31","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K31","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L31","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M31","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N31","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O31","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P31","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q31","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R31","v":1263.3599999999999},{"$f":"'UD2 CALC_Cstock'!S31","v":0},{"$f":"'UD2 CALC_Cstock'!T31","v":0},{"$f":"'UD2 CALC_Cstock'!U31","v":0},113579.26,{"$f":"'UD2 CALC_Cstock'!X31","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z31","v":834.17814622795413},{"$f":"'UD2 CALC_Cstock'!AB31","v":417.62232403171566},1776.8374702596698,111802.42252974033,-409.94221594238121,{"$f":"'6. UD2 Assumptions'!C56","v":382},{"$f":"'6. UD2 Assumptions'!D56","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E56","v":2402},{"$f":"'6. UD2 Assumptions'!F56","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G56","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I56","v":174},{"$f":"'6. UD2 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M56","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O56","v":565},{"$f":"'6. UD2 Assumptions'!P56","v":965},{"$f":"'6. UD2 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R56","v":5847},{"$f":"'6. UD2 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U56","v":192},{"$f":"'6. UD2 Assumptions'!W56","v":0},{"$f":"'6. UD2 Assumptions'!X56","v":0},{"$f":"'6. UD2 Assumptions'!Y56","v":0},47471.244545454552,{"$f":"'UD2 CALC_Cstock'!B64","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C64","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D64","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E64","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F64","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G64","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H64","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I64","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J64","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K64","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L64","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M64","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N64","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O64","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P64","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q64","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R64","v":1263.3599999999999},{"$f":"'UD2 CALC_Cstock'!S64","v":0},{"$f":"'UD2 CALC_Cstock'!T64","v":0},{"$f":"'UD2 CALC_Cstock'!U64","v":0},114113.84363945106,{"$f":"'UD2 CALC_Cstock'!X64","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z64","v":834.17814622795413},{"$f":"'UD2 CALC_Cstock'!AB64","v":417.62232403171566},1776.8374702596698,112337.0061691914,-411.90235595370177,{"$f":"'6. UD2 Assumptions'!C86","v":444.5},{"$f":"'6. UD2 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E86","v":2527},{"$f":"'6. UD2 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD2 Assumptions'!G86","v":12547.410083038978},{"$f":"'6. UD2 Assumptions'!I86","v":174},{"$f":"'6. UD2 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M86","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O86","v":565},{"$f":"'6. UD2 Assumptions'!P86","v":965},{"$f":"'6. UD2 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R86","v":5847},{"$f":"'6. UD2 Assumptions'!S86","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U86","v":192},{"$f":"'6. UD2 Assumptions'!W86","v":0},{"$f":"'6. UD2 Assumptions'!X86","v":0},{"$f":"'6. UD2 Assumptions'!Y86","v":0},47971.244545454538,{"$f":"'UD2 CALC_Cstock'!B98","v":2674.1120000000001},{"$f":"'UD2 CALC_Cstock'!C98","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D98","v":19763.161599999999},{"$f":"'UD2 CALC_Cstock'!E98","v":4719.1713883835764},{"$f":"'UD2 CALC_Cstock'!F98","v":13587.339430721249},{"$f":"'UD2 CALC_Cstock'!G98","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H98","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I98","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J98","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K98","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L98","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M98","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N98","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O98","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P98","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q98","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R98","v":1263.3599999999999},{"$f":"'UD2 CALC_Cstock'!S98","v":0},{"$f":"'UD2 CALC_Cstock'!T98","v":0},{"$f":"'UD2 CALC_Cstock'!U98","v":0},116114.16363945107,{"$f":"'UD2 CALC_Cstock'!X98","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z98","v":834.17814622795413},{"$f":"'UD2 CALC_Cstock'!AB98","v":417.62232403171566},1776.8374702596698,114337.32616919141,-419.23686262036853]
[2026,{"$f":"'6. UD2 Assumptions'!C27","v":382},{"$f":"'6. UD2 Assumptions'!D27","v":106},{"$f":"'6. UD2 Assumptions'!E27","v":2402},{"$f":"'6. UD2 Assumptions'!F27","v":710},{"$f":"'6. UD2 Assumptions'!G27","v":12243},{"$f":"'6. UD2 Assumptions'!I27","v":174},{"$f":"'6. UD2 Assumptions'!J27","v":110},{"$f":"'6. UD2 Assumptions'!K27","v":889},{"$f":"'6. UD2 Assumptions'!L27","v":5079},{"$f":"'6. UD2 Assumptions'!M27","v":139},{"$f":"'6. UD2 Assumptions'!O27","v":565},{"$f":"'6. UD2 Assumptions'!P27","v":965},{"$f":"'6. UD2 Assumptions'!Q27","v":2271},{"$f":"'6. UD2 Assumptions'!R27","v":5847},{"$f":"'6. UD2 Assumptions'!S27","v":60},{"$f":"'6. UD2 Assumptions'!T27","v":15142},{"$f":"'6. UD2 Assumptions'!U27","v":193},{"$f":"'6. UD2 Assumptions'!W27","v":0},{"$f":"'6. UD2 Assumptions'!X27","v":0},{"$f":"'6. UD2 Assumptions'!Y27","v":0},47277,{"$f":"'UD2 CALC_Cstock'!B32","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C32","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D32","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E32","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F32","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G32","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H32","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I32","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J32","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K32","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L32","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M32","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N32","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O32","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P32","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q32","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R32","v":1269.9399999999998},{"$f":"'UD2 CALC_Cstock'!S32","v":0},{"$f":"'UD2 CALC_Cstock'!T32","v":0},{"$f":"'UD2 CALC_Cstock'!U32","v":0},113585.84,{"$f":"'UD2 CALC_Cstock'!X32","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z32","v":775.38104372138878},{"$f":"'UD2 CALC_Cstock'!AB32","v":419.16381209581971},1719.5818558172086,111866.25814418279,-410.17627986200358,{"$f":"'6. UD2 Assumptions'!C57","v":382},{"$f":"'6. UD2 Assumptions'!D57","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E57","v":2402},{"$f":"'6. UD2 Assumptions'!F57","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G57","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I57","v":174},{"$f":"'6. UD2 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M57","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O57","v":565},{"$f":"'6. UD2 Assumptions'!P57","v":965},{"$f":"'6. UD2 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R57","v":5847},{"$f":"'6. UD2 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U57","v":193},{"$f":"'6. UD2 Assumptions'!W57","v":0},{"$f":"'6. UD2 Assumptions'!X57","v":0},{"$f":"'6. UD2 Assumptions'!Y57","v":0},47472.244545454552,{"$f":"'UD2 CALC_Cstock'!B65","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C65","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D65","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E65","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F65","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G65","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H65","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I65","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J65","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K65","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L65","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M65","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N65","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O65","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P65","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q65","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R65","v":1269.9399999999998},{"$f":"'UD2 CALC_Cstock'!S65","v":0},{"$f":"'UD2 CALC_Cstock'!T65","v":0},{"$f":"'UD2 CALC_Cstock'!U65","v":0},114120.42363945107,{"$f":"'UD2 CALC_Cstock'!X65","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z65","v":775.38104372138878},{"$f":"'UD2 CALC_Cstock'!AB65","v":419.16381209581971},1719.5818558172086,112400.84178363386,-412.13641987332414,{"$f":"'6. UD2 Assumptions'!C87","v":463.25},{"$f":"'6. UD2 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E87","v":2564.5},{"$f":"'6. UD2 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD2 Assumptions'!G87","v":12622.410083038978},{"$f":"'6. UD2 Assumptions'!I87","v":174},{"$f":"'6. UD2 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M87","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O87","v":565},{"$f":"'6. UD2 Assumptions'!P87","v":965},{"$f":"'6. UD2 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R87","v":5847},{"$f":"'6. UD2 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U87","v":193},{"$f":"'6. UD2 Assumptions'!W87","v":0},{"$f":"'6. UD2 Assumptions'!X87","v":0},{"$f":"'6. UD2 Assumptions'!Y87","v":0},48122.244545454538,{"$f":"'UD2 CALC_Cstock'!B99","v":2786.9119999999998},{"$f":"'UD2 CALC_Cstock'!C99","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D99","v":20056.441599999998},{"$f":"'UD2 CALC_Cstock'!E99","v":4831.9713883835766},{"$f":"'UD2 CALC_Cstock'!F99","v":13668.55543072125},{"$f":"'UD2 CALC_Cstock'!G99","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H99","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I99","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J99","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K99","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L99","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M99","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N99","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O99","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P99","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q99","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R99","v":1269.9399999999998},{"$f":"'UD2 CALC_Cstock'!S99","v":0},{"$f":"'UD2 CALC_Cstock'!T99","v":0},{"$f":"'UD2 CALC_Cstock'!U99","v":0},116720.83963945106,{"$f":"'UD2 CALC_Cstock'!X99","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z99","v":775.38104372138878},{"$f":"'UD2 CALC_Cstock'!AB99","v":419.16381209581971},1719.5818558172086,115001.25778363386,-421.67127853999085]
[2027,{"$f":"'6. UD2 Assumptions'!C28","v":382},{"$f":"'6. UD2 Assumptions'!D28","v":106},{"$f":"'6. UD2 Assumptions'!E28","v":2402},{"$f":"'6. UD2 Assumptions'!F28","v":710},{"$f":"'6. UD2 Assumptions'!G28","v":12243},{"$f":"'6. UD2 Assumptions'!I28","v":174},{"$f":"'6. UD2 Assumptions'!J28","v":110},{"$f":"'6. UD2 Assumptions'!K28","v":889},{"$f":"'6. UD2 Assumptions'!L28","v":5079},{"$f":"'6. UD2 Assumptions'!M28","v":139},{"$f":"'6. UD2 Assumptions'!O28","v":565},{"$f":"'6. UD2 Assumptions'!P28","v":965},{"$f":"'6. UD2 Assumptions'!Q28","v":2271},{"$f":"'6. UD2 Assumptions'!R28","v":5847},{"$f":"'6. UD2 Assumptions'!S28","v":60},{"$f":"'6. UD2 Assumptions'!T28","v":15142},{"$f":"'6. UD2 Assumptions'!U28","v":194},{"$f":"'6. UD2 Assumptions'!W28","v":0},{"$f":"'6. UD2 Assumptions'!X28","v":0},{"$f":"'6. UD2 Assumptions'!Y28","v":0},47278,{"$f":"'UD2 CALC_Cstock'!B33","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C33","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D33","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E33","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F33","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G33","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H33","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I33","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J33","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K33","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L33","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M33","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N33","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O33","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P33","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q33","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R33","v":1276.52},{"$f":"'UD2 CALC_Cstock'!S33","v":0},{"$f":"'UD2 CALC_Cstock'!T33","v":0},{"$f":"'UD2 CALC_Cstock'!U33","v":0},113592.42,{"$f":"'UD2 CALC_Cstock'!X33","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z33","v":720.74052968842989},{"$f":"'UD2 CALC_Cstock'!AB33","v":421.03615224274193},1666.8136819311719,111925.60631806882,-410.393889832919,{"$f":"'6. UD2 Assumptions'!C58","v":382},{"$f":"'6. UD2 Assumptions'!D58","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E58","v":2402},{"$f":"'6. UD2 Assumptions'!F58","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G58","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I58","v":174},{"$f":"'6. UD2 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M58","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O58","v":565},{"$f":"'6. UD2 Assumptions'!P58","v":965},{"$f":"'6. UD2 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R58","v":5847},{"$f":"'6. UD2 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U58","v":194},{"$f":"'6. UD2 Assumptions'!W58","v":0},{"$f":"'6. UD2 Assumptions'!X58","v":0},{"$f":"'6. UD2 Assumptions'!Y58","v":0},47473.244545454552,{"$f":"'UD2 CALC_Cstock'!B66","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C66","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D66","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E66","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F66","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G66","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H66","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I66","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J66","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K66","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L66","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M66","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N66","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O66","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P66","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q66","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R66","v":1276.52},{"$f":"'UD2 CALC_Cstock'!S66","v":0},{"$f":"'UD2 CALC_Cstock'!T66","v":0},{"$f":"'UD2 CALC_Cstock'!U66","v":0},114127.00363945107,{"$f":"'UD2 CALC_Cstock'!X66","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z66","v":720.74052968842989},{"$f":"'UD2 CALC_Cstock'!AB66","v":421.03615224274193},1666.8136819311719,112460.18995751989,-412.35402984423956,{"$f":"'6. UD2 Assumptions'!C88","v":482},{"$f":"'6. UD2 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E88","v":2602},{"$f":"'6. UD2 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD2 Assumptions'!G88","v":12697.410083038978},{"$f":"'6. UD2 Assumptions'!I88","v":174},{"$f":"'6. UD2 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M88","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O88","v":565},{"$f":"'6. UD2 Assumptions'!P88","v":965},{"$f":"'6. UD2 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R88","v":5847},{"$f":"'6. UD2 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U88","v":194},{"$f":"'6. UD2 Assumptions'!W88","v":0},{"$f":"'6. UD2 Assumptions'!X88","v":0},{"$f":"'6. UD2 Assumptions'!Y88","v":0},48273.244545454538,{"$f":"'UD2 CALC_Cstock'!B100","v":2899.712},{"$f":"'UD2 CALC_Cstock'!C100","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D100","v":20349.721599999997},{"$f":"'UD2 CALC_Cstock'!E100","v":4944.7713883835768},{"$f":"'UD2 CALC_Cstock'!F100","v":13749.771430721248},{"$f":"'UD2 CALC_Cstock'!G100","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H100","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I100","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J100","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K100","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L100","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M100","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N100","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O100","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P100","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q100","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R100","v":1276.52},{"$f":"'UD2 CALC_Cstock'!S100","v":0},{"$f":"'UD2 CALC_Cstock'!T100","v":0},{"$f":"'UD2 CALC_Cstock'!U100","v":0},117327.51563945109,{"$f":"'UD2 CALC_Cstock'!X100","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z100","v":720.74052968842989},{"$f":"'UD2 CALC_Cstock'!AB100","v":421.03615224274193},1666.8136819311719,115660.70195751991,-424.08924051090634]
[2028,{"$f":"'6. UD2 Assumptions'!C29","v":382},{"$f":"'6. UD2 Assumptions'!D29","v":106},{"$f":"'6. UD2 Assumptions'!E29","v":2402},{"$f":"'6. UD2 Assumptions'!F29","v":710},{"$f":"'6. UD2 Assumptions'!G29","v":12243},{"$f":"'6. UD2 Assumptions'!I29","v":174},{"$f":"'6. UD2 Assumptions'!J29","v":110},{"$f":"'6. UD2 Assumptions'!K29","v":889},{"$f":"'6. UD2 Assumptions'!L29","v":5079},{"$f":"'6. UD2 Assumptions'!M29","v":139},{"$f":"'6. UD2 Assumptions'!O29","v":565},{"$f":"'6. UD2 Assumptions'!P29","v":965},{"$f":"'6. UD2 Assumptions'!Q29","v":2271},{"$f":"'6. UD2 Assumptions'!R29","v":5847},{"$f":"'6. UD2 Assumptions'!S29","v":60},{"$f":"'6. UD2 Assumptions'!T29","v":15142},{"$f":"'6. UD2 Assumptions'!U29","v":195},{"$f":"'6. UD2 Assumptions'!W29","v":0},{"$f":"'6. UD2 Assumptions'!X29","v":0},{"$f":"'6. UD2 Assumptions'!Y29","v":0},47279,{"$f":"'UD2 CALC_Cstock'!B34","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C34","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D34","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E34","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F34","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G34","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H34","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I34","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J34","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K34","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L34","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M34","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N34","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O34","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P34","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q34","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R34","v":1283.0999999999999},{"$f":"'UD2 CALC_Cstock'!S34","v":0},{"$f":"'UD2 CALC_Cstock'!T34","v":0},{"$f":"'UD2 CALC_Cstock'!U34","v":0},113599,{"$f":"'UD2 CALC_Cstock'!X34","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z34","v":669.9619017503253},{"$f":"'UD2 CALC_Cstock'!AB34","v":423.8758167982416},1618.874718548567,111980.12528145143,-410.59379269865525,{"$f":"'6. UD2 Assumptions'!C59","v":382},{"$f":"'6. UD2 Assumptions'!D59","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E59","v":2402},{"$f":"'6. UD2 Assumptions'!F59","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G59","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I59","v":174},{"$f":"'6. UD2 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M59","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O59","v":565},{"$f":"'6. UD2 Assumptions'!P59","v":965},{"$f":"'6. UD2 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R59","v":5847},{"$f":"'6. UD2 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U59","v":195},{"$f":"'6. UD2 Assumptions'!W59","v":0},{"$f":"'6. UD2 Assumptions'!X59","v":0},{"$f":"'6. UD2 Assumptions'!Y59","v":0},47474.244545454552,{"$f":"'UD2 CALC_Cstock'!B67","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C67","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D67","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E67","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F67","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G67","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H67","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I67","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J67","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K67","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L67","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M67","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N67","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O67","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P67","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q67","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R67","v":1283.0999999999999},{"$f":"'UD2 CALC_Cstock'!S67","v":0},{"$f":"'UD2 CALC_Cstock'!T67","v":0},{"$f":"'UD2 CALC_Cstock'!U67","v":0},114133.58363945107,{"$f":"'UD2 CALC_Cstock'!X67","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z67","v":669.9619017503253},{"$f":"'UD2 CALC_Cstock'!AB67","v":423.8758167982416},1618.874718548567,112514.7089209025,-412.55393270997587,{"$f":"'6. UD2 Assumptions'!C89","v":500.75},{"$f":"'6. UD2 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E89","v":2639.5},{"$f":"'6. UD2 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD2 Assumptions'!G89","v":12772.410083038978},{"$f":"'6. UD2 Assumptions'!I89","v":174},{"$f":"'6. UD2 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M89","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O89","v":565},{"$f":"'6. UD2 Assumptions'!P89","v":965},{"$f":"'6. UD2 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R89","v":5847},{"$f":"'6. UD2 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U89","v":195},{"$f":"'6. UD2 Assumptions'!W89","v":0},{"$f":"'6. UD2 Assumptions'!X89","v":0},{"$f":"'6. UD2 Assumptions'!Y89","v":0},48424.244545454538,{"$f":"'UD2 CALC_Cstock'!B101","v":3012.5120000000002},{"$f":"'UD2 CALC_Cstock'!C101","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D101","v":20643.0016},{"$f":"'UD2 CALC_Cstock'!E101","v":5057.571388383576},{"$f":"'UD2 CALC_Cstock'!F101","v":13830.987430721249},{"$f":"'UD2 CALC_Cstock'!G101","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H101","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I101","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J101","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K101","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L101","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M101","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N101","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O101","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P101","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q101","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R101","v":1283.0999999999999},{"$f":"'UD2 CALC_Cstock'!S101","v":0},{"$f":"'UD2 CALC_Cstock'!T101","v":0},{"$f":"'UD2 CALC_Cstock'!U101","v":0},117934.19163945108,{"$f":"'UD2 CALC_Cstock'!X101","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z101","v":669.9619017503253},{"$f":"'UD2 CALC_Cstock'!AB101","v":423.8758167982416},1618.874718548567,116315.31692090251,-426.48949537664254]
[2029,{"$f":"'6. UD2 Assumptions'!C30","v":382},{"$f":"'6. UD2 Assumptions'!D30","v":106},{"$f":"'6. UD2 Assumptions'!E30","v":2402},{"$f":"'6. UD2 Assumptions'!F30","v":710},{"$f":"'6. UD2 Assumptions'!G30","v":12243},{"$f":"'6. UD2 Assumptions'!I30","v":174},{"$f":"'6. UD2 Assumptions'!J30","v":110},{"$f":"'6. UD2 Assumptions'!K30","v":889},{"$f":"'6. UD2 Assumptions'!L30","v":5079},{"$f":"'6. UD2 Assumptions'!M30","v":139},{"$f":"'6. UD2 Assumptions'!O30","v":565},{"$f":"'6. UD2 Assumptions'!P30","v":965},{"$f":"'6. UD2 Assumptions'!Q30","v":2271},{"$f":"'6. UD2 Assumptions'!R30","v":5847},{"$f":"'6. UD2 Assumptions'!S30","v":60},{"$f":"'6. UD2 Assumptions'!T30","v":15142},{"$f":"'6. UD2 Assumptions'!U30","v":196},{"$f":"'6. UD2 Assumptions'!W30","v":0},{"$f":"'6. UD2 Assumptions'!X30","v":0},{"$f":"'6. UD2 Assumptions'!Y30","v":0},47280,{"$f":"'UD2 CALC_Cstock'!B35","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C35","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D35","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E35","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F35","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G35","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H35","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I35","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J35","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K35","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L35","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M35","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N35","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O35","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P35","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q35","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R35","v":1289.6799999999998},{"$f":"'UD2 CALC_Cstock'!S35","v":0},{"$f":"'UD2 CALC_Cstock'!T35","v":0},{"$f":"'UD2 CALC_Cstock'!U35","v":0},113605.57999999999,{"$f":"'UD2 CALC_Cstock'!X35","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z35","v":622.77141169097672},{"$f":"'UD2 CALC_Cstock'!AB35","v":425.12630302211403},1572.9347147130907,112032.6452852869,-410.78636604605197,{"$f":"'6. UD2 Assumptions'!C60","v":382},{"$f":"'6. UD2 Assumptions'!D60","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E60","v":2402},{"$f":"'6. UD2 Assumptions'!F60","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G60","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I60","v":174},{"$f":"'6. UD2 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M60","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O60","v":565},{"$f":"'6. UD2 Assumptions'!P60","v":965},{"$f":"'6. UD2 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R60","v":5847},{"$f":"'6. UD2 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U60","v":196},{"$f":"'6. UD2 Assumptions'!W60","v":0},{"$f":"'6. UD2 Assumptions'!X60","v":0},{"$f":"'6. UD2 Assumptions'!Y60","v":0},47475.244545454552,{"$f":"'UD2 CALC_Cstock'!B68","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C68","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D68","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E68","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F68","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G68","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H68","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I68","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J68","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K68","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L68","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M68","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N68","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O68","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P68","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q68","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R68","v":1289.6799999999998},{"$f":"'UD2 CALC_Cstock'!S68","v":0},{"$f":"'UD2 CALC_Cstock'!T68","v":0},{"$f":"'UD2 CALC_Cstock'!U68","v":0},114140.16363945106,{"$f":"'UD2 CALC_Cstock'!X68","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z68","v":622.77141169097672},{"$f":"'UD2 CALC_Cstock'!AB68","v":425.12630302211403},1572.9347147130907,112567.22892473797,-412.74650605737253,{"$f":"'6. UD2 Assumptions'!C90","v":519.5},{"$f":"'6. UD2 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E90","v":2677},{"$f":"'6. UD2 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD2 Assumptions'!G90","v":12847.410083038978},{"$f":"'6. UD2 Assumptions'!I90","v":174},{"$f":"'6. UD2 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M90","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O90","v":565},{"$f":"'6. UD2 Assumptions'!P90","v":965},{"$f":"'6. UD2 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R90","v":5847},{"$f":"'6. UD2 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U90","v":196},{"$f":"'6. UD2 Assumptions'!W90","v":0},{"$f":"'6. UD2 Assumptions'!X90","v":0},{"$f":"'6. UD2 Assumptions'!Y90","v":0},48575.244545454538,{"$f":"'UD2 CALC_Cstock'!B102","v":3125.3119999999999},{"$f":"'UD2 CALC_Cstock'!C102","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D102","v":20936.281599999998},{"$f":"'UD2 CALC_Cstock'!E102","v":5170.3713883835762},{"$f":"'UD2 CALC_Cstock'!F102","v":13912.203430721251},{"$f":"'UD2 CALC_Cstock'!G102","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H102","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I102","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J102","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K102","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L102","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M102","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N102","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O102","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P102","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q102","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R102","v":1289.6799999999998},{"$f":"'UD2 CALC_Cstock'!S102","v":0},{"$f":"'UD2 CALC_Cstock'!T102","v":0},{"$f":"'UD2 CALC_Cstock'!U102","v":0},118540.86763945108,{"$f":"'UD2 CALC_Cstock'!X102","v":525.03700000000003},{"$f":"'UD2 CALC_Cstock'!Z102","v":622.77141169097672},{"$f":"'UD2 CALC_Cstock'!AB102","v":425.12630302211403},1572.9347147130907,116967.93292473799,-428.88242072403926]
[2030,{"$f":"'6. UD2 Assumptions'!C31","v":382},{"$f":"'6. UD2 Assumptions'!D31","v":106},{"$f":"'6. UD2 Assumptions'!E31","v":2402},{"$f":"'6. UD2 Assumptions'!F31","v":710},{"$f":"'6. UD2 Assumptions'!G31","v":12243},{"$f":"'6. UD2 Assumptions'!I31","v":174},{"$f":"'6. UD2 Assumptions'!J31","v":110},{"$f":"'6. UD2 Assumptions'!K31","v":889},{"$f":"'6. UD2 Assumptions'!L31","v":5079},{"$f":"'6. UD2 Assumptions'!M31","v":139},{"$f":"'6. UD2 Assumptions'!O31","v":565},{"$f":"'6. UD2 Assumptions'!P31","v":965},{"$f":"'6. UD2 Assumptions'!Q31","v":2271},{"$f":"'6. UD2 Assumptions'!R31","v":5847},{"$f":"'6. UD2 Assumptions'!S31","v":60},{"$f":"'6. UD2 Assumptions'!T31","v":15142},{"$f":"'6. UD2 Assumptions'!U31","v":197},{"$f":"'6. UD2 Assumptions'!W31","v":0},{"$f":"'6. UD2 Assumptions'!X31","v":0},{"$f":"'6. UD2 Assumptions'!Y31","v":0},47281,{"$f":"'UD2 CALC_Cstock'!B36","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C36","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D36","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E36","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F36","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G36","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H36","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I36","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J36","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K36","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L36","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M36","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N36","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O36","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P36","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q36","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R36","v":1296.26},{"$f":"'UD2 CALC_Cstock'!S36","v":0},{"$f":"'UD2 CALC_Cstock'!T36","v":0},{"$f":"'UD2 CALC_Cstock'!U36","v":0},113612.15999999999,{"$f":"'UD2 CALC_Cstock'!X36","v":433.31885},{"$f":"'UD2 CALC_Cstock'!Z36","v":578.91477140674954},{"$f":"'UD2 CALC_Cstock'!AB36","v":424.9789632415181},1437.2125846482677,112174.94741535172,-411.30814052295631,{"$f":"'6. UD2 Assumptions'!C61","v":382},{"$f":"'6. UD2 Assumptions'!D61","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E61","v":2402},{"$f":"'6. UD2 Assumptions'!F61","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G61","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I61","v":174},{"$f":"'6. UD2 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M61","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O61","v":565},{"$f":"'6. UD2 Assumptions'!P61","v":965},{"$f":"'6. UD2 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R61","v":5847},{"$f":"'6. UD2 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U61","v":197},{"$f":"'6. UD2 Assumptions'!W61","v":0},{"$f":"'6. UD2 Assumptions'!X61","v":0},{"$f":"'6. UD2 Assumptions'!Y61","v":0},47476.244545454552,{"$f":"'UD2 CALC_Cstock'!B69","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C69","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D69","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E69","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F69","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G69","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H69","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I69","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J69","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K69","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L69","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M69","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N69","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O69","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P69","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q69","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R69","v":1296.26},{"$f":"'UD2 CALC_Cstock'!S69","v":0},{"$f":"'UD2 CALC_Cstock'!T69","v":0},{"$f":"'UD2 CALC_Cstock'!U69","v":0},114146.74363945106,{"$f":"'UD2 CALC_Cstock'!X69","v":433.31885},{"$f":"'UD2 CALC_Cstock'!Z69","v":578.91477140674954},{"$f":"'UD2 CALC_Cstock'!AB69","v":424.9789632415181},1437.2125846482677,112709.53105480279,-413.26828053427693,{"$f":"'6. UD2 Assumptions'!C91","v":538.25},{"$f":"'6. UD2 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E91","v":2714.5},{"$f":"'6. UD2 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD2 Assumptions'!G91","v":12922.410083038978},{"$f":"'6. UD2 Assumptions'!I91","v":174},{"$f":"'6. UD2 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M91","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O91","v":565},{"$f":"'6. UD2 Assumptions'!P91","v":965},{"$f":"'6. UD2 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R91","v":5847},{"$f":"'6. UD2 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U91","v":197},{"$f":"'6. UD2 Assumptions'!W91","v":0},{"$f":"'6. UD2 Assumptions'!X91","v":0},{"$f":"'6. UD2 Assumptions'!Y91","v":0},48726.244545454538,{"$f":"'UD2 CALC_Cstock'!B103","v":3238.1120000000001},{"$f":"'UD2 CALC_Cstock'!C103","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D103","v":21229.561599999997},{"$f":"'UD2 CALC_Cstock'!E103","v":5283.1713883835764},{"$f":"'UD2 CALC_Cstock'!F103","v":13993.419430721249},{"$f":"'UD2 CALC_Cstock'!G103","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H103","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I103","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J103","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K103","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L103","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M103","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N103","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O103","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P103","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q103","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R103","v":1296.26},{"$f":"'UD2 CALC_Cstock'!S103","v":0},{"$f":"'UD2 CALC_Cstock'!T103","v":0},{"$f":"'UD2 CALC_Cstock'!U103","v":0},119147.54363945108,{"$f":"'UD2 CALC_Cstock'!X103","v":433.31885},{"$f":"'UD2 CALC_Cstock'!Z103","v":578.91477140674954},{"$f":"'UD2 CALC_Cstock'!AB103","v":424.9789632415181},1437.2125846482677,117710.33105480281,-431.60454720094361]
[{"$f":"A32+5","v":2035},{"$f":"'6. UD2 Assumptions'!C32","v":382},{"$f":"'6. UD2 Assumptions'!D32","v":106},{"$f":"'6. UD2 Assumptions'!E32","v":2402},{"$f":"'6. UD2 Assumptions'!F32","v":710},{"$f":"'6. UD2 Assumptions'!G32","v":12243},{"$f":"'6. UD2 Assumptions'!I32","v":174},{"$f":"'6. UD2 Assumptions'!J32","v":110},{"$f":"'6. UD2 Assumptions'!K32","v":889},{"$f":"'6. UD2 Assumptions'!L32","v":5079},{"$f":"'6. UD2 Assumptions'!M32","v":139},{"$f":"'6. UD2 Assumptions'!O32","v":565},{"$f":"'6. UD2 Assumptions'!P32","v":965},{"$f":"'6. UD2 Assumptions'!Q32","v":2271},{"$f":"'6. UD2 Assumptions'!R32","v":5847},{"$f":"'6. UD2 Assumptions'!S32","v":60},{"$f":"'6. UD2 Assumptions'!T32","v":15142},{"$f":"'6. UD2 Assumptions'!U32","v":198},{"$f":"'6. UD2 Assumptions'!W32","v":0},{"$f":"'6. UD2 Assumptions'!X32","v":0},{"$f":"'6. UD2 Assumptions'!Y32","v":0},47282,{"$f":"'UD2 CALC_Cstock'!B37","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C37","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D37","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E37","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F37","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G37","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H37","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I37","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J37","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K37","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L37","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M37","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N37","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O37","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P37","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q37","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R37","v":1302.8399999999999},{"$f":"'UD2 CALC_Cstock'!S37","v":0},{"$f":"'UD2 CALC_Cstock'!T37","v":0},{"$f":"'UD2 CALC_Cstock'!U37","v":0},113618.73999999999,{"$f":"'UD2 CALC_Cstock'!X37","v":305.40600000000001},{"$f":"'UD2 CALC_Cstock'!Z37","v":490.82335},{"$f":"'UD2 CALC_Cstock'!AB37","v":341.90131200000002},1138.130662,112480.60933799999,-412.42890090599997,{"$f":"'6. UD2 Assumptions'!C62","v":382},{"$f":"'6. UD2 Assumptions'!D62","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E62","v":2402},{"$f":"'6. UD2 Assumptions'!F62","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G62","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I62","v":174},{"$f":"'6. UD2 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M62","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O62","v":565},{"$f":"'6. UD2 Assumptions'!P62","v":965},{"$f":"'6. UD2 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R62","v":5847},{"$f":"'6. UD2 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U62","v":198},{"$f":"'6. UD2 Assumptions'!W62","v":0},{"$f":"'6. UD2 Assumptions'!X62","v":0},{"$f":"'6. UD2 Assumptions'!Y62","v":0},47477.244545454552,{"$f":"'UD2 CALC_Cstock'!B70","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C70","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D70","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E70","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F70","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G70","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H70","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I70","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J70","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K70","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L70","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M70","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N70","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O70","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P70","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q70","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R70","v":1302.8399999999999},{"$f":"'UD2 CALC_Cstock'!S70","v":0},{"$f":"'UD2 CALC_Cstock'!T70","v":0},{"$f":"'UD2 CALC_Cstock'!U70","v":0},114153.32363945106,{"$f":"'UD2 CALC_Cstock'!X70","v":305.40600000000001},{"$f":"'UD2 CALC_Cstock'!Z70","v":490.82335},{"$f":"'UD2 CALC_Cstock'!AB70","v":341.90131200000002},1138.130662,113015.19297745106,-414.38904091732059,{"$f":"'6. UD2 Assumptions'!C92","v":632},{"$f":"'6. UD2 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E92","v":2902},{"$f":"'6. UD2 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD2 Assumptions'!G92","v":13297.410083038978},{"$f":"'6. UD2 Assumptions'!I92","v":174},{"$f":"'6. UD2 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M92","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O92","v":565},{"$f":"'6. UD2 Assumptions'!P92","v":965},{"$f":"'6. UD2 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R92","v":5847},{"$f":"'6. UD2 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U92","v":198},{"$f":"'6. UD2 Assumptions'!W92","v":0},{"$f":"'6. UD2 Assumptions'!X92","v":0},{"$f":"'6. UD2 Assumptions'!Y92","v":0},49477.244545454538,{"$f":"'UD2 CALC_Cstock'!B104","v":3802.1120000000001},{"$f":"'UD2 CALC_Cstock'!C104","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D104","v":22695.961599999999},{"$f":"'UD2 CALC_Cstock'!E104","v":5847.1713883835764},{"$f":"'UD2 CALC_Cstock'!F104","v":14399.499430721249},{"$f":"'UD2 CALC_Cstock'!G104","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H104","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I104","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J104","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K104","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L104","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M104","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N104","v":8861.3545074751564},{"$f":"'UD2 CALC_Cstock'!O104","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P104","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q104","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R104","v":1302.8399999999999},{"$f":"'UD2 CALC_Cstock'!S104","v":0},{"$f":"'UD2 CALC_Cstock'!T104","v":0},{"$f":"'UD2 CALC_Cstock'!U104","v":0},122154.60363945106,{"$f":"'UD2 CALC_Cstock'!X104","v":305.40600000000001},{"$f":"'UD2 CALC_Cstock'!Z104","v":490.82335},{"$f":"'UD2 CALC_Cstock'!AB104","v":341.90131200000002},1138.130662,121016.47297745106,-443.72706758398726]
[{"$f":"A33+5","v":2040},{"$f":"'6. UD2 Assumptions'!C33","v":382},{"$f":"'6. UD2 Assumptions'!D33","v":106},{"$f":"'6. UD2 Assumptions'!E33","v":2402},{"$f":"'6. UD2 Assumptions'!F33","v":710},{"$f":"'6. UD2 Assumptions'!G33","v":12243},{"$f":"'6. UD2 Assumptions'!I33","v":174},{"$f":"'6. UD2 Assumptions'!J33","v":110},{"$f":"'6. UD2 Assumptions'!K33","v":889},{"$f":"'6. UD2 Assumptions'!L33","v":5079},{"$f":"'6. UD2 Assumptions'!M33","v":139},{"$f":"'6. UD2 Assumptions'!O33","v":565},{"$f":"'6. UD2 Assumptions'!P33","v":965},{"$f":"'6. UD2 Assumptions'!Q33","v":2271},{"$f":"'6. UD2 Assumptions'!R33","v":5847},{"$f":"'6. UD2 Assumptions'!S33","v":60},{"$f":"'6. UD2 Assumptions'!T33","v":15142},{"$f":"'6. UD2 Assumptions'!U33","v":200},{"$f":"'6. UD2 Assumptions'!W33","v":0},{"$f":"'6. UD2 Assumptions'!X33","v":0},{"$f":"'6. UD2 Assumptions'!Y33","v":0},47284,{"$f":"'UD2 CALC_Cstock'!B38","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C38","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D38","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E38","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F38","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G38","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H38","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I38","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J38","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K38","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L38","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M38","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N38","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O38","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P38","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q38","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R38","v":1316},{"$f":"'UD2 CALC_Cstock'!S38","v":0},{"$f":"'UD2 CALC_Cstock'!T38","v":0},{"$f":"'UD2 CALC_Cstock'!U38","v":0},113631.9,{"$f":"'UD2 CALC_Cstock'!X38","v":255.82570000000001},{"$f":"'UD2 CALC_Cstock'!Z38","v":387.70065},{"$f":"'UD2 CALC_Cstock'!AB38","v":341.90131200000002},985.42766200000005,112646.47233799999,-413.03706523933329,{"$f":"'6. UD2 Assumptions'!C63","v":382},{"$f":"'6. UD2 Assumptions'!D63","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E63","v":2402},{"$f":"'6. UD2 Assumptions'!F63","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G63","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I63","v":174},{"$f":"'6. UD2 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M63","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O63","v":565},{"$f":"'6. UD2 Assumptions'!P63","v":965},{"$f":"'6. UD2 Assumptions'!Q63","v":2271},{"$f":"'6. UD2 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U63","v":200},{"$f":"'6. UD2 Assumptions'!W63","v":0},{"$f":"'6. UD2 Assumptions'!X63","v":0},{"$f":"'6. UD2 Assumptions'!Y63","v":0},47479.244545454552,{"$f":"'UD2 CALC_Cstock'!B71","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C71","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D71","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E71","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F71","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G71","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H71","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I71","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J71","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K71","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L71","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M71","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N71","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O71","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P71","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q71","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R71","v":1316},{"$f":"'UD2 CALC_Cstock'!S71","v":0},{"$f":"'UD2 CALC_Cstock'!T71","v":0},{"$f":"'UD2 CALC_Cstock'!U71","v":0},114146.04991437355,{"$f":"'UD2 CALC_Cstock'!X71","v":255.82570000000001},{"$f":"'UD2 CALC_Cstock'!Z71","v":387.70065},{"$f":"'UD2 CALC_Cstock'!AB71","v":341.90131200000002},985.42766200000005,113160.62225237355,-414.92228159203637,{"$f":"'6. UD2 Assumptions'!C93","v":757},{"$f":"'6. UD2 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E93","v":3152},{"$f":"'6. UD2 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD2 Assumptions'!G93","v":13797.410083038978},{"$f":"'6. UD2 Assumptions'!I93","v":174},{"$f":"'6. UD2 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M93","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O93","v":565},{"$f":"'6. UD2 Assumptions'!P93","v":965},{"$f":"'6. UD2 Assumptions'!Q93","v":2271},{"$f":"'6. UD2 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U93","v":200},{"$f":"'6. UD2 Assumptions'!W93","v":0},{"$f":"'6. UD2 Assumptions'!X93","v":0},{"$f":"'6. UD2 Assumptions'!Y93","v":0},50479.244545454538,{"$f":"'UD2 CALC_Cstock'!B105","v":4554.1120000000001},{"$f":"'UD2 CALC_Cstock'!C105","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D105","v":24651.161599999999},{"$f":"'UD2 CALC_Cstock'!E105","v":6599.1713883835764},{"$f":"'UD2 CALC_Cstock'!F105","v":14940.93943072125},{"$f":"'UD2 CALC_Cstock'!G105","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H105","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I105","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J105","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K105","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L105","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M105","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N105","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O105","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P105","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q105","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R105","v":1316},{"$f":"'UD2 CALC_Cstock'!S105","v":0},{"$f":"'UD2 CALC_Cstock'!T105","v":0},{"$f":"'UD2 CALC_Cstock'!U105","v":0},126147.96991437353,{"$f":"'UD2 CALC_Cstock'!X105","v":255.82570000000001},{"$f":"'UD2 CALC_Cstock'!Z105","v":387.70065},{"$f":"'UD2 CALC_Cstock'!AB105","v":341.90131200000002},985.42766200000005,125162.54225237353,-458.92932159203633]
[{"$f":"A34+5","v":2045},{"$f":"'6. UD2 Assumptions'!C34","v":382},{"$f":"'6. UD2 Assumptions'!D34","v":106},{"$f":"'6. UD2 Assumptions'!E34","v":2402},{"$f":"'6. UD2 Assumptions'!F34","v":710},{"$f":"'6. UD2 Assumptions'!G34","v":12243},{"$f":"'6. UD2 Assumptions'!I34","v":174},{"$f":"'6. UD2 Assumptions'!J34","v":110},{"$f":"'6. UD2 Assumptions'!K34","v":889},{"$f":"'6. UD2 Assumptions'!L34","v":5079},{"$f":"'6. UD2 Assumptions'!M34","v":139},{"$f":"'6. UD2 Assumptions'!O34","v":565},{"$f":"'6. UD2 Assumptions'!P34","v":965},{"$f":"'6. UD2 Assumptions'!Q34","v":2271},{"$f":"'6. UD2 Assumptions'!R34","v":5847},{"$f":"'6. UD2 Assumptions'!S34","v":60},{"$f":"'6. UD2 Assumptions'!T34","v":15142},{"$f":"'6. UD2 Assumptions'!U34","v":205},{"$f":"'6. UD2 Assumptions'!W34","v":0},{"$f":"'6. UD2 Assumptions'!X34","v":0},{"$f":"'6. UD2 Assumptions'!Y34","v":0},47289,{"$f":"'UD2 CALC_Cstock'!B39","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C39","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D39","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E39","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F39","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G39","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H39","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I39","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J39","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K39","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L39","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M39","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N39","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O39","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P39","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q39","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R39","v":1348.8999999999999},{"$f":"'UD2 CALC_Cstock'!S39","v":0},{"$f":"'UD2 CALC_Cstock'!T39","v":0},{"$f":"'UD2 CALC_Cstock'!U39","v":0},113664.79999999999,{"$f":"'UD2 CALC_Cstock'!X39","v":152.703},{"$f":"'UD2 CALC_Cstock'!Z39","v":206.24540000000002},{"$f":"'UD2 CALC_Cstock'!AB39","v":341.90131200000002},700.84971199999995,112963.95028799999,-414.20115105599996,{"$f":"'6. UD2 Assumptions'!C64","v":382},{"$f":"'6. UD2 Assumptions'!D64","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E64","v":2402},{"$f":"'6. UD2 Assumptions'!F64","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G64","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I64","v":174},{"$f":"'6. UD2 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M64","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O64","v":565},{"$f":"'6. UD2 Assumptions'!P64","v":965},{"$f":"'6. UD2 Assumptions'!Q64","v":2271},{"$f":"'6. UD2 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U64","v":205},{"$f":"'6. UD2 Assumptions'!W64","v":0},{"$f":"'6. UD2 Assumptions'!X64","v":0},{"$f":"'6. UD2 Assumptions'!Y64","v":0},47484.244545454552,{"$f":"'UD2 CALC_Cstock'!B72","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C72","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D72","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E72","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F72","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G72","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H72","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I72","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J72","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K72","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L72","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M72","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N72","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O72","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P72","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q72","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R72","v":1348.8999999999999},{"$f":"'UD2 CALC_Cstock'!S72","v":0},{"$f":"'UD2 CALC_Cstock'!T72","v":0},{"$f":"'UD2 CALC_Cstock'!U72","v":0},114178.94991437354,{"$f":"'UD2 CALC_Cstock'!X72","v":152.703},{"$f":"'UD2 CALC_Cstock'!Z72","v":206.24540000000002},{"$f":"'UD2 CALC_Cstock'!AB72","v":341.90131200000002},700.84971199999995,113478.10020237355,-416.08636740870304,{"$f":"'6. UD2 Assumptions'!C94","v":882},{"$f":"'6. UD2 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E94","v":3402},{"$f":"'6. UD2 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD2 Assumptions'!G94","v":14297.410083038978},{"$f":"'6. UD2 Assumptions'!I94","v":174},{"$f":"'6. UD2 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M94","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O94","v":565},{"$f":"'6. UD2 Assumptions'!P94","v":965},{"$f":"'6. UD2 Assumptions'!Q94","v":2271},{"$f":"'6. UD2 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U94","v":205},{"$f":"'6. UD2 Assumptions'!W94","v":0},{"$f":"'6. UD2 Assumptions'!X94","v":0},{"$f":"'6. UD2 Assumptions'!Y94","v":0},51484.244545454538,{"$f":"'UD2 CALC_Cstock'!B106","v":5306.1120000000001},{"$f":"'UD2 CALC_Cstock'!C106","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D106","v":26606.361599999997},{"$f":"'UD2 CALC_Cstock'!E106","v":7351.1713883835764},{"$f":"'UD2 CALC_Cstock'!F106","v":15482.37943072125},{"$f":"'UD2 CALC_Cstock'!G106","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H106","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I106","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J106","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K106","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L106","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M106","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N106","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O106","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P106","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q106","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R106","v":1348.8999999999999},{"$f":"'UD2 CALC_Cstock'!S106","v":0},{"$f":"'UD2 CALC_Cstock'!T106","v":0},{"$f":"'UD2 CALC_Cstock'!U106","v":0},130181.50991437351,{"$f":"'UD2 CALC_Cstock'!X106","v":152.703},{"$f":"'UD2 CALC_Cstock'!Z106","v":206.24540000000002},{"$f":"'UD2 CALC_Cstock'!AB106","v":341.90131200000002},700.84971199999995,129480.66020237352,-474.76242074203623]
[{"$f":"A35+5","v":2050},{"$f":"'6. UD2 Assumptions'!C35","v":382},{"$f":"'6. UD2 Assumptions'!D35","v":106},{"$f":"'6. UD2 Assumptions'!E35","v":2402},{"$f":"'6. UD2 Assumptions'!F35","v":710},{"$f":"'6. UD2 Assumptions'!G35","v":12243},{"$f":"'6. UD2 Assumptions'!I35","v":174},{"$f":"'6. UD2 Assumptions'!J35","v":110},{"$f":"'6. UD2 Assumptions'!K35","v":889},{"$f":"'6. UD2 Assumptions'!L35","v":5079},{"$f":"'6. UD2 Assumptions'!M35","v":139},{"$f":"'6. UD2 Assumptions'!O35","v":565},{"$f":"'6. UD2 Assumptions'!P35","v":965},{"$f":"'6. UD2 Assumptions'!Q35","v":2271},{"$f":"'6. UD2 Assumptions'!R35","v":5847},{"$f":"'6. UD2 Assumptions'!S35","v":60},{"$f":"'6. UD2 Assumptions'!T35","v":15142},{"$f":"'6. UD2 Assumptions'!U35","v":213},{"$f":"'6. UD2 Assumptions'!W35","v":0},{"$f":"'6. UD2 Assumptions'!X35","v":0},{"$f":"'6. UD2 Assumptions'!Y35","v":0},47297,{"$f":"'UD2 CALC_Cstock'!B40","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C40","v":637.69600000000003},{"$f":"'UD2 CALC_Cstock'!D40","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E40","v":4271.3599999999997},{"$f":"'UD2 CALC_Cstock'!F40","v":13257.699840000001},{"$f":"'UD2 CALC_Cstock'!G40","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H40","v":576.97199999999998},{"$f":"'UD2 CALC_Cstock'!I40","v":4662.9827999999998},{"$f":"'UD2 CALC_Cstock'!J40","v":3723.9228000000003},{"$f":"'UD2 CALC_Cstock'!K40","v":729.08279999999991},{"$f":"'UD2 CALC_Cstock'!L40","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M40","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N40","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O40","v":17318.463179999995},{"$f":"'UD2 CALC_Cstock'!P40","v":231.804},{"$f":"'UD2 CALC_Cstock'!Q40","v":30224.794780000004},{"$f":"'UD2 CALC_Cstock'!R40","v":1401.54},{"$f":"'UD2 CALC_Cstock'!S40","v":0},{"$f":"'UD2 CALC_Cstock'!T40","v":0},{"$f":"'UD2 CALC_Cstock'!U40","v":0},113717.43999999999,{"$f":"'UD2 CALC_Cstock'!X40","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!Z40","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!AB40","v":341.90131200000002},548.14671199999998,113169.29328799999,-414.9540753893333,{"$f":"'6. UD2 Assumptions'!C65","v":382},{"$f":"'6. UD2 Assumptions'!D65","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E65","v":2402},{"$f":"'6. UD2 Assumptions'!F65","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G65","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I65","v":174},{"$f":"'6. UD2 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M65","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O65","v":565},{"$f":"'6. UD2 Assumptions'!P65","v":965},{"$f":"'6. UD2 Assumptions'!Q65","v":2271},{"$f":"'6. UD2 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U65","v":213},{"$f":"'6. UD2 Assumptions'!W65","v":0},{"$f":"'6. UD2 Assumptions'!X65","v":0},{"$f":"'6. UD2 Assumptions'!Y65","v":0},47492.244545454552,{"$f":"'UD2 CALC_Cstock'!B73","v":2298.1120000000001},{"$f":"'UD2 CALC_Cstock'!C73","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D73","v":18785.561599999997},{"$f":"'UD2 CALC_Cstock'!E73","v":4343.1713883835764},{"$f":"'UD2 CALC_Cstock'!F73","v":13316.61943072125},{"$f":"'UD2 CALC_Cstock'!G73","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H73","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I73","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J73","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K73","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L73","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M73","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N73","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O73","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P73","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q73","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R73","v":1401.54},{"$f":"'UD2 CALC_Cstock'!S73","v":0},{"$f":"'UD2 CALC_Cstock'!T73","v":0},{"$f":"'UD2 CALC_Cstock'!U73","v":0},114231.58991437354,{"$f":"'UD2 CALC_Cstock'!X73","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!Z73","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!AB73","v":341.90131200000002},548.14671199999998,113683.44320237354,-416.83929174203638,{"$f":"'6. UD2 Assumptions'!C95","v":1007},{"$f":"'6. UD2 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E95","v":3652},{"$f":"'6. UD2 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD2 Assumptions'!G95","v":14797.410083038978},{"$f":"'6. UD2 Assumptions'!I95","v":174},{"$f":"'6. UD2 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M95","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O95","v":565},{"$f":"'6. UD2 Assumptions'!P95","v":965},{"$f":"'6. UD2 Assumptions'!Q95","v":2271},{"$f":"'6. UD2 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U95","v":213},{"$f":"'6. UD2 Assumptions'!W95","v":0},{"$f":"'6. UD2 Assumptions'!X95","v":0},{"$f":"'6. UD2 Assumptions'!Y95","v":0},52492.244545454538,{"$f":"'UD2 CALC_Cstock'!B107","v":6058.1120000000001},{"$f":"'UD2 CALC_Cstock'!C107","v":727.61204001623753},{"$f":"'UD2 CALC_Cstock'!D107","v":28561.561599999997},{"$f":"'UD2 CALC_Cstock'!E107","v":8103.1713883835764},{"$f":"'UD2 CALC_Cstock'!F107","v":16023.819430721249},{"$f":"'UD2 CALC_Cstock'!G107","v":912.6647999999999},{"$f":"'UD2 CALC_Cstock'!H107","v":598.81975511436076},{"$f":"'UD2 CALC_Cstock'!I107","v":4706.576950011864},{"$f":"'UD2 CALC_Cstock'!J107","v":3741.978186710056},{"$f":"'UD2 CALC_Cstock'!K107","v":760.38807712346522},{"$f":"'UD2 CALC_Cstock'!L107","v":2182.8209999999999},{"$f":"'UD2 CALC_Cstock'!M107","v":3728.181},{"$f":"'UD2 CALC_Cstock'!N107","v":8773.7813999999998},{"$f":"'UD2 CALC_Cstock'!O107","v":17385.602562397617},{"$f":"'UD2 CALC_Cstock'!P107","v":263.5041792345848},{"$f":"'UD2 CALC_Cstock'!Q107","v":30304.655544660542},{"$f":"'UD2 CALC_Cstock'!R107","v":1401.54},{"$f":"'UD2 CALC_Cstock'!S107","v":0},{"$f":"'UD2 CALC_Cstock'!T107","v":0},{"$f":"'UD2 CALC_Cstock'!U107","v":0},134234.78991437354,{"$f":"'UD2 CALC_Cstock'!X107","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!Z107","v":103.12270000000001},{"$f":"'UD2 CALC_Cstock'!AB107","v":341.90131200000002},548.14671199999998,133686.64320237355,-490.18435840870302]

{"sheet":"HELP","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Selections","index":17,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":true,"merged":[[48,1,49,1],[48,2,49,2],[23,1,43,1],[23,2,27,2],[28,2,32,2],[33,2,38,2],[40,2,41,2],[43,2,43,3],[44,1,47,1],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[0,4,0,6],[2,1,22,1],[2,2,6,2],[7,2,11,2],[12,2,17,2],[19,2,20,2],[22,2,22,3]]}
[null,null,null,null,"Plot Numbers"]
[null,null,null,null,"BAU","SC1","SC2"]
[null,"AREA OF FORESTS BY TYPE (ha)","Dry Lowland Forest, ha","Araucaria",1,49,97]
[null,null,null,"Casuarina",2,50,98]
[null,null,null,"Euc",3,51,99]
[null,null,null,"Tabebuia",4,52,100]
[null,null,null,"Scrub Land",5,53,101]
[null,null,"Moist Forest, ha","Araucaria",6,54,102]
[null,null,null,"Casuarina",7,55,103]
[null,null,null,"Euc",8,56,104]
[null,null,null,"Natural",9,57,105]
[null,null,null,"Tabebuia",10,58,106]
[null,null,"Wet Upland Forest, ha","Euc Red",11,59,107]
[null,null,null,"Cryptomeria",12,60,108]
[null,null,null,"Pine<20y",13,61,109]
[null,null,null,"Pine>20y",14,62,110]
[null,null,null,"Araucaria",15,63,111]
[null,null,null,"Natural",16,64,112]
[null,null,"Mangrove, ha","Forest",17,65,113]
[null,null,"Wet Upland Forest, ha","Pine<20y",18,66,114]
[null,null,null,"Pine>20y",19,67,115]
[null,null,"Wet Upland Forest, ha","Euc Red<20",20,68,116]
[null,null,"Total (ha)",null,21,69,117]
[null,"INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC/yr","Dry Lowland Forest, tC/yr","Araucaria",22,70,118]
[null,null,null,"Casuarina",23,71,119]
[null,null,null,"Euc",24,72,120]
[null,null,null,"Tabebuia",25,73,121]
[null,null,null,"Scrub Land",26,74,122]
[null,null,"Moist Forest, tC/yr","Araucaria",27,75,123]
[null,null,null,"Casuarina",28,76,124]
[null,null,null,"Euc",29,77,125]
[null,null,null,"Natural",30,78,126]
[null,null,null,"Tabebuia",31,79,127]
[null,null,"Wet Upland Forest, tC/yr","Euc Red",32,80,128]
[null,null,null,"Cryptomeria",33,81,129]
[null,null,null,"Pine<20y",34,82,130]
[null,null,null,"Pine>20y",35,83,131]
[null,null,null,"Araucaria",36,84,132]
[null,null,null,"Natural",37,85,133]
[null,null,"Mangrove, tC/yr","Forest",38,86,134]
[null,null,"Wet Upland Forest Pine, tC/yr","Pine<20y",39,87,135,"No Data"]
[null,null,null,"Pine>20y",40,88,136,"No Data"]
[null,null,"Wet Upland Forest Euc Red, tC/yr","Euc Red<20",41,89,137,"No Data"]
[null,null,"Total, tC/yr",null,42,90,138]
[null,"Reduction in Carbon, tC/yr","WOOD REMOVAL, tC/yr",null,43,91,139]
[null,null,"FUELWOOD, tC/yr",null,44,92,140]
[null,null,"DISTURBANCE, tC/yr",null,45,93,141]
[null,null,"LOSS TOTAL, tC/yr",null,46,94,142]
[null,"Carbon sequestration","NET INCREASE IN C STOCK","tC/yr",47,95,143]
[null,null,null,"GgCO2e/yr",48,96,144]

{"sheet":"5. TNC Parameters","index":18,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[[53,2,58,2],[59,2,63,2],[64,2,69,2],[53,5,58,5],[59,5,63,5],[64,5,69,5],[51,7,52,7],[51,8,52,8],[51,9,52,9],[59,6,63,6],[64,6,69,6],[53,6,57,6],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,6,52,6],[19,9,19,10],[19,11,19,12],[17,3,17,4],[8,22,9,22],[8,20,8,21],[8,3,8,7],[8,8,8,12],[8,13,8,18],[5,2,5,5],[6,2,6,5],[16,2,16,12],[18,3,18,4],[18,6,18,7]]}
[null,"PARAMETERS",null,"TNC",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,"XLMT-FOLU  v17.1"]
[null,"This page contain values used for the FOLU Toolkit for key parameters.  Parameters are values that do not change in time."]
[null,"The TNC values have been used as default in this Toolkit.  The Chair of the FOLU Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,null,"Calculation of annual C stock growth, tC/yr"]
[null,null,"Carbon fraction of dry matter, CF",null,null,null,0.47,"(tC/t(dm))"]
[]
[]
[null,null,null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20"]
[null,null,"Forest type","Araucaria","Casuarina","Eucalyptus","Tabebuia","Scrub Land","Araucaria","Casuarina","Eucalyptus","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
[null,null,"Gw",10,10,13,10,1.8,9,9,9,1.3,9,6,6,6,4.5999999999999996,6,3.1,10,6,4.5999999999999996,6]
[null,null,"R",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.24,0.24,0.24,0.2,0.24,0.37,0.37,0.37,0.37,0.37,0.37,0.4,0.28999999999999998,0.28999999999999998,0.37]
[null,"lock","Gtotal",{"$f":"D11*(1+D12)","v":12.8},{"$f":"E11*(1+E12)","v":12.8},16.64,12.8,2.3040000000000003,11.16,11.16,11.16,1.56,11.16,8.2200000000000006,8.2200000000000006,8.2200000000000006,6.3019999999999996,8.2200000000000006,4.2470000000000008,14,7.74,5.9339999999999993,8.2200000000000006]
[null,null,"BCEFr",null,null,0.89,null,null,null,null,null,null,null,null,null,null,0.77]
[null,null,"Bw",null,null,139,null,55]
[]
[null,null,"Data entry for loss of C from (1) wood removal, (2) removal of fuelwood, and (3) disturbance."]
[null,null,null,"WOOD REMOVAL",null,null,"FUELWOOD REMOVAL",null,null,"DISTURBANCE"]
[null,null,null,"Type of Forest, m3/yr)",null,null,"Type of Forest, m3/yr)",null,null,"Area (ha)","Frac BioLoss","Area (ha)","Frac BioLoss"]
[null,null,"Year","DLL_Euc","WUL_P>20y",null,"DLL_Euc","WUL_P>20y",null,"DLL_Euc",null,"DLL_Scrubland"]
[null,null,2006,2055,6419,null,3280,2778,null,94,0.25]
[null,null,2007,1752,5133,null,3857,3210,null,154,0.06]
[null,null,2008,1000,4614,null,2199,3018,null,136,0.05]
[null,null,2009,718,4331,null,2335,3147,null,80,0.03,43,3.0000000000000001E-3]
[null,null,2010,1700,3216,null,3593,5819,null,90,0.04,98,8.0000000000000002E-3]
[null,null,2011,912,3576,null,2612,3860,null,96,3.9E-2]
[null,null,2012,936,2219,null,2821,2256,null,98,0.04,56,4.0000000000000001E-3]
[null,null,2013,656,776,null,2064,1821,{"$f":"(H27-H28)/H27%","v":19.281914893617021},102,0.04,55,4.0000000000000001E-3]
[null,null,2014,528,708,null,1911,1700,null,151,0.06,56,4.0000000000000001E-3]
[null,null,{"$f":"C29+1","v":2015},528,708,null,{"$f":"G29*(1-$F$31%)","v":1769.3415697674418},{"$f":"H29*(1-$I$30%)","v":1587.0400878638111},{"$f":"(H28-H29)/H28%","v":6.6447007138934646},{"$f":"AVERAGE(J21:J29)","v":111.22222222222223},{"$f":"AVERAGE(K22:K29)","v":4.4874999999999998E-2},56,4.0000000000000001E-3]
[null,null,2016,528,708,{"$f":"(G28-G29)/G28%","v":7.412790697674418},1638.1839824736344,1481.5860238157488,null,113.1358024691358,4.2984375000000005E-2,56,4.0000000000000001E-3]
[null,null,2017,528,708,null,1516.7488326100365,1383.139066714318,null,108.59533607681755,4.2107421875000002E-2,56,4.0000000000000001E-3]
[null,null,2018,528,708,null,1404.3154162392343,1291.2336152742123,null,105.55037341868618,4.3620849609374998E-2,56,4.0000000000000001E-3]
[null,null,2019,528,708,null,1300.2164536982445,1205.4350060220543,null,108.3893037985402,4.4073455810546877E-2,56,4.0000000000000001E-3]
[null,null,2020,478,650,null,1203.8341293688688,1125.3374575713851,null,110.43255977615576,4.4707637786865241E-2,56,4.0000000000000001E-3]
[null,null,2021,478,650,null,1114.5964250115835,1050.5621514944287,null,112.03617752906196,4.5296092510223394E-2,56,4.0000000000000001E-3]
[null,null,2022,478,650,null,1031.9737249017132,980.75544071418381,null,113.59575281006886,4.5958104074001319E-2,56,4.0000000000000001E-3]
[null,null,2023,478,650,null,955.47567261975485,915.58717694349934,null,114.88416978896538,4.4202867083251482E-2,56,4.0000000000000001E-3]
[null,null,2024,478,650,null,884.64826084125559,854.7491492608176,null,110.87129976551711,4.4118850468657919E-2,56,4.0000000000000001E-3]
[null,null,2025,425,600,null,819.07113685447644,797.95362643788565,null,110.83230838143875,4.4260659902240158E-2,56,4.0000000000000001E-3]
[null,null,2026,425,600,null,758.35510781439166,744.93199612542867,null,110.57636459391686,4.4529814655645178E-2,56,4.0000000000000001E-3]
[null,null,2027,425,600,null,702.13983092698766,695.43349446086143,null,110.79647887359457,4.4643435286428945E-2,56,4.0000000000000001E-3]
[null,null,2028,425,600,null,650.091674855365,649.22402008976621,null,111.3793794796955,4.4714682720914202E-2,56,4.0000000000000001E-3]
[null,null,2029,425,600,null,601.90173965533063,606.08502699209362,null,111.71161011093497,4.4715563337670322E-2,56,4.0000000000000001E-3]
[null,null,2030,300,550,null,557.28402348901977,565.8124908767486,null,111.85372681479933,4.4642997191101194E-2,56,4.0000000000000001E-3]
[null,null,2035,200,400,null,500,450,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2040,200,300,null,400,350,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2045,100,200,null,200,200,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2050,100,100,null,100,100,null,100,0.04,56,4.0000000000000001E-3]
[]
[]
[null,null,"Ecological Zone","Category","Species","Climate Region","Ecosystem Type","Soil Type","Age class","G.S (m3/ha)","C fraction","R","BCEF","AGB","AGB growth","SOC","Litter C","Gtotal"]
[null,null,null,null,null,null,null,null,null,null,"Def","Def","Def","Def","Def","Def","Def","Def"]
[null,null,"Dry Lowland Forest \nR < 1000mm","P ","Araucaria","Tropical Dry","Tropical Dry Forest","LAC","> 20 yr","> 200  *",0.47,0.28000000000000003,0.61,179,10,35,5.2,{"$f":"O54*(1+L54)","v":12.8}]
[null,null,null,"P","Casuarina",null,null,"Sandy M.","> 20 yr","81-120",0.47,0.28000000000000003,0.73,126,10,31,2.1,12.8]
[null,null,null,"P","Euc.",null,null,"Sandy M.","> 20 yr","41-80",0.47,0.28000000000000003,0.89,139,13,31,2.1,16.64]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.28000000000000003,0.73,260,10,35,2.1,12.8]
[null,null,null,"NF","Scrubland",null,null,"Sandy M.","> 20 yr","21-40",0.47,0.28000000000000003,2.11,55,1.8,31,2.1,2.3040000000000003]
[null,null,null,"P ","Mangrove",null,"Tropical Shrubland","Sandy M.","> 20 yr  *","21-40",0.47,0.4,2.11,23,10,31,2.1,14]
[null,null,"Moist Forest 2000mm>R>1000mm","P","Araucaria","Trop. Moist,Short Dry Season","Trop. Moist deciduous F.","LAC","> 20 yr","> 200  *",0.47,0.24,0.77,190,9,47,5.2,11.16]
[null,null,null,"P","Casuarina",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,155,9,47,2.1,11.16]
[null,null,null,"P","Euc.",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,166,9,47,2.1,11.16]
[null,null,null,"NF","Natural",null,null,"LAC","> 20 yr","41-60",0.47,0.2,2.2799999999999998,82,1.3,47,2.1,1.56]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.2,1.44,280,9,47,2.1,10.799999999999999]
[null,null,"Wet Upland Forest \nR > 2000mm","P","Euc. ","Tropical Wet","Tropical rainforest","HAC","> 20 yr","121-200  *",0.47,0.37,1.44,277,6,44,2.1,8.2200000000000006]
[null,null,null,"P","Cryptomeria",null,null,"HAC","> 20 yr","61-80",0.47,0.37,0.89,38,6,44,null,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","< 20 yr","121-200  *",0.47,0.37,0.77,60,6,44,5.2,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","> 20 yr","121-200  *",0.47,0.37,0.77,200,4.5999999999999996,44,5.2,6.3019999999999996]
[null,null,null,"P","Araucaria",null,null,"HAC","> 20 yr","> 200  *",0.47,0.37,0.77,202,6,44,5.2,8.2200000000000006]
[null,null,null,"NF","Natural",null,null,"HAC","> 20 yr","61-80",0.47,0.37,1.89,130,3.1,44,2.1,4.2470000000000008]
[]
[null,null,"Notes:"]
[null,null,"Figures marked * should be checked for consistencies"]
[null,null,"P: Plantation, NF: Natural Forest"]

{"sheet":"5. UD1 Parameters","index":19,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[[5,2,5,5],[6,2,6,5],[8,3,8,7],[8,8,8,12],[8,13,8,18],[51,7,52,7],[8,22,9,22],[16,2,16,12],[17,3,17,4],[18,3,18,4],[18,6,18,7],[19,9,19,10],[19,11,19,12],[8,20,8,21],[64,2,69,2],[64,5,69,5],[64,6,69,6],[51,8,52,8],[51,9,52,9],[53,2,58,2],[53,5,58,5],[53,6,57,6],[59,2,63,2],[59,5,63,5],[59,6,63,6],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,6,52,6]]}
[null,"PARAMETERS",null,"UD1",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,"XLMT-FOLU  v17.1"]
[null,"This page contain values used for the FOLU Toolkit for key parameters.  Parameters are values that do not change in time."]
[null,"The TNC values have been used as default in this Toolkit.  The Chair of the FOLU Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,null,"Calculation of annual C stock growth, tC/yr"]
[null,null,"Carbon fraction of dry matter, CF",null,null,null,0.47,"(tC/t(dm))"]
[]
[]
[null,null,null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20"]
[null,null,"Forest type","Araucaria","Casuarina","Eucalyptus","Tabebuia","Scrub Land","Araucaria","Casuarina","Eucalyptus","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
[null,null,"Gw",10,10,13,10,1.8,9,9,9,1.3,9,6,6,6,4.5999999999999996,6,3.1,10,6,4.5999999999999996,6]
[null,null,"R",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.24,0.24,0.24,0.2,0.24,0.37,0.37,0.37,0.37,0.37,0.37,0.4,0.28999999999999998,0.28999999999999998,0.37]
[null,"lock","Gtotal",{"$f":"D11*(1+D12)","v":12.8},{"$f":"E11*(1+E12)","v":12.8},16.64,12.8,2.3040000000000003,11.16,11.16,11.16,1.56,11.16,8.2200000000000006,8.2200000000000006,8.2200000000000006,6.3019999999999996,8.2200000000000006,4.2470000000000008,14,7.74,5.9339999999999993,8.2200000000000006]
[null,null,"BCEFr",null,null,0.89,null,null,null,null,null,null,null,null,null,null,0.77]
[null,null,"Bw",null,null,139,null,55]
[]
[null,null,"Data entry for loss of C from (1) wood removal, (2) removal of fuelwood, and (3) disturbance."]
[null,null,null,"WOOD REMOVAL",null,null,"FUELWOOD REMOVAL",null,null,"DISTURBANCE"]
[null,null,null,"Type of Forest, m3/yr)",null,null,"Type of Forest, m3/yr)",null,null,"Area (ha)","Frac BioLoss","Area (ha)","Frac BioLoss"]
[null,null,"Year","DLL_Euc","WUL_P>20y",null,"DLL_Euc","WUL_P>20y",null,"DLL_Euc",null,"DLL_Scrubland"]
[null,null,2006,2055,6419,null,3280,2778,null,94,0.25]
[null,null,2007,1752,5133,null,3857,3210,null,154,0.06]
[null,null,2008,1000,4614,null,2199,3018,null,136,0.05]
[null,null,2009,718,4331,null,2335,3147,null,80,0.03,43,3.0000000000000001E-3]
[null,null,2010,1700,3216,null,3593,5819,null,90,0.04,98,8.0000000000000002E-3]
[null,null,2011,912,3576,null,2612,3860,null,96,3.9E-2]
[null,null,2012,936,2219,null,2821,2256,null,98,0.04,56,4.0000000000000001E-3]
[null,null,2013,656,776,null,2064,1821,{"$f":"(H27-H28)/H27%","v":19.281914893617021},102,0.04,55,4.0000000000000001E-3]
[null,null,2014,528,708,null,1911,1700,null,151,0.06,56,4.0000000000000001E-3]
[null,null,{"$f":"C29+1","v":2015},528,708,null,{"$f":"G29*(1-$F$31%)","v":1769.3415697674418},{"$f":"H29*(1-$I$30%)","v":1587.0400878638111},{"$f":"(H28-H29)/H28%","v":6.6447007138934646},{"$f":"AVERAGE(J21:J29)","v":111.22222222222223},{"$f":"AVERAGE(K22:K29)","v":4.4874999999999998E-2},56,4.0000000000000001E-3]
[null,null,2016,528,708,{"$f":"(G28-G29)/G28%","v":7.412790697674418},1638.1839824736344,1481.5860238157488,null,113.1358024691358,4.2984375000000005E-2,56,4.0000000000000001E-3]
[null,null,2017,528,708,null,1516.7488326100365,1383.139066714318,null,108.59533607681755,4.2107421875000002E-2,56,4.0000000000000001E-3]
[null,null,2018,528,708,null,1404.3154162392343,1291.2336152742123,null,105.55037341868618,4.3620849609374998E-2,56,4.0000000000000001E-3]
[null,null,2019,528,708,null,1300.2164536982445,1205.4350060220543,null,108.3893037985402,4.4073455810546877E-2,56,4.0000000000000001E-3]
[null,null,2020,478,650,null,1203.8341293688688,1125.3374575713851,null,110.43255977615576,4.4707637786865241E-2,56,4.0000000000000001E-3]
[null,null,2021,478,650,null,1114.5964250115835,1050.5621514944287,null,112.03617752906196,4.5296092510223394E-2,56,4.0000000000000001E-3]
[null,null,2022,478,650,null,1031.9737249017132,980.75544071418381,null,113.59575281006886,4.5958104074001319E-2,56,4.0000000000000001E-3]
[null,null,2023,478,650,null,955.47567261975485,915.58717694349934,null,114.88416978896538,4.4202867083251482E-2,56,4.0000000000000001E-3]
[null,null,2024,478,650,null,884.64826084125559,854.7491492608176,null,110.87129976551711,4.4118850468657919E-2,56,4.0000000000000001E-3]
[null,null,2025,425,600,null,819.07113685447644,797.95362643788565,null,110.83230838143875,4.4260659902240158E-2,56,4.0000000000000001E-3]
[null,null,2026,425,600,null,758.35510781439166,744.93199612542867,null,110.57636459391686,4.4529814655645178E-2,56,4.0000000000000001E-3]
[null,null,2027,425,600,null,702.13983092698766,695.43349446086143,null,110.79647887359457,4.4643435286428945E-2,56,4.0000000000000001E-3]
[null,null,2028,425,600,null,650.091674855365,649.22402008976621,null,111.3793794796955,4.4714682720914202E-2,56,4.0000000000000001E-3]
[null,null,2029,425,600,null,601.90173965533063,606.08502699209362,null,111.71161011093497,4.4715563337670322E-2,56,4.0000000000000001E-3]
[null,null,2030,300,550,null,557.28402348901977,565.8124908767486,null,111.85372681479933,4.4642997191101194E-2,56,4.0000000000000001E-3]
[null,null,2035,200,400,null,500,450,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2040,200,300,null,400,350,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2045,100,200,null,200,200,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2050,100,100,null,100,100,null,100,0.04,56,4.0000000000000001E-3]
[]
[]
[null,null,"Ecological Zone","Category","Species","Climate Region","Ecosystem Type","Soil Type","Age class","G.S (m3/ha)","C fraction","R","BCEF","AGB","AGB growth","SOC","Litter C","Gtotal"]
[null,null,null,null,null,null,null,null,null,null,"Def","Def","Def","Def","Def","Def","Def","Def"]
[null,null,"Dry Lowland Forest \nR < 1000mm","P ","Araucaria","Tropical Dry","Tropical Dry Forest","LAC","> 20 yr","> 200  *",0.47,0.28000000000000003,0.61,179,10,35,5.2,{"$f":"O54*(1+L54)","v":12.8}]
[null,null,null,"P","Casuarina",null,null,"Sandy M.","> 20 yr","81-120",0.47,0.28000000000000003,0.73,126,10,31,2.1,12.8]
[null,null,null,"P","Euc.",null,null,"Sandy M.","> 20 yr","41-80",0.47,0.28000000000000003,0.89,139,13,31,2.1,16.64]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.28000000000000003,0.73,260,10,35,2.1,12.8]
[null,null,null,"NF","Scrubland",null,null,"Sandy M.","> 20 yr","21-40",0.47,0.28000000000000003,2.11,55,1.8,31,2.1,2.3040000000000003]
[null,null,null,"P ","Mangrove",null,"Tropical Shrubland","Sandy M.","> 20 yr  *","21-40",0.47,0.4,2.11,23,10,31,2.1,14]
[null,null,"Moist Forest 2000mm>R>1000mm","P","Araucaria","Trop. Moist,Short Dry Season","Trop. Moist deciduous F.","LAC","> 20 yr","> 200  *",0.47,0.24,0.77,190,9,47,5.2,11.16]
[null,null,null,"P","Casuarina",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,155,9,47,2.1,11.16]
[null,null,null,"P","Euc.",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,166,9,47,2.1,11.16]
[null,null,null,"NF","Natural",null,null,"LAC","> 20 yr","41-60",0.47,0.2,2.2799999999999998,82,1.3,47,2.1,1.56]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.2,1.44,280,9,47,2.1,10.799999999999999]
[null,null,"Wet Upland Forest \nR > 2000mm","P","Euc. ","Tropical Wet","Tropical rainforest","HAC","> 20 yr","121-200  *",0.47,0.37,1.44,277,6,44,2.1,8.2200000000000006]
[null,null,null,"P","Cryptomeria",null,null,"HAC","> 20 yr","61-80",0.47,0.37,0.89,38,6,44,null,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","< 20 yr","121-200  *",0.47,0.37,0.77,60,6,44,5.2,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","> 20 yr","121-200  *",0.47,0.37,0.77,200,4.5999999999999996,44,5.2,6.3019999999999996]
[null,null,null,"P","Araucaria",null,null,"HAC","> 20 yr","> 200  *",0.47,0.37,0.77,202,6,44,5.2,8.2200000000000006]
[null,null,null,"NF","Natural",null,null,"HAC","> 20 yr","61-80",0.47,0.37,1.89,130,3.1,44,2.1,4.2470000000000008]
[]
[null,null,"Notes:"]
[null,null,"Figures marked * should be checked for consistencies"]
[null,null,"P: Plantation, NF: Natural Forest"]

{"sheet":"5. UD2 Parameters","index":20,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[[5,2,5,5],[6,2,6,5],[8,3,8,7],[8,8,8,12],[8,13,8,18],[51,7,52,7],[8,22,9,22],[16,2,16,12],[17,3,17,4],[18,3,18,4],[18,6,18,7],[19,9,19,10],[19,11,19,12],[8,20,8,21],[64,2,69,2],[64,5,69,5],[64,6,69,6],[51,8,52,8],[51,9,52,9],[53,2,58,2],[53,5,58,5],[53,6,57,6],[59,2,63,2],[59,5,63,5],[59,6,63,6],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,6,52,6]]}
[null,"PARAMETERS",null,"UD2",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,"XLMT-FOLU  v17.1"]
[null,"This page contain values used for the FOLU Toolkit for key parameters.  Parameters are values that do not change in time."]
[null,"The TNC values have been used as default in this Toolkit.  The Chair of the FOLU Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,null,"Calculation of annual C stock growth, tC/yr"]
[null,null,"Carbon fraction of dry matter, CF",null,null,null,0.47,"(tC/t(dm))"]
[]
[]
[null,null,null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine",null,"Wet Upland Forest Euc Red<20"]
[null,null,"Forest type","Araucaria","Casuarina","Eucalyptus","Tabebuia","Scrub Land","Araucaria","Casuarina","Eucalyptus","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
[null,null,"Gw",10,10,13,10,1.8,9,9,9,1.3,9,6,6,6,4.5999999999999996,6,3.1,10,6,4.5999999999999996,6]
[null,null,"R",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.24,0.24,0.24,0.2,0.24,0.37,0.37,0.37,0.37,0.37,0.37,0.4,0.28999999999999998,0.28999999999999998,0.37]
[null,"lock","Gtotal",{"$f":"D11*(1+D12)","v":12.8},{"$f":"E11*(1+E12)","v":12.8},16.64,12.8,2.3040000000000003,11.16,11.16,11.16,1.56,11.16,8.2200000000000006,8.2200000000000006,8.2200000000000006,6.3019999999999996,8.2200000000000006,4.2470000000000008,14,7.74,5.9339999999999993,8.2200000000000006]
[null,null,"BCEFr",null,null,0.89,null,null,null,null,null,null,null,null,null,null,0.77]
[null,null,"Bw",null,null,139,null,55]
[]
[null,null,"Data entry for loss of C from (1) wood removal, (2) removal of fuelwood, and (3) disturbance."]
[null,null,null,"WOOD REMOVAL",null,null,"FUELWOOD REMOVAL",null,null,"DISTURBANCE"]
[null,null,null,"Type of Forest, m3/yr)",null,null,"Type of Forest, m3/yr)",null,null,"Area (ha)","Frac BioLoss","Area (ha)","Frac BioLoss"]
[null,null,"Year","DLL_Euc","WUL_P>20y",null,"DLL_Euc","WUL_P>20y",null,"DLL_Euc",null,"DLL_Scrubland"]
[null,null,2006,2055,6419,null,3280,2778,null,94,0.25]
[null,null,2007,1752,5133,null,3857,3210,null,154,0.06]
[null,null,2008,1000,4614,null,2199,3018,null,136,0.05]
[null,null,2009,718,4331,null,2335,3147,null,80,0.03,43,3.0000000000000001E-3]
[null,null,2010,1700,3216,null,3593,5819,null,90,0.04,98,8.0000000000000002E-3]
[null,null,2011,912,3576,null,2612,3860,null,96,3.9E-2]
[null,null,2012,936,2219,null,2821,2256,null,98,0.04,56,4.0000000000000001E-3]
[null,null,2013,656,776,null,2064,1821,{"$f":"(H27-H28)/H27%","v":19.281914893617021},102,0.04,55,4.0000000000000001E-3]
[null,null,2014,528,708,null,1911,1700,null,151,0.06,56,4.0000000000000001E-3]
[null,null,{"$f":"C29+1","v":2015},528,708,null,{"$f":"G29*(1-$F$31%)","v":1769.3415697674418},{"$f":"H29*(1-$I$30%)","v":1587.0400878638111},{"$f":"(H28-H29)/H28%","v":6.6447007138934646},{"$f":"AVERAGE(J21:J29)","v":111.22222222222223},{"$f":"AVERAGE(K22:K29)","v":4.4874999999999998E-2},56,4.0000000000000001E-3]
[null,null,2016,528,708,{"$f":"(G28-G29)/G28%","v":7.412790697674418},1638.1839824736344,1481.5860238157488,null,113.1358024691358,4.2984375000000005E-2,56,4.0000000000000001E-3]
[null,null,2017,528,708,null,1516.7488326100365,1383.139066714318,null,108.59533607681755,4.2107421875000002E-2,56,4.0000000000000001E-3]
[null,null,2018,528,708,null,1404.3154162392343,1291.2336152742123,null,105.55037341868618,4.3620849609374998E-2,56,4.0000000000000001E-3]
[null,null,2019,528,708,null,1300.2164536982445,1205.4350060220543,null,108.3893037985402,4.4073455810546877E-2,56,4.0000000000000001E-3]
[null,null,2020,478,650,null,1203.8341293688688,1125.3374575713851,null,110.43255977615576,4.4707637786865241E-2,56,4.0000000000000001E-3]
[null,null,2021,478,650,null,1114.5964250115835,1050.5621514944287,null,112.03617752906196,4.5296092510223394E-2,56,4.0000000000000001E-3]
[null,null,2022,478,650,null,1031.9737249017132,980.75544071418381,null,113.59575281006886,4.5958104074001319E-2,56,4.0000000000000001E-3]
[null,null,2023,478,650,null,955.47567261975485,915.58717694349934,null,114.88416978896538,4.4202867083251482E-2,56,4.0000000000000001E-3]
[null,null,2024,478,650,null,884.64826084125559,854.7491492608176,null,110.87129976551711,4.4118850468657919E-2,56,4.0000000000000001E-3]
[null,null,2025,425,600,null,819.07113685447644,797.95362643788565,null,110.83230838143875,4.4260659902240158E-2,56,4.0000000000000001E-3]
[null,null,2026,425,600,null,758.35510781439166,744.93199612542867,null,110.57636459391686,4.4529814655645178E-2,56,4.0000000000000001E-3]
[null,null,2027,425,600,null,702.13983092698766,695.43349446086143,null,110.79647887359457,4.4643435286428945E-2,56,4.0000000000000001E-3]
[null,null,2028,425,600,null,650.091674855365,649.22402008976621,null,111.3793794796955,4.4714682720914202E-2,56,4.0000000000000001E-3]
[null,null,2029,425,600,null,601.90173965533063,606.08502699209362,null,111.71161011093497,4.4715563337670322E-2,56,4.0000000000000001E-3]
[null,null,2030,300,550,null,557.28402348901977,565.8124908767486,null,111.85372681479933,4.4642997191101194E-2,56,4.0000000000000001E-3]
[null,null,2035,200,400,null,500,450,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2040,200,300,null,400,350,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2045,100,200,null,200,200,null,100,0.04,56,4.0000000000000001E-3]
[null,null,2050,100,100,null,100,100,null,100,0.04,56,4.0000000000000001E-3]
[]
[]
[null,null,"Ecological Zone","Category","Species","Climate Region","Ecosystem Type","Soil Type","Age class","G.S (m3/ha)","C fraction","R","BCEF","AGB","AGB growth","SOC","Litter C","Gtotal"]
[null,null,null,null,null,null,null,null,null,null,"Def","Def","Def","Def","Def","Def","Def","Def"]
[null,null,"Dry Lowland Forest \nR < 1000mm","P ","Araucaria","Tropical Dry","Tropical Dry Forest","LAC","> 20 yr","> 200  *",0.47,0.28000000000000003,0.61,179,10,35,5.2,{"$f":"O54*(1+L54)","v":12.8}]
[null,null,null,"P","Casuarina",null,null,"Sandy M.","> 20 yr","81-120",0.47,0.28000000000000003,0.73,126,10,31,2.1,12.8]
[null,null,null,"P","Euc.",null,null,"Sandy M.","> 20 yr","41-80",0.47,0.28000000000000003,0.89,139,13,31,2.1,16.64]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.28000000000000003,0.73,260,10,35,2.1,12.8]
[null,null,null,"NF","Scrubland",null,null,"Sandy M.","> 20 yr","21-40",0.47,0.28000000000000003,2.11,55,1.8,31,2.1,2.3040000000000003]
[null,null,null,"P ","Mangrove",null,"Tropical Shrubland","Sandy M.","> 20 yr  *","21-40",0.47,0.4,2.11,23,10,31,2.1,14]
[null,null,"Moist Forest 2000mm>R>1000mm","P","Araucaria","Trop. Moist,Short Dry Season","Trop. Moist deciduous F.","LAC","> 20 yr","> 200  *",0.47,0.24,0.77,190,9,47,5.2,11.16]
[null,null,null,"P","Casuarina",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,155,9,47,2.1,11.16]
[null,null,null,"P","Euc.",null,null,"LAC","> 20 yr","121-200  *",0.47,0.24,1.44,166,9,47,2.1,11.16]
[null,null,null,"NF","Natural",null,null,"LAC","> 20 yr","41-60",0.47,0.2,2.2799999999999998,82,1.3,47,2.1,1.56]
[null,null,null,"P","Tabebuia",null,null,"LAC","> 20 yr","121-200  *",0.47,0.2,1.44,280,9,47,2.1,10.799999999999999]
[null,null,"Wet Upland Forest \nR > 2000mm","P","Euc. ","Tropical Wet","Tropical rainforest","HAC","> 20 yr","121-200  *",0.47,0.37,1.44,277,6,44,2.1,8.2200000000000006]
[null,null,null,"P","Cryptomeria",null,null,"HAC","> 20 yr","61-80",0.47,0.37,0.89,38,6,44,null,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","< 20 yr","121-200  *",0.47,0.37,0.77,60,6,44,5.2,8.2200000000000006]
[null,null,null,"P","Pinus ",null,null,"HAC","> 20 yr","121-200  *",0.47,0.37,0.77,200,4.5999999999999996,44,5.2,6.3019999999999996]
[null,null,null,"P","Araucaria",null,null,"HAC","> 20 yr","> 200  *",0.47,0.37,0.77,202,6,44,5.2,8.2200000000000006]
[null,null,null,"NF","Natural",null,null,"HAC","> 20 yr","61-80",0.47,0.37,1.89,130,3.1,44,2.1,4.2470000000000008]
[]
[null,null,"Notes:"]
[null,null,"Figures marked * should be checked for consistencies"]
[null,null,"P: Plantation, NF: Natural Forest"]

{"sheet":"6. TNC Assumptions","index":21,"n_rows":99,"n_cols":46,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,0,1,20],[4,2,4,6],[4,8,4,12],[4,14,4,19],[4,26,4,30],[4,22,4,23],[36,2,36,6],[36,8,36,12],[36,14,36,19],[36,22,36,23],[36,26,36,30],[68,2,68,6],[68,8,68,12],[68,14,68,19],[68,22,68,23],[68,26,68,30]]}
["ASSUMPTIONS",null,null,"TNC",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT- FOLU  v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[]
[]
["BAU","YEAR","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha\nNot used",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
["BAU",null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
["BAU",2006,408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C7:U7)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA7:AE7)","v":68455},{"$f":"Z7+AF7","v":115697},null,47242,{"$f":"Z7-AI7","v":0},115697,{"$f":"AG7-AK7","v":0},null,4282.8557769999998,null,3133.5314539999999,null,1965.1263999999999,null,9381.5136309999998]
["BAU",2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA8:AE8)","v":76512},{"$f":"Z8+AF8","v":123761},null,47249,{"$f":"Z8-AI8","v":0},123761,{"$f":"AG8-AK8","v":0},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019]
["BAU",2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192]
["BAU",2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002]
["BAU",2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001]
["BAU",2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998]
["BAU",2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997]
["BAU",2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002]
["BAU",2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997]
["BAU",2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,{"$f":"AN16+AP16+AR16","v":2792.7188136898594}]
["BAU",2016,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5837,60,15142,183,null,null,null,null,47257,1111,7410,310,56464,672,65967,113224,null,47257,0,113224,0,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645]
["BAU",2017,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5842,60,15142,184,null,null,null,null,47263,1111,7410,310,56464,672,65967,113230,null,47263,0,113230,0,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191]
["BAU",2018,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,185,null,null,null,null,47269,1111,7410,310,56464,672,65967,113236,null,47269,0,113236,0,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803]
["BAU",2019,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,186,null,null,null,null,47270,1111,7410,310,56464,672,65967,113237,null,47270,0,113237,0,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219]
["BAU",2020,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,187,null,null,null,null,47271,1111,7410,310,56464,672,65967,113238,null,47271,0,113238,0,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078]
["BAU",2021,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,188,null,null,null,null,47272,1111,7410,310,56464,672,65967,113239,null,47272,0,113239,0,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892]
["BAU",2022,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,189,null,null,null,null,47273,1111,7410,310,56464,672,65967,113240,null,47273,0,113240,0,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302]
["BAU",2023,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,190,null,null,null,null,47274,1111,7410,310,56464,672,65967,113241,null,47274,0,113241,0,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721]
["BAU",2024,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,191,null,null,null,null,47275,1111,7410,310,56464,672,65967,113242,null,47275,0,113242,0,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333]
["BAU",2025,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,192,null,null,null,null,47276,1111,7410,310,56464,672,65967,113243,null,47276,0,113243,0,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698]
["BAU",2026,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,193,null,null,null,null,47277,1111,7410,310,56464,672,65967,113244,null,47277,0,113244,0,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086]
["BAU",2027,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,194,null,null,null,null,47278,1111,7410,310,56464,672,65967,113245,null,47278,0,113245,0,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719]
["BAU",2028,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,195,null,null,null,null,47279,1111,7410,310,56464,672,65967,113246,null,47279,0,113246,0,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567]
["BAU",2029,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,196,null,null,null,null,47280,1111,7410,310,56464,672,65967,113247,null,47280,0,113247,0,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907]
["BAU",2030,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,197,null,null,null,null,47281,1111,7410,310,56464,672,65967,113248,null,47281,0,113248,0,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677]
["BAU",2035,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,198,null,null,null,null,47282,null,null,null,null,null,0,47282,null,47282,0,null,null,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662]
["BAU",2040,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,200,null,null,null,null,47284,null,null,null,null,null,0,47284,null,47284,0,null,null,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005]
["BAU",2045,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,205,null,null,null,null,47289,null,null,null,null,null,0,47289,null,47289,0,null,null,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995]
["BAU",2050,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,213,null,null,null,null,47297,null,null,null,null,null,0,47297,null,47297,0,null,null,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998]
[]
["SC1","YEAR","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
["SC1",null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
["SC1",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C39:U39)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA39:AE39)","v":68455},{"$f":"Z39+AF39","v":115697},null,47242,{"$f":"Z39-AI39","v":0},115697,{"$f":"AG39-AK39","v":0}]
["SC1",2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA40:AE40)","v":76512},{"$f":"Z40+AF40","v":123761},null,47249,0,123761,0]
["SC1",2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
["SC1",2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
["SC1",2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
["SC1",2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
["SC1",2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
["SC1",2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
["SC1",2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
["SC1",2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
["SC1",2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
["SC1",2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
["SC1",2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
["SC1",2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
["SC1",2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
["SC1",2021,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47467.244545454552,1111,7410,310,56464,672,65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
["SC1",2022,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47468.244545454552,1111,7410,310,56464,672,65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
["SC1",2023,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47469.244545454552,1111,7410,310,56464,672,65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
["SC1",2024,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47470.244545454552,1111,7410,310,56464,672,65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
["SC1",2025,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,null,null,null,null,47471.244545454552,1111,7410,310,56464,672,65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
["SC1",2026,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,47472.244545454552,1111,7410,310,56464,672,65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
["SC1",2027,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,47473.244545454552,1111,7410,310,56464,672,65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
["SC1",2028,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,47474.244545454552,1111,7410,310,56464,672,65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
["SC1",2029,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,47475.244545454552,1111,7410,310,56464,672,65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
["SC1",2030,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,47476.244545454552,1111,7410,310,56464,672,65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
["SC1",2035,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,47477.244545454552,null,null,null,null,null,0,47477.244545454552,null,47477.244545454552,0]
["SC1",2040,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,47479.244545454552,null,null,null,null,null,0,47479.244545454552,null,47479.244545454552,0]
["SC1",2045,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,47484.244545454552,null,null,null,null,null,0,47484.244545454552,null,47484.244545454552,0]
["SC1",2050,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,47492.244545454552,null,null,null,null,null,0,47492.244545454552,null,47492.244545454552,0]
[]
["SC2","YEAR","Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
["SC2",null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
["SC2",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C71:U71)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA71:AE71)","v":68455},{"$f":"Z71+AF71","v":115697},null,47242,{"$f":"Z71-AI71","v":0},115697,{"$f":"AG71-AK71","v":0}]
["SC2",2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA72:AE72)","v":76512},{"$f":"Z72+AF72","v":123761},null,47249,0,123761,0]
["SC2",2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
["SC2",2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
["SC2",2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
["SC2",2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
["SC2",2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
["SC2",2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
["SC2",2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
["SC2",2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
["SC2",2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
["SC2",2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
["SC2",2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
["SC2",2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
["SC2",2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
["SC2",2021,394.5,120.94615026865651,2427,734.43673344141894,12347.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47567.244545454552,1111,7410,310,56464,672,65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
["SC2",2022,407,120.94615026865651,2452,746.93673344141894,12397.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47668.244545454538,1111,7410,310,56464,672,65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
["SC2",2023,419.5,120.94615026865651,2477,759.43673344141894,12447.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47769.244545454538,1111,7410,310,56464,672,65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
["SC2",2024,432,120.94615026865651,2502,771.93673344141894,12497.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47870.244545454538,1111,7410,310,56464,672,65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
["SC2",2025,444.5,120.94615026865651,2527,784.43673344141894,12547.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,null,null,null,null,47971.244545454538,1111,7410,310,56464,672,65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
["SC2",2026,463.25,120.94615026865651,2564.5,803.18673344141894,12622.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,48122.244545454538,1111,7410,310,56464,672,65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
["SC2",2027,482,120.94615026865651,2602,821.93673344141894,12697.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,48273.244545454538,1111,7410,310,56464,672,65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
["SC2",2028,500.75,120.94615026865651,2639.5,840.68673344141894,12772.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,48424.244545454538,1111,7410,310,56464,672,65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
["SC2",2029,519.5,120.94615026865651,2677,859.43673344141894,12847.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,48575.244545454538,1111,7410,310,56464,672,65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
["SC2",2030,538.25,120.94615026865651,2714.5,878.18673344141894,12922.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,48726.244545454538,1111,7410,310,56464,672,65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
["SC2",2035,632,120.94615026865651,2902,971.93673344141894,13297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,49477.244545454538,null,null,null,null,null,{"$f":"SUM(AA96:AE96)","v":0},{"$f":"Z96+AF96","v":49477.244545454538},null,49477.244545454538,0,114240.24454545454]
["SC2",2040,757,120.94615026865651,3152,1096.9367334414189,13797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,50479.244545454538,null,null,null,null,null,{"$f":"SUM(AA97:AE97)","v":0},{"$f":"Z97+AF97","v":50479.244545454538},null,50479.244545454538,0,114391.24454545454]
["SC2",2045,882,120.94615026865651,3402,1221.9367334414189,14297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,51484.244545454538,null,null,null,null,null,{"$f":"SUM(AA98:AE98)","v":0},{"$f":"Z98+AF98","v":51484.244545454538},null,51484.244545454538,0,114542.24454545454]
["SC2",2050,1007,120.94615026865651,3652,1346.9367334414189,14797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,52492.244545454538,null,null,null,null,null,{"$f":"SUM(AA99:AE99)","v":0},{"$f":"Z99+AF99","v":52492.244545454538},null,52492.244545454538,0,114693.24454545454]

{"sheet":"6. UD1 Assumptions","index":22,"n_rows":95,"n_cols":46,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,6],[4,8,4,12],[4,14,4,19],[4,22,4,23],[4,26,4,30]]}
["ASSUMPTIONS",null,null,"UD1",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT- FOLU  v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[]
[]
[null,null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,null,"Araucaria","Casuarina","Eucalyptus","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Eucalyptus","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
["BAU",2006,408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C7:U7)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA7:AE7)","v":68455},{"$f":"Z7+AF7","v":115697},null,47242,{"$f":"Z7-AI7","v":0},115697,{"$f":"AG7-AK7","v":0},null,4282.8557769999998,null,3133.5314539999999,null,1965.1263999999999,null,9381.5136309999998]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA8:AE8)","v":76512},{"$f":"Z8+AF8","v":123761},null,47249,{"$f":"Z8-AI8","v":0},123761,{"$f":"AG8-AK8","v":0},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,{"$f":"AN16+AP16+AR16","v":2792.7188136898594}]
[null,2016,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5837,60,15142,183,null,null,null,null,47257,1111,7410,310,56464,672,65967,113224,null,47257,0,113224,0,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645]
[null,2017,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5842,60,15142,184,null,null,null,null,47263,1111,7410,310,56464,672,65967,113230,null,47263,0,113230,0,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191]
[null,2018,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,185,null,null,null,null,47269,1111,7410,310,56464,672,65967,113236,null,47269,0,113236,0,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803]
[null,2019,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,186,null,null,null,null,47270,1111,7410,310,56464,672,65967,113237,null,47270,0,113237,0,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219]
[null,2020,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,187,null,null,null,null,47271,1111,7410,310,56464,672,65967,113238,null,47271,0,113238,0,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078]
[null,2021,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,188,null,null,null,null,47272,1111,7410,310,56464,672,65967,113239,null,47272,0,113239,0,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892]
[null,2022,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,189,null,null,null,null,47273,1111,7410,310,56464,672,65967,113240,null,47273,0,113240,0,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302]
[null,2023,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,190,null,null,null,null,47274,1111,7410,310,56464,672,65967,113241,null,47274,0,113241,0,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721]
[null,2024,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,191,null,null,null,null,47275,1111,7410,310,56464,672,65967,113242,null,47275,0,113242,0,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333]
[null,2025,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,192,null,null,null,null,47276,1111,7410,310,56464,672,65967,113243,null,47276,0,113243,0,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698]
[null,2026,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,193,null,null,null,null,47277,1111,7410,310,56464,672,65967,113244,null,47277,0,113244,0,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086]
[null,2027,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,194,null,null,null,null,47278,1111,7410,310,56464,672,65967,113245,null,47278,0,113245,0,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719]
[null,2028,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,195,null,null,null,null,47279,1111,7410,310,56464,672,65967,113246,null,47279,0,113246,0,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567]
[null,2029,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,196,null,null,null,null,47280,1111,7410,310,56464,672,65967,113247,null,47280,0,113247,0,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907]
[null,2030,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,197,null,null,null,null,47281,1111,7410,310,56464,672,65967,113248,null,47281,0,113248,0,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677]
[null,2035,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,198,null,null,null,null,47282,null,null,null,null,null,0,47282,null,47282,0,null,null,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662]
[null,2040,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,200,null,null,null,null,47284,null,null,null,null,null,0,47284,null,47284,0,null,null,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005]
[null,2045,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,205,null,null,null,null,47289,null,null,null,null,null,0,47289,null,47289,0,null,null,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995]
[null,2050,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,213,null,null,null,null,47297,null,null,null,null,null,0,47297,null,47297,0,null,null,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998]
[]
["Scen 1",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C37:U37)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA37:AE37)","v":68455},{"$f":"Z37+AF37","v":115697},null,47242,{"$f":"Z37-AI37","v":0},115697,{"$f":"AG37-AK37","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA38:AE38)","v":76512},{"$f":"Z38+AF38","v":123761},null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47467.244545454552,1111,7410,310,56464,672,65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[null,2022,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47468.244545454552,1111,7410,310,56464,672,65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[null,2023,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47469.244545454552,1111,7410,310,56464,672,65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[null,2024,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47470.244545454552,1111,7410,310,56464,672,65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[null,2025,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,null,null,null,null,47471.244545454552,1111,7410,310,56464,672,65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[null,2026,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,47472.244545454552,1111,7410,310,56464,672,65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[null,2027,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,47473.244545454552,1111,7410,310,56464,672,65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[null,2028,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,47474.244545454552,1111,7410,310,56464,672,65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[null,2029,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,47475.244545454552,1111,7410,310,56464,672,65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[null,2030,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,47476.244545454552,1111,7410,310,56464,672,65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[null,2035,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,47477.244545454552,null,null,null,null,null,0,47477.244545454552,null,47477.244545454552,0]
[null,2040,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,47479.244545454552,null,null,null,null,null,0,47479.244545454552,null,47479.244545454552,0]
[null,2045,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,47484.244545454552,null,null,null,null,null,0,47484.244545454552,null,47484.244545454552,0]
[null,2050,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,47492.244545454552,null,null,null,null,null,0,47492.244545454552,null,47492.244545454552,0]
[]
["Scen 2",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C67:U67)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA67:AE67)","v":68455},{"$f":"Z67+AF67","v":115697},null,47242,{"$f":"Z67-AI67","v":0},115697,{"$f":"AG67-AK67","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA68:AE68)","v":76512},{"$f":"Z68+AF68","v":123761},null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,394.5,120.94615026865651,2427,734.43673344141894,12347.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47567.244545454552,1111,7410,310,56464,672,65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[null,2022,407,120.94615026865651,2452,746.93673344141894,12397.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47668.244545454538,1111,7410,310,56464,672,65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[null,2023,419.5,120.94615026865651,2477,759.43673344141894,12447.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47769.244545454538,1111,7410,310,56464,672,65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[null,2024,432,120.94615026865651,2502,771.93673344141894,12497.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47870.244545454538,1111,7410,310,56464,672,65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[null,2025,444.5,120.94615026865651,2527,784.43673344141894,12547.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.205254240975506,15182.008599141591,192,null,null,null,null,47971.244545454538,1111,7410,310,56464,672,65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[null,2026,463.25,120.94615026865651,2564.5,803.18673344141894,12622.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,48122.244545454538,1111,7410,310,56464,672,65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[null,2027,482,120.94615026865651,2602,821.93673344141894,12697.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,48273.244545454538,1111,7410,310,56464,672,65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[null,2028,500.75,120.94615026865651,2639.5,840.68673344141894,12772.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,48424.244545454538,1111,7410,310,56464,672,65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[null,2029,519.5,120.94615026865651,2677,859.43673344141894,12847.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,48575.244545454538,1111,7410,310,56464,672,65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[null,2030,538.25,120.94615026865651,2714.5,878.18673344141894,12922.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,48726.244545454538,1111,7410,310,56464,672,65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[null,2035,632,120.94615026865651,2902,971.93673344141894,13297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,49477.244545454538,null,null,null,null,null,{"$f":"SUM(AA92:AE92)","v":0},{"$f":"Z92+AF92","v":49477.244545454538},null,49477.244545454538,0,114240.24454545454]
[null,2040,757,120.94615026865651,3152,1096.9367334414189,13797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,50479.244545454538,null,null,null,null,null,{"$f":"SUM(AA93:AE93)","v":0},{"$f":"Z93+AF93","v":50479.244545454538},null,50479.244545454538,0,114391.24454545454]
[null,2045,882,120.94615026865651,3402,1221.9367334414189,14297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,51484.244545454538,null,null,null,null,null,{"$f":"SUM(AA94:AE94)","v":0},{"$f":"Z94+AF94","v":51484.244545454538},null,51484.244545454538,0,114542.24454545454]
[null,2050,1007,120.94615026865651,3652,1346.9367334414189,14797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,52492.244545454538,null,null,null,null,null,{"$f":"SUM(AA95:AE95)","v":0},{"$f":"Z95+AF95","v":52492.244545454538},null,52492.244545454538,0,114693.24454545454]

{"sheet":"6. UD2 Assumptions","index":23,"n_rows":95,"n_cols":46,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,2,4,6],[4,8,4,12],[4,14,4,19],[4,22,4,23],[4,26,4,30]]}
["ASSUMPTIONS",null,null,"UD2",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT- FOLU  v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[null,"This page stores historic data of types of forests and land uses.  Provision is made to add new data."]
[]
[null,null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
["BAU",2006,408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C7:U7)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA7:AE7)","v":68455},{"$f":"Z7+AF7","v":115697},null,47242,{"$f":"Z7-AI7","v":0},115697,{"$f":"AG7-AK7","v":0},null,4282.8557769999998,null,3133.5314539999999,null,1965.1263999999999,null,9381.5136309999998]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA8:AE8)","v":76512},{"$f":"Z8+AF8","v":123761},null,47249,{"$f":"Z8-AI8","v":0},123761,{"$f":"AG8-AK8","v":0},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,{"$f":"AN16+AP16+AR16","v":2792.7188136898594}]
[null,2016,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5837,60,15142,183,null,null,null,null,47257,1111,7410,310,56464,672,65967,113224,null,47257,0,113224,0,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645]
[null,2017,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5842,60,15142,184,null,null,null,null,47263,1111,7410,310,56464,672,65967,113230,null,47263,0,113230,0,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191]
[null,2018,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,185,null,null,null,null,47269,1111,7410,310,56464,672,65967,113236,null,47269,0,113236,0,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803]
[null,2019,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,186,null,null,null,null,47270,1111,7410,310,56464,672,65967,113237,null,47270,0,113237,0,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219]
[null,2020,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,187,null,null,null,null,47271,1111,7410,310,56464,672,65967,113238,null,47271,0,113238,0,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078]
[null,2021,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,188,null,null,null,null,47272,1111,7410,310,56464,672,65967,113239,null,47272,0,113239,0,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892]
[null,2022,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,189,null,null,null,null,47273,1111,7410,310,56464,672,65967,113240,null,47273,0,113240,0,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302]
[null,2023,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,190,null,null,null,null,47274,1111,7410,310,56464,672,65967,113241,null,47274,0,113241,0,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721]
[null,2024,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,191,null,null,null,null,47275,1111,7410,310,56464,672,65967,113242,null,47275,0,113242,0,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333]
[null,2025,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,192,null,null,null,null,47276,1111,7410,310,56464,672,65967,113243,null,47276,0,113243,0,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698]
[null,2026,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,193,null,null,null,null,47277,1111,7410,310,56464,672,65967,113244,null,47277,0,113244,0,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086]
[null,2027,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,194,null,null,null,null,47278,1111,7410,310,56464,672,65967,113245,null,47278,0,113245,0,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719]
[null,2028,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,195,null,null,null,null,47279,1111,7410,310,56464,672,65967,113246,null,47279,0,113246,0,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567]
[null,2029,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,196,null,null,null,null,47280,1111,7410,310,56464,672,65967,113247,null,47280,0,113247,0,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907]
[null,2030,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,197,null,null,null,null,47281,1111,7410,310,56464,672,65967,113248,null,47281,0,113248,0,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677]
[null,2035,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,198,null,null,null,null,47282,null,null,null,null,null,0,47282,null,47282,0,null,null,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662]
[null,2040,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,200,null,null,null,null,47284,null,null,null,null,null,0,47284,null,47284,0,null,null,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005]
[null,2045,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,205,null,null,null,null,47289,null,null,null,null,null,0,47289,null,47289,0,null,null,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995]
[null,2050,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5847,60,15142,213,null,null,null,null,47297,null,null,null,null,null,0,47297,null,47297,0,null,null,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998]
[]
["Scen 1",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C37:U37)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA37:AE37)","v":68455},{"$f":"Z37+AF37","v":115697},null,47242,{"$f":"Z37-AI37","v":0},115697,{"$f":"AG37-AK37","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA38:AE38)","v":76512},{"$f":"Z38+AF38","v":123761},null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47467.244545454552,1111,7410,310,56464,672,65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[null,2022,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47468.244545454552,1111,7410,310,56464,672,65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[null,2023,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47469.244545454552,1111,7410,310,56464,672,65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[null,2024,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47470.244545454552,1111,7410,310,56464,672,65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[null,2025,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,null,null,null,null,47471.244545454552,1111,7410,310,56464,672,65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[null,2026,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,47472.244545454552,1111,7410,310,56464,672,65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[null,2027,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,47473.244545454552,1111,7410,310,56464,672,65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[null,2028,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,47474.244545454552,1111,7410,310,56464,672,65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[null,2029,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,47475.244545454552,1111,7410,310,56464,672,65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[null,2030,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,47476.244545454552,1111,7410,310,56464,672,65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[null,2035,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,47477.244545454552,null,null,null,null,null,0,47477.244545454552,null,47477.244545454552,0]
[null,2040,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,47479.244545454552,null,null,null,null,null,0,47479.244545454552,null,47479.244545454552,0]
[null,2045,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,47484.244545454552,null,null,null,null,null,0,47484.244545454552,null,47484.244545454552,0]
[null,2050,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,47492.244545454552,null,null,null,null,null,0,47492.244545454552,null,47492.244545454552,0]
[]
["Scen 2",{"$f":"B7","v":2006},408,116,2389,710,12276,null,176,110,889,5085,139,null,546,967,2684,5478,62,15146,61,null,null,null,null,{"$f":"SUM(C67:U67)","v":47242},686,6781,300,60000,688,{"$f":"SUM(AA67:AE67)","v":68455},{"$f":"Z67+AF67","v":115697},null,47242,{"$f":"Z67-AI67","v":0},115697,{"$f":"AG67-AK67","v":0}]
[null,2007,384,112,2410,710,12276,null,176,110,889,5085,139,null,546,967,2734,5461,62,15113,75,null,null,null,null,47249,668,6336,300,68520,688,{"$f":"SUM(AA68:AE68)","v":76512},{"$f":"Z68+AF68","v":123761},null,47249,0,123761,0]
[null,2008,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2533,5632,62,15143,84,null,null,null,null,47243,730,5810,300,65440,701,72981,120224,null,47243,0,120224,0]
[null,2009,384,112,2413,710,12254,null,176,110,889,5085,139,null,550,967,2476,5721,62,15111,98,null,null,null,null,47257,765,6543,300,65850,713,74171,121428,null,47257,0,121428,0]
[null,2010,382,112,2433,710,12242,null,174,110,889,5079,139,null,565,965,2382,5817,60,15100,112,null,null,null,null,47271,790,7009,300,64130,698,72927,120198,null,47271,0,120198,0]
[null,2011,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2268,5908,60,15100,127,null,null,null,null,47267,874,6974,300,61730,651,70529,117796,null,47267,0,117796,0]
[null,2012,382,112,2437,710,12242,null,174,110,889,5079,139,null,565,965,2203,5976,60,15100,140,null,null,null,null,47283,1003,7628,305,60000,651,69587,116870,null,47283,0,116870,0]
[null,2013,382,111,2402,710,12243,null,174,110,889,5079,139,null,565,965,2245,5934,60,15100,160,null,null,null,null,47268,1111,7410,310,56464,672,65967,113235,null,47268,0,113235,0]
[null,2014,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5866,60,15142,181,null,null,null,null,47284,1111,7410,310,56464,672,65967,113251,null,47284,0,113251,0]
[null,2015,382,106,2402,710,12243,null,174,110,889,5079,139,null,565,965,2271,5832,60,15142,182,null,null,null,null,47251,1111,7410,310,56464,672,65967,113218,null,47251,0,113218,0]
[null,2016,382,108.28,2402,711.82,12249.23,null,174,110.63454545454546,890.27,5081.82,139.91,null,565,965,2274.4499999999998,5837,61.25,15146.58,183,null,null,null,null,47282.244545454545,1111,7410,310,56464,672,65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[null,2017,382,111.3306523950158,2402,714.25662331870274,12258.117184730743,null,174,111.48492699277271,891.96588982981712,5085.8421836934294,141.12831165935137,null,565,965,2279.0785182828331,5842,62.925178531608118,15153.115076020273,184,null,null,null,null,47323.244545454545,1111,7410,310,56464,672,65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[null,2018,382,114.46846628703206,2402,716.76286444651123,12269.086509884117,null,174,112.35960514637789,893.71023365477186,5090.8067075664621,142.38143222325562,null,565,965,2283.8392799451758,5847,64.648219306976472,15161.181226993865,185,null,null,null,null,47369.244545454545,1111,7410,310,56464,672,65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[null,2019,382,117.67759413113959,2402,719.32606559995179,12282.174909214848,null,174,113.25416234892863,895.49422165756641,5096.7302871876946,143.66303279997587,null,565,965,2288.7082407362082,5847,66.410420099966828,15170.805611678266,186,null,null,null,null,47415.244545454545,1111,7410,310,56464,672,65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[null,2020,382,120.94615026865651,2402,721.93673344141894,12297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,187,null,null,null,null,47466.244545454552,1111,7410,310,56464,672,65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[null,2021,394.5,120.94615026865651,2427,734.43673344141894,12347.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,188,null,null,null,null,47567.244545454552,1111,7410,310,56464,672,65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[null,2022,407,120.94615026865651,2452,746.93673344141894,12397.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,189,null,null,null,null,47668.244545454538,1111,7410,310,56464,672,65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[null,2023,419.5,120.94615026865651,2477,759.43673344141894,12447.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,190,null,null,null,null,47769.244545454538,1111,7410,310,56464,672,65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[null,2024,432,120.94615026865651,2502,771.93673344141894,12497.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,191,null,null,null,null,47870.244545454538,1111,7410,310,56464,672,65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[null,2025,444.5,120.94615026865651,2527,784.43673344141894,12547.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,192,null,null,null,null,47971.244545454538,1111,7410,310,56464,672,65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[null,2026,463.25,120.94615026865651,2564.5,803.18673344141894,12622.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,193,null,null,null,null,48122.244545454538,1111,7410,310,56464,672,65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[null,2027,482,120.94615026865651,2602,821.93673344141894,12697.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,194,null,null,null,null,48273.244545454538,1111,7410,310,56464,672,65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[null,2028,500.75,120.94615026865651,2639.5,840.68673344141894,12772.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,195,null,null,null,null,48424.244545454538,1111,7410,310,56464,672,65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[null,2029,519.5,120.94615026865651,2677,859.43673344141894,12847.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,196,null,null,null,null,48575.244545454538,1111,7410,310,56464,672,65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[null,2030,538.25,120.94615026865651,2714.5,878.18673344141894,12922.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,197,null,null,null,null,48726.244545454538,1111,7410,310,56464,672,65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[null,2035,632,120.94615026865651,2902,971.93673344141894,13297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2293.667367467815,5847,68.20525424097552,15182.008599141591,198,null,null,null,null,49477.244545454538,null,null,null,null,null,{"$f":"SUM(AA92:AE92)","v":0},{"$f":"Z92+AF92","v":49477.244545454538},null,49477.244545454538,0,114240.24454545454]
[null,2040,757,120.94615026865651,3152,1096.9367334414189,13797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,200,null,null,null,null,50479.244545454538,null,null,null,null,null,{"$f":"SUM(AA93:AE93)","v":0},{"$f":"Z93+AF93","v":50479.244545454538},null,50479.244545454538,0,114391.24454545454]
[null,2045,882,120.94615026865651,3402,1221.9367334414189,14297.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,205,null,null,null,null,51484.244545454538,null,null,null,null,null,{"$f":"SUM(AA94:AE94)","v":0},{"$f":"Z94+AF94","v":51484.244545454538},null,51484.244545454538,0,114542.24454545454]
[null,2050,1007,120.94615026865651,3652,1346.9367334414189,14797.410083038978,null,174,114.16528542560069,897.31124647522756,5103.6254592335736,144.96836672070947,null,565,965,2271,5869.667367467815,68.20525424097552,15182.008599141591,213,null,null,null,null,52492.244545454538,null,null,null,null,null,{"$f":"SUM(AA95:AE95)","v":0},{"$f":"Z95+AF95","v":52492.244545454538},null,52492.244545454538,0,114693.24454545454]

{"sheet":"7. Calculations","index":24,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["You may use this sheet for any additional calculations."]

{"sheet":"ChartPlotLegend","index":25,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Time Series Plot",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 48:BAU","TNC 96:SC1","TNC 144:SC2","Sparkline"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,null,2006,-381.16451379966674,-381.16451379966674,-381.16451379966674]
[null,null,null,null,null,null,"TNC 48:","BAU","Carbon Seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,null,2007,-387.15591995299997,-387.15591995299997,-387.15591995299997]
[null,null,null,null,null,null,"TNC 96:","SC1","Carbon seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,null,2008,-393.42984368599997,-393.42984368599997,-393.42984368599997]
[null,null,null,null,null,null,"TNC 144:","SC2","Carbon seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,null,2009,-395.59258945066665,-395.59258945066665,-395.59258945066665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,-388.46830136033333,-388.46830136033333,-388.46830136033333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,-394.74910174480004,-394.74910174480004,-394.74910174480004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,-399.72484378566662,-399.72484378566662,-399.72484378566662]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,null,2013,-404.72583131566665,-404.72583131566665,-404.72583131566665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,-404.42722262800004,-404.42722262800004,-404.42722262800004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,-405.81314431647041,-405.81314431647041,-405.81314431647041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,-406.38002879510896,-406.65701793397568,-406.65701793397568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,-406.96487464416589,-407.6185351823143,-407.6185351823143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,-407.42144745179723,-408.48186428283196,-408.48186428283196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,-407.75290847415249,-409.24908806866461,-409.24908806866461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,-408.26638433632047,-410.22652434764103,-410.22652434764103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,-408.559444623084,-410.51958463440457,-411.98648596773791]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,-408.82796451251096,-410.78810452383152,-413.72190719049826]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,-409.16441906497766,-411.12455907629828,-415.52526307629824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,-409.49543945970828,-411.4555794710289,-417.32318480436226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,-409.94221594238121,-411.90235595370177,-419.23686262036853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,-410.17627986200358,-412.13641987332414,-421.67127853999085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,-410.393889832919,-412.35402984423956,-424.08924051090634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028,-410.59379269865525,-412.55393270997587,-426.48949537664254]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,-410.78636604605197,-412.74650605737253,-428.88242072403926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,-411.30814052295631,-413.26828053427693,-431.60454720094361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,-412.42890090599997,-414.38904091732059,-443.72706758398726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-413.03706523933329,-414.92228159203637,-458.92932159203633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-414.20115105599996,-416.08636740870304,-474.76242074203623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,-414.9540753893333,-416.83929174203638,-490.18435840870302]

{"sheet":"RadarPlot","index":26,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Radar Plot",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 48:BAU","TNC 96:SC1"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,-381.16451379966674,-381.16451379966674]
[null,null,null,null,null,null,"TNC 48:","BAU","Carbon Seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,2007,-387.15591995299997,-387.15591995299997]
[null,null,null,null,null,null,"TNC 96:","SC1","Carbon seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,2008,-393.42984368599997,-393.42984368599997]
[null,null,null,null,null,null,"Ratio = ","(TNC 96:/TNC 48:)",null,null,null,null,null,2009,-395.59258945066665,-395.59258945066665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,-388.46830136033333,-388.46830136033333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,-394.74910174480004,-394.74910174480004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,-399.72484378566662,-399.72484378566662]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,-404.72583131566665,-404.72583131566665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,-404.42722262800004,-404.42722262800004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,-405.81314431647041,-405.81314431647041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,-406.38002879510896,-406.65701793397568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,-406.96487464416589,-407.6185351823143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,-407.42144745179723,-408.48186428283196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,-407.75290847415249,-409.24908806866461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,-408.26638433632047,-410.22652434764103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,-408.559444623084,-410.51958463440457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,-408.82796451251096,-410.78810452383152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,-409.16441906497766,-411.12455907629828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,-409.49543945970828,-411.4555794710289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,-409.94221594238121,-411.90235595370177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,-410.17627986200358,-412.13641987332414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,-410.393889832919,-412.35402984423956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,-410.59379269865525,-412.55393270997587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,-410.78636604605197,-412.74650605737253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,-411.30814052295631,-413.26828053427693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,-412.42890090599997,-414.38904091732059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-413.03706523933329,-414.92228159203637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-414.20115105599996,-416.08636740870304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,-414.9540753893333,-416.83929174203638]

{"sheet":"DiffPlot","index":27,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Change",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 48:BAU","TNC 96:SC1"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,-381.16451379966674,-381.16451379966674]
[null,null,null,null,null,null,"TNC 48:","BAU","Carbon Seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,2007,-387.15591995299997,-387.15591995299997]
[null,null,null,null,null,null,"TNC 96:","SC1","Carbon seq: Net Increase in C Stock (GgCO2e/yr)",null,null,null,null,2008,-393.42984368599997,-393.42984368599997]
[null,null,null,null,null,null,"% Change = ","(TNC 96:-TNC 48:) x 100/TNC 48:",null,null,null,null,null,2009,-395.59258945066665,-395.59258945066665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,-388.46830136033333,-388.46830136033333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,-394.74910174480004,-394.74910174480004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,-399.72484378566662,-399.72484378566662]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,-404.72583131566665,-404.72583131566665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,-404.42722262800004,-404.42722262800004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,-405.81314431647041,-405.81314431647041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,-406.38002879510896,-406.65701793397568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,-406.96487464416589,-407.6185351823143]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,-407.42144745179723,-408.48186428283196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,-407.75290847415249,-409.24908806866461]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,-408.26638433632047,-410.22652434764103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2021,-408.559444623084,-410.51958463440457]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2022,-408.82796451251096,-410.78810452383152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2023,-409.16441906497766,-411.12455907629828]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2024,-409.49543945970828,-411.4555794710289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,-409.94221594238121,-411.90235595370177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2026,-410.17627986200358,-412.13641987332414]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2027,-410.393889832919,-412.35402984423956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2028,-410.59379269865525,-412.55393270997587]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,-410.78636604605197,-412.74650605737253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,-411.30814052295631,-413.26828053427693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,-412.42890090599997,-414.38904091732059]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,-413.03706523933329,-414.92228159203637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,-414.20115105599996,-416.08636740870304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,-414.9540753893333,-416.83929174203638]

{"sheet":"Report","index":28,"n_rows":10,"n_cols":13,"rows_kept":10,"cut":false,"hidden":false,"merged":[[4,2,4,8],[6,2,6,17],[9,2,9,17],[3,2,3,13]]}
["Report",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,"XLMT-FOLU v17.1"]
[null,null,null,null,"Report"]
[]
["USER NAME:",null,"aa"]
["DATE & Time:",null,{"$f":"TODAY()","v":"2017-09-22"}]
[]
["PROJECT NAME:",null,"bb"]
[]
[]
["PROJECT BRIEF:",null,"cc"]

{"sheet":"...","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"All UD2 Plots old","index":30,"n_rows":36,"n_cols":178,"rows_kept":36,"cut":false,"hidden":true,"merged":[[4,172,4,173],[4,158,5,158],[4,161,4,162],[4,163,4,164],[4,165,4,166],[4,168,4,169],[4,170,4,171],[4,157,5,157],[4,140,5,140],[4,141,5,141],[4,142,5,142],[4,143,4,144],[4,148,5,148],[4,149,5,149],[4,150,5,150],[4,152,5,152],[4,153,5,153],[4,154,5,154],[4,156,5,156],[4,139,5,139],[4,102,4,106],[4,107,4,112],[4,114,4,115],[4,116,5,116],[4,117,5,117],[4,118,4,122],[4,123,4,127],[4,128,4,133],[4,135,4,136],[4,137,5,137],[4,138,5,138],[4,97,4,101],[4,70,4,74],[4,75,4,79],[4,80,4,85],[4,87,4,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,4,96],[4,69,5,69],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,4,48],[4,49,4,53],[4,54,4,58],[4,59,4,64],[4,66,4,67],[4,68,5,68],[4,41,5,41],[4,0,5,0],[4,1,4,5],[4,6,4,10],[4,11,4,16],[4,18,4,19],[4,20,5,20],[4,21,5,21],[4,22,4,26],[4,27,4,31],[4,32,4,37],[4,39,4,40],[3,172,3,173],[3,91,3,94],[3,95,3,96],[3,97,3,117],[3,118,3,138],[3,139,3,142],[3,143,3,144],[3,161,3,162],[3,163,3,164],[3,165,3,166],[3,168,3,169],[3,170,3,171],[3,70,3,90],[3,0,3,21],[3,22,3,42],[3,43,3,46],[3,47,3,48],[3,49,3,69]]}
[null,{"$f":"'All TNC Plots'!B1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!C1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!D1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!E1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!F1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!G1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!H1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!I1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!J1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!K1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!L1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!M1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!N1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!O1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!P1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!Q1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!R1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!S1","v":"Area: Wet Upland Forest Pine, ha : Pine<20y"},{"$f":"'All TNC Plots'!T1","v":"Area: Wet Upland Forest Pine, ha : Pine>20y"},{"$f":"'All TNC Plots'!U1","v":"Area: Wet Upland Forest Euc Red<20"},{"$f":"'All TNC Plots'!V1","v":"Total Area of Forests by Type (ha)"},{"$f":"'All TNC Plots'!W1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!X1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!Y1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!Z1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!AA1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!AB1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!AC1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!AD1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!AE1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!AF1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!AG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!AH1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!AI1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!AJ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!AK1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!AL1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!AM1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!AN1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine<20y"},{"$f":"'All TNC Plots'!AO1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine>20y"},{"$f":"'All TNC Plots'!AP1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!AQ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!AR1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!AS1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!AT1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!AU1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!AV1","v":"Carbon Seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!AW1","v":"Carbon Seq: Net Increase in C Stock (GgCO2e/yr)"},{"$f":"'All TNC Plots'!AX1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!AY1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!AZ1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!BA1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!BB1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!BC1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!BD1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!BE1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!BF1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!BG1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!BH1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!BI1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!BJ1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!BK1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!BL1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!BM1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!BN1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!BO1","v":"Area: Wet Upland Forest Pine<20y : Pine<20y"},{"$f":"'All TNC Plots'!BP1","v":"Area: Wet Upland Forest Pine<20y : Pine>20y"},{"$f":"'All TNC Plots'!BQ1","v":"Area: Wet Upland Forest Euc Red<20 : "},{"$f":"'All TNC Plots'!BR1","v":"Total AREA OF FORESTS BY TYPE (Ha)"},{"$f":"'All TNC Plots'!BS1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!BT1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!BU1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!BV1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!BW1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!BX1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!BY1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!BZ1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!CA1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!CB1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!CC1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!CD1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!CE1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!CF1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!CG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!CH1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!CI1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!CJ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y"},{"$f":"'All TNC Plots'!CK1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y"},{"$f":"'All TNC Plots'!CL1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!CM1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!CN1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!CO1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!CP1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!CQ1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!CR1","v":"Carbon seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!CS1","v":"Carbon seq: Net Increase in C Stock (GgCO2e/yr)"},{"$f":"'All TNC Plots'!CT1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!CU1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!CV1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!CW1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!CX1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!CY1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!CZ1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!DA1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!DB1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!DC1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!DD1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!DE1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!DF1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!DG1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!DH1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!DI1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!DJ1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!DK1","v":"Area: Wet Upland Forest Pine<20y : Pine<20y"},{"$f":"'All TNC Plots'!DL1","v":"Area: Wet Upland Forest Pine<20y : Pine>20y"},{"$f":"'All TNC Plots'!DM1","v":"Area: Wet Upland Forest Euc Red<20 : "},{"$f":"'All TNC Plots'!DN1","v":"Total AREA OF FORESTS BY TYPE (Ha)"},{"$f":"'All TNC Plots'!DO1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!DP1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!DQ1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!DR1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!DS1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!DT1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!DU1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!DV1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!DW1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!DX1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!DY1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!DZ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!EA1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!EB1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!EC1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!ED1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!EE1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!EF1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y"},{"$f":"'All TNC Plots'!EG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y"},{"$f":"'All TNC Plots'!EH1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!EI1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!EJ1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!EK1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!EL1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!EM1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!EN1","v":"Carbon seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!EO1","v":"Carbon seq: Net Increase in C Stock (GgCO2e/yr)"}]
["UD2",{"$f":"B7","v":"BAU"},{"$f":"C7","v":"BAU"},"BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1",{"$f":"BO7","v":"Scen 1"},"Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2",{"$f":"EA7","v":"Scen 2"},"Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,null,null,null,"CHECKS"]
["AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,null,null,null,"Ha ",null,null,null,null,null,null,null,null,null,null,null,null,"Carbon seq",null,"Carbon seq",null,"Carbon seq",null,null,"Carbon seq",null,"Carbon seq",null,"Carbon seq"]
["Year","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,null,null,null,"Total","Total","Total",null,"Total","Total","Total",null,"Total","Total","Total",null,null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr",null,"tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr"]
["BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2",null,null,null,"BAU","Scen 1","Scen 2",null,"BAU","Scen 1","Scen 2",null,"BAU","Scen 1","Scen 2",null,null,"BAU","BAU","Scen 1","Scen 1","Scen 2","Scen 2",null,"BAU","BAU","Scen 1","Scen 1","Scen 2","Scen 2"]
[2006,{"$f":"'6. UD2 Assumptions'!C7","v":408},{"$f":"'6. UD2 Assumptions'!D7","v":116},{"$f":"'6. UD2 Assumptions'!E7","v":2389},{"$f":"'6. UD2 Assumptions'!F7","v":710},{"$f":"'6. UD2 Assumptions'!G7","v":12276},{"$f":"'6. UD2 Assumptions'!I7","v":176},{"$f":"'6. UD2 Assumptions'!J7","v":110},{"$f":"'6. UD2 Assumptions'!K7","v":889},{"$f":"'6. UD2 Assumptions'!L7","v":5085},{"$f":"'6. UD2 Assumptions'!M7","v":139},{"$f":"'6. UD2 Assumptions'!O7","v":546},{"$f":"'6. UD2 Assumptions'!P7","v":967},{"$f":"'6. UD2 Assumptions'!Q7","v":2684},{"$f":"'6. UD2 Assumptions'!R7","v":5478},{"$f":"'6. UD2 Assumptions'!S7","v":62},{"$f":"'6. UD2 Assumptions'!T7","v":15146},{"$f":"'6. UD2 Assumptions'!U7","v":61},{"$f":"'6. UD2 Assumptions'!W7","v":0},{"$f":"'6. UD2 Assumptions'!X7","v":0},{"$f":"'6. UD2 Assumptions'!Y7","v":0},{"$f":"SUM(B8:U8)","v":47242},{"$f":"'UD2 Cal_Cstock old'!B12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U12","v":{"$error":"#REF!"}},{"$f":"SUM(W8:AP8)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB12","v":{"$error":"#REF!"}},{"$f":"SUM(AR8:AT8)","v":{"$error":"#REF!"}},{"$f":"AQ8-AU8","v":{"$error":"#REF!"}},{"$f":"-AV8*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. TNC Assumptions'!C39","v":408},{"$f":"'6. TNC Assumptions'!D39","v":116},{"$f":"'6. TNC Assumptions'!E39","v":2389},{"$f":"'6. TNC Assumptions'!F39","v":710},{"$f":"'6. TNC Assumptions'!G39","v":12276},{"$f":"'6. UD2 Assumptions'!I37","v":176},{"$f":"'6. UD2 Assumptions'!J37","v":110},{"$f":"'6. UD2 Assumptions'!K37","v":889},{"$f":"'6. UD2 Assumptions'!L37","v":5085},{"$f":"'6. UD2 Assumptions'!M37","v":139},{"$f":"'6. UD2 Assumptions'!O37","v":546},{"$f":"'6. UD2 Assumptions'!P37","v":967},{"$f":"'6. UD2 Assumptions'!Q37","v":2684},{"$f":"'6. UD2 Assumptions'!R37","v":5478},{"$f":"'6. UD2 Assumptions'!S37","v":62},{"$f":"'6. UD2 Assumptions'!T37","v":15146},{"$f":"'6. UD2 Assumptions'!U37","v":61},{"$f":"'6. UD2 Assumptions'!W37","v":0},{"$f":"'6. UD2 Assumptions'!X37","v":0},{"$f":"'6. UD2 Assumptions'!Y37","v":0},{"$f":"SUM(AX8:BQ8)","v":47242},{"$f":"'UD2 Cal_Cstock old'!B45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U45","v":{"$error":"#REF!"}},{"$f":"SUM(BS8:CL8)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB45","v":{"$error":"#REF!"}},{"$f":"SUM(CN8:CP8)","v":{"$error":"#REF!"}},{"$f":"CM8-CQ8","v":{"$error":"#REF!"}},{"$f":"-CR8*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!C67","v":408},{"$f":"'6. UD2 Assumptions'!D67","v":116},{"$f":"'6. UD2 Assumptions'!E67","v":2389},{"$f":"'6. UD2 Assumptions'!F67","v":710},{"$f":"'6. UD2 Assumptions'!G67","v":12276},{"$f":"'6. UD2 Assumptions'!I67","v":176},{"$f":"'6. UD2 Assumptions'!J67","v":110},{"$f":"'6. UD2 Assumptions'!K67","v":889},{"$f":"'6. UD2 Assumptions'!L67","v":5085},{"$f":"'6. UD2 Assumptions'!M67","v":139},{"$f":"'6. UD2 Assumptions'!O67","v":546},{"$f":"'6. UD2 Assumptions'!P67","v":967},{"$f":"'6. UD2 Assumptions'!Q67","v":2684},{"$f":"'6. UD2 Assumptions'!R67","v":5478},{"$f":"'6. UD2 Assumptions'!S67","v":62},{"$f":"'6. UD2 Assumptions'!T67","v":15146},{"$f":"'6. UD2 Assumptions'!U67","v":61},{"$f":"'6. UD2 Assumptions'!W67","v":0},{"$f":"'6. UD2 Assumptions'!X67","v":0},{"$f":"'6. UD2 Assumptions'!Y67","v":0},{"$f":"SUM(CT8:DM8)","v":47242},{"$f":"'UD2 Cal_Cstock old'!B79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U79","v":{"$error":"#REF!"}},{"$f":"SUM(DO8:EH8)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z79","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB79","v":{"$error":"#REF!"}},{"$f":"SUM(EJ8:EL8)","v":{"$error":"#REF!"}},{"$f":"EI8-EM8","v":{"$error":"#REF!"}},{"$f":"-EN8*44/12/1000","v":{"$error":"#REF!"}},null,null,null,{"$f":"V8","v":47242},{"$f":"BR8","v":47242},{"$f":"DN8","v":47242},null,{"$f":"'6. UD2 Assumptions'!Z7","v":47242},{"$f":"'6. UD2 Assumptions'!Z37","v":47242},{"$f":"'6. UD2 Assumptions'!Z67","v":47242},null,{"$f":"EW8-ES8","v":0},{"$f":"EX8-ET8","v":0},{"$f":"EY8-EU8","v":0},null,null,null,{"$f":"AW8","v":{"$error":"#REF!"}},null,{"$f":"CS8","v":{"$error":"#REF!"}},null,{"$f":"EO8","v":{"$error":"#REF!"}},null,null,{"$f":"'UD2 Cal_Cstock old'!AH12","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH45","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH79","v":{"$error":"#REF!"}},null,{"$f":"FG8-FN8","v":{"$error":"#REF!"}},{"$f":"FI8-FP8","v":{"$error":"#REF!"}},{"$f":"FK8-FR8","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD2 Assumptions'!C8","v":384},{"$f":"'6. UD2 Assumptions'!D8","v":112},{"$f":"'6. UD2 Assumptions'!E8","v":2410},{"$f":"'6. UD2 Assumptions'!F8","v":710},{"$f":"'6. UD2 Assumptions'!G8","v":12276},{"$f":"'6. UD2 Assumptions'!I8","v":176},{"$f":"'6. UD2 Assumptions'!J8","v":110},{"$f":"'6. UD2 Assumptions'!K8","v":889},{"$f":"'6. UD2 Assumptions'!L8","v":5085},{"$f":"'6. UD2 Assumptions'!M8","v":139},{"$f":"'6. UD2 Assumptions'!O8","v":546},{"$f":"'6. UD2 Assumptions'!P8","v":967},{"$f":"'6. UD2 Assumptions'!Q8","v":2734},{"$f":"'6. UD2 Assumptions'!R8","v":5461},{"$f":"'6. UD2 Assumptions'!S8","v":62},{"$f":"'6. UD2 Assumptions'!T8","v":15113},{"$f":"'6. UD2 Assumptions'!U8","v":75},{"$f":"'6. UD2 Assumptions'!W8","v":0},{"$f":"'6. UD2 Assumptions'!X8","v":0},{"$f":"'6. UD2 Assumptions'!Y8","v":0},{"$f":"SUM(B9:U9)","v":47249},{"$f":"'UD2 Cal_Cstock old'!B13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U13","v":{"$error":"#REF!"}},{"$f":"SUM(W9:AP9)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB13","v":{"$error":"#REF!"}},{"$f":"SUM(AR9:AT9)","v":{"$error":"#REF!"}},{"$f":"AQ9-AU9","v":{"$error":"#REF!"}},{"$f":"-AV9*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. TNC Assumptions'!C40","v":384},{"$f":"'6. TNC Assumptions'!D40","v":112},{"$f":"'6. TNC Assumptions'!E40","v":2410},{"$f":"'6. TNC Assumptions'!F40","v":710},{"$f":"'6. TNC Assumptions'!G40","v":12276},{"$f":"'6. UD2 Assumptions'!I38","v":176},{"$f":"'6. UD2 Assumptions'!J38","v":110},{"$f":"'6. UD2 Assumptions'!K38","v":889},{"$f":"'6. UD2 Assumptions'!L38","v":5085},{"$f":"'6. UD2 Assumptions'!M38","v":139},{"$f":"'6. UD2 Assumptions'!O38","v":546},{"$f":"'6. UD2 Assumptions'!P38","v":967},{"$f":"'6. UD2 Assumptions'!Q38","v":2734},{"$f":"'6. UD2 Assumptions'!R38","v":5461},{"$f":"'6. UD2 Assumptions'!S38","v":62},{"$f":"'6. UD2 Assumptions'!T38","v":15113},{"$f":"'6. UD2 Assumptions'!U38","v":75},{"$f":"'6. UD2 Assumptions'!W38","v":0},{"$f":"'6. UD2 Assumptions'!X38","v":0},{"$f":"'6. UD2 Assumptions'!Y38","v":0},{"$f":"SUM(AX9:BQ9)","v":47249},{"$f":"'UD2 Cal_Cstock old'!B46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U46","v":{"$error":"#REF!"}},{"$f":"SUM(BS9:CL9)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB46","v":{"$error":"#REF!"}},{"$f":"SUM(CN9:CP9)","v":{"$error":"#REF!"}},{"$f":"CM9-CQ9","v":{"$error":"#REF!"}},{"$f":"-CR9*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!C68","v":384},{"$f":"'6. UD2 Assumptions'!D68","v":112},{"$f":"'6. UD2 Assumptions'!E68","v":2410},{"$f":"'6. UD2 Assumptions'!F68","v":710},{"$f":"'6. UD2 Assumptions'!G68","v":12276},{"$f":"'6. UD2 Assumptions'!I68","v":176},{"$f":"'6. UD2 Assumptions'!J68","v":110},{"$f":"'6. UD2 Assumptions'!K68","v":889},{"$f":"'6. UD2 Assumptions'!L68","v":5085},{"$f":"'6. UD2 Assumptions'!M68","v":139},{"$f":"'6. UD2 Assumptions'!O68","v":546},{"$f":"'6. UD2 Assumptions'!P68","v":967},{"$f":"'6. UD2 Assumptions'!Q68","v":2734},{"$f":"'6. UD2 Assumptions'!R68","v":5461},{"$f":"'6. UD2 Assumptions'!S68","v":62},{"$f":"'6. UD2 Assumptions'!T68","v":15113},{"$f":"'6. UD2 Assumptions'!U68","v":75},{"$f":"'6. UD2 Assumptions'!W68","v":0},{"$f":"'6. UD2 Assumptions'!X68","v":0},{"$f":"'6. UD2 Assumptions'!Y68","v":0},{"$f":"SUM(CT9:DM9)","v":47249},{"$f":"'UD2 Cal_Cstock old'!B80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U80","v":{"$error":"#REF!"}},{"$f":"SUM(DO9:EH9)","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!X80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z80","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB80","v":{"$error":"#REF!"}},{"$f":"SUM(EJ9:EL9)","v":{"$error":"#REF!"}},{"$f":"EI9-EM9","v":{"$error":"#REF!"}},{"$f":"-EN9*44/12/1000","v":{"$error":"#REF!"}},null,null,null,{"$f":"V9","v":47249},{"$f":"BR9","v":47249},{"$f":"DN9","v":47249},null,{"$f":"'6. UD2 Assumptions'!Z8","v":47249},{"$f":"'6. UD2 Assumptions'!Z38","v":47249},{"$f":"'6. UD2 Assumptions'!Z68","v":47249},null,{"$f":"EW9-ES9","v":0},0,0,null,null,null,{"$f":"AW9","v":{"$error":"#REF!"}},null,{"$f":"CS9","v":{"$error":"#REF!"}},null,{"$f":"EO9","v":{"$error":"#REF!"}},null,null,{"$f":"'UD2 Cal_Cstock old'!AH13","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH46","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH80","v":{"$error":"#REF!"}},null,{"$f":"FG9-FN9","v":{"$error":"#REF!"}},{"$f":"FI9-FP9","v":{"$error":"#REF!"}},{"$f":"FK9-FR9","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. UD2 Assumptions'!C9","v":384},{"$f":"'6. UD2 Assumptions'!D9","v":112},{"$f":"'6. UD2 Assumptions'!E9","v":2413},{"$f":"'6. UD2 Assumptions'!F9","v":710},{"$f":"'6. UD2 Assumptions'!G9","v":12254},{"$f":"'6. UD2 Assumptions'!I9","v":176},{"$f":"'6. UD2 Assumptions'!J9","v":110},{"$f":"'6. UD2 Assumptions'!K9","v":889},{"$f":"'6. UD2 Assumptions'!L9","v":5085},{"$f":"'6. UD2 Assumptions'!M9","v":139},{"$f":"'6. UD2 Assumptions'!O9","v":550},{"$f":"'6. UD2 Assumptions'!P9","v":967},{"$f":"'6. UD2 Assumptions'!Q9","v":2533},{"$f":"'6. UD2 Assumptions'!R9","v":5632},{"$f":"'6. UD2 Assumptions'!S9","v":62},{"$f":"'6. UD2 Assumptions'!T9","v":15143},{"$f":"'6. UD2 Assumptions'!U9","v":84},{"$f":"'6. UD2 Assumptions'!W9","v":0},{"$f":"'6. UD2 Assumptions'!X9","v":0},{"$f":"'6. UD2 Assumptions'!Y9","v":0},47243,{"$f":"'UD2 Cal_Cstock old'!B14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C41","v":384},{"$f":"'6. TNC Assumptions'!D41","v":112},{"$f":"'6. TNC Assumptions'!E41","v":2413},{"$f":"'6. TNC Assumptions'!F41","v":710},{"$f":"'6. TNC Assumptions'!G41","v":12254},{"$f":"'6. UD2 Assumptions'!I39","v":176},{"$f":"'6. UD2 Assumptions'!J39","v":110},{"$f":"'6. UD2 Assumptions'!K39","v":889},{"$f":"'6. UD2 Assumptions'!L39","v":5085},{"$f":"'6. UD2 Assumptions'!M39","v":139},{"$f":"'6. UD2 Assumptions'!O39","v":550},{"$f":"'6. UD2 Assumptions'!P39","v":967},{"$f":"'6. UD2 Assumptions'!Q39","v":2533},{"$f":"'6. UD2 Assumptions'!R39","v":5632},{"$f":"'6. UD2 Assumptions'!S39","v":62},{"$f":"'6. UD2 Assumptions'!T39","v":15143},{"$f":"'6. UD2 Assumptions'!U39","v":84},{"$f":"'6. UD2 Assumptions'!W39","v":0},{"$f":"'6. UD2 Assumptions'!X39","v":0},{"$f":"'6. UD2 Assumptions'!Y39","v":0},47243,{"$f":"'UD2 Cal_Cstock old'!B47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C69","v":384},{"$f":"'6. UD2 Assumptions'!D69","v":112},{"$f":"'6. UD2 Assumptions'!E69","v":2413},{"$f":"'6. UD2 Assumptions'!F69","v":710},{"$f":"'6. UD2 Assumptions'!G69","v":12254},{"$f":"'6. UD2 Assumptions'!I69","v":176},{"$f":"'6. UD2 Assumptions'!J69","v":110},{"$f":"'6. UD2 Assumptions'!K69","v":889},{"$f":"'6. UD2 Assumptions'!L69","v":5085},{"$f":"'6. UD2 Assumptions'!M69","v":139},{"$f":"'6. UD2 Assumptions'!O69","v":550},{"$f":"'6. UD2 Assumptions'!P69","v":967},{"$f":"'6. UD2 Assumptions'!Q69","v":2533},{"$f":"'6. UD2 Assumptions'!R69","v":5632},{"$f":"'6. UD2 Assumptions'!S69","v":62},{"$f":"'6. UD2 Assumptions'!T69","v":15143},{"$f":"'6. UD2 Assumptions'!U69","v":84},{"$f":"'6. UD2 Assumptions'!W69","v":0},{"$f":"'6. UD2 Assumptions'!X69","v":0},{"$f":"'6. UD2 Assumptions'!Y69","v":0},47243,{"$f":"'UD2 Cal_Cstock old'!B81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z81","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47243,47243,47243,null,{"$f":"'6. UD2 Assumptions'!Z9","v":47243},{"$f":"'6. UD2 Assumptions'!Z39","v":47243},{"$f":"'6. UD2 Assumptions'!Z69","v":47243},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH14","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH47","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH81","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2009,{"$f":"'6. UD2 Assumptions'!C10","v":384},{"$f":"'6. UD2 Assumptions'!D10","v":112},{"$f":"'6. UD2 Assumptions'!E10","v":2413},{"$f":"'6. UD2 Assumptions'!F10","v":710},{"$f":"'6. UD2 Assumptions'!G10","v":12254},{"$f":"'6. UD2 Assumptions'!I10","v":176},{"$f":"'6. UD2 Assumptions'!J10","v":110},{"$f":"'6. UD2 Assumptions'!K10","v":889},{"$f":"'6. UD2 Assumptions'!L10","v":5085},{"$f":"'6. UD2 Assumptions'!M10","v":139},{"$f":"'6. UD2 Assumptions'!O10","v":550},{"$f":"'6. UD2 Assumptions'!P10","v":967},{"$f":"'6. UD2 Assumptions'!Q10","v":2476},{"$f":"'6. UD2 Assumptions'!R10","v":5721},{"$f":"'6. UD2 Assumptions'!S10","v":62},{"$f":"'6. UD2 Assumptions'!T10","v":15111},{"$f":"'6. UD2 Assumptions'!U10","v":98},{"$f":"'6. UD2 Assumptions'!W10","v":0},{"$f":"'6. UD2 Assumptions'!X10","v":0},{"$f":"'6. UD2 Assumptions'!Y10","v":0},47257,{"$f":"'UD2 Cal_Cstock old'!B15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C42","v":384},{"$f":"'6. TNC Assumptions'!D42","v":112},{"$f":"'6. TNC Assumptions'!E42","v":2413},{"$f":"'6. TNC Assumptions'!F42","v":710},{"$f":"'6. TNC Assumptions'!G42","v":12254},{"$f":"'6. UD2 Assumptions'!I40","v":176},{"$f":"'6. UD2 Assumptions'!J40","v":110},{"$f":"'6. UD2 Assumptions'!K40","v":889},{"$f":"'6. UD2 Assumptions'!L40","v":5085},{"$f":"'6. UD2 Assumptions'!M40","v":139},{"$f":"'6. UD2 Assumptions'!O40","v":550},{"$f":"'6. UD2 Assumptions'!P40","v":967},{"$f":"'6. UD2 Assumptions'!Q40","v":2476},{"$f":"'6. UD2 Assumptions'!R40","v":5721},{"$f":"'6. UD2 Assumptions'!S40","v":62},{"$f":"'6. UD2 Assumptions'!T40","v":15111},{"$f":"'6. UD2 Assumptions'!U40","v":98},{"$f":"'6. UD2 Assumptions'!W40","v":0},{"$f":"'6. UD2 Assumptions'!X40","v":0},{"$f":"'6. UD2 Assumptions'!Y40","v":0},47257,{"$f":"'UD2 Cal_Cstock old'!B48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C70","v":384},{"$f":"'6. UD2 Assumptions'!D70","v":112},{"$f":"'6. UD2 Assumptions'!E70","v":2413},{"$f":"'6. UD2 Assumptions'!F70","v":710},{"$f":"'6. UD2 Assumptions'!G70","v":12254},{"$f":"'6. UD2 Assumptions'!I70","v":176},{"$f":"'6. UD2 Assumptions'!J70","v":110},{"$f":"'6. UD2 Assumptions'!K70","v":889},{"$f":"'6. UD2 Assumptions'!L70","v":5085},{"$f":"'6. UD2 Assumptions'!M70","v":139},{"$f":"'6. UD2 Assumptions'!O70","v":550},{"$f":"'6. UD2 Assumptions'!P70","v":967},{"$f":"'6. UD2 Assumptions'!Q70","v":2476},{"$f":"'6. UD2 Assumptions'!R70","v":5721},{"$f":"'6. UD2 Assumptions'!S70","v":62},{"$f":"'6. UD2 Assumptions'!T70","v":15111},{"$f":"'6. UD2 Assumptions'!U70","v":98},{"$f":"'6. UD2 Assumptions'!W70","v":0},{"$f":"'6. UD2 Assumptions'!X70","v":0},{"$f":"'6. UD2 Assumptions'!Y70","v":0},47257,{"$f":"'UD2 Cal_Cstock old'!B82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z82","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47257,47257,47257,null,{"$f":"'6. UD2 Assumptions'!Z10","v":47257},{"$f":"'6. UD2 Assumptions'!Z40","v":47257},{"$f":"'6. UD2 Assumptions'!Z70","v":47257},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH15","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH48","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH82","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2010,{"$f":"'6. UD2 Assumptions'!C11","v":382},{"$f":"'6. UD2 Assumptions'!D11","v":112},{"$f":"'6. UD2 Assumptions'!E11","v":2433},{"$f":"'6. UD2 Assumptions'!F11","v":710},{"$f":"'6. UD2 Assumptions'!G11","v":12242},{"$f":"'6. UD2 Assumptions'!I11","v":174},{"$f":"'6. UD2 Assumptions'!J11","v":110},{"$f":"'6. UD2 Assumptions'!K11","v":889},{"$f":"'6. UD2 Assumptions'!L11","v":5079},{"$f":"'6. UD2 Assumptions'!M11","v":139},{"$f":"'6. UD2 Assumptions'!O11","v":565},{"$f":"'6. UD2 Assumptions'!P11","v":965},{"$f":"'6. UD2 Assumptions'!Q11","v":2382},{"$f":"'6. UD2 Assumptions'!R11","v":5817},{"$f":"'6. UD2 Assumptions'!S11","v":60},{"$f":"'6. UD2 Assumptions'!T11","v":15100},{"$f":"'6. UD2 Assumptions'!U11","v":112},{"$f":"'6. UD2 Assumptions'!W11","v":0},{"$f":"'6. UD2 Assumptions'!X11","v":0},{"$f":"'6. UD2 Assumptions'!Y11","v":0},47271,{"$f":"'UD2 Cal_Cstock old'!B16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C43","v":382},{"$f":"'6. TNC Assumptions'!D43","v":112},{"$f":"'6. TNC Assumptions'!E43","v":2433},{"$f":"'6. TNC Assumptions'!F43","v":710},{"$f":"'6. TNC Assumptions'!G43","v":12242},{"$f":"'6. UD2 Assumptions'!I41","v":174},{"$f":"'6. UD2 Assumptions'!J41","v":110},{"$f":"'6. UD2 Assumptions'!K41","v":889},{"$f":"'6. UD2 Assumptions'!L41","v":5079},{"$f":"'6. UD2 Assumptions'!M41","v":139},{"$f":"'6. UD2 Assumptions'!O41","v":565},{"$f":"'6. UD2 Assumptions'!P41","v":965},{"$f":"'6. UD2 Assumptions'!Q41","v":2382},{"$f":"'6. UD2 Assumptions'!R41","v":5817},{"$f":"'6. UD2 Assumptions'!S41","v":60},{"$f":"'6. UD2 Assumptions'!T41","v":15100},{"$f":"'6. UD2 Assumptions'!U41","v":112},{"$f":"'6. UD2 Assumptions'!W41","v":0},{"$f":"'6. UD2 Assumptions'!X41","v":0},{"$f":"'6. UD2 Assumptions'!Y41","v":0},47271,{"$f":"'UD2 Cal_Cstock old'!B49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C71","v":382},{"$f":"'6. UD2 Assumptions'!D71","v":112},{"$f":"'6. UD2 Assumptions'!E71","v":2433},{"$f":"'6. UD2 Assumptions'!F71","v":710},{"$f":"'6. UD2 Assumptions'!G71","v":12242},{"$f":"'6. UD2 Assumptions'!I71","v":174},{"$f":"'6. UD2 Assumptions'!J71","v":110},{"$f":"'6. UD2 Assumptions'!K71","v":889},{"$f":"'6. UD2 Assumptions'!L71","v":5079},{"$f":"'6. UD2 Assumptions'!M71","v":139},{"$f":"'6. UD2 Assumptions'!O71","v":565},{"$f":"'6. UD2 Assumptions'!P71","v":965},{"$f":"'6. UD2 Assumptions'!Q71","v":2382},{"$f":"'6. UD2 Assumptions'!R71","v":5817},{"$f":"'6. UD2 Assumptions'!S71","v":60},{"$f":"'6. UD2 Assumptions'!T71","v":15100},{"$f":"'6. UD2 Assumptions'!U71","v":112},{"$f":"'6. UD2 Assumptions'!W71","v":0},{"$f":"'6. UD2 Assumptions'!X71","v":0},{"$f":"'6. UD2 Assumptions'!Y71","v":0},47271,{"$f":"'UD2 Cal_Cstock old'!B83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z83","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47271,47271,47271,null,{"$f":"'6. UD2 Assumptions'!Z11","v":47271},{"$f":"'6. UD2 Assumptions'!Z41","v":47271},{"$f":"'6. UD2 Assumptions'!Z71","v":47271},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH16","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH49","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH83","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"$f":"'6. UD2 Assumptions'!C12","v":382},{"$f":"'6. UD2 Assumptions'!D12","v":112},{"$f":"'6. UD2 Assumptions'!E12","v":2437},{"$f":"'6. UD2 Assumptions'!F12","v":710},{"$f":"'6. UD2 Assumptions'!G12","v":12242},{"$f":"'6. UD2 Assumptions'!I12","v":174},{"$f":"'6. UD2 Assumptions'!J12","v":110},{"$f":"'6. UD2 Assumptions'!K12","v":889},{"$f":"'6. UD2 Assumptions'!L12","v":5079},{"$f":"'6. UD2 Assumptions'!M12","v":139},{"$f":"'6. UD2 Assumptions'!O12","v":565},{"$f":"'6. UD2 Assumptions'!P12","v":965},{"$f":"'6. UD2 Assumptions'!Q12","v":2268},{"$f":"'6. UD2 Assumptions'!R12","v":5908},{"$f":"'6. UD2 Assumptions'!S12","v":60},{"$f":"'6. UD2 Assumptions'!T12","v":15100},{"$f":"'6. UD2 Assumptions'!U12","v":127},{"$f":"'6. UD2 Assumptions'!W12","v":0},{"$f":"'6. UD2 Assumptions'!X12","v":0},{"$f":"'6. UD2 Assumptions'!Y12","v":0},47267,{"$f":"'UD2 Cal_Cstock old'!B17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C44","v":382},{"$f":"'6. TNC Assumptions'!D44","v":112},{"$f":"'6. TNC Assumptions'!E44","v":2437},{"$f":"'6. TNC Assumptions'!F44","v":710},{"$f":"'6. TNC Assumptions'!G44","v":12242},{"$f":"'6. UD2 Assumptions'!I42","v":174},{"$f":"'6. UD2 Assumptions'!J42","v":110},{"$f":"'6. UD2 Assumptions'!K42","v":889},{"$f":"'6. UD2 Assumptions'!L42","v":5079},{"$f":"'6. UD2 Assumptions'!M42","v":139},{"$f":"'6. UD2 Assumptions'!O42","v":565},{"$f":"'6. UD2 Assumptions'!P42","v":965},{"$f":"'6. UD2 Assumptions'!Q42","v":2268},{"$f":"'6. UD2 Assumptions'!R42","v":5908},{"$f":"'6. UD2 Assumptions'!S42","v":60},{"$f":"'6. UD2 Assumptions'!T42","v":15100},{"$f":"'6. UD2 Assumptions'!U42","v":127},{"$f":"'6. UD2 Assumptions'!W42","v":0},{"$f":"'6. UD2 Assumptions'!X42","v":0},{"$f":"'6. UD2 Assumptions'!Y42","v":0},47267,{"$f":"'UD2 Cal_Cstock old'!B50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C72","v":382},{"$f":"'6. UD2 Assumptions'!D72","v":112},{"$f":"'6. UD2 Assumptions'!E72","v":2437},{"$f":"'6. UD2 Assumptions'!F72","v":710},{"$f":"'6. UD2 Assumptions'!G72","v":12242},{"$f":"'6. UD2 Assumptions'!I72","v":174},{"$f":"'6. UD2 Assumptions'!J72","v":110},{"$f":"'6. UD2 Assumptions'!K72","v":889},{"$f":"'6. UD2 Assumptions'!L72","v":5079},{"$f":"'6. UD2 Assumptions'!M72","v":139},{"$f":"'6. UD2 Assumptions'!O72","v":565},{"$f":"'6. UD2 Assumptions'!P72","v":965},{"$f":"'6. UD2 Assumptions'!Q72","v":2268},{"$f":"'6. UD2 Assumptions'!R72","v":5908},{"$f":"'6. UD2 Assumptions'!S72","v":60},{"$f":"'6. UD2 Assumptions'!T72","v":15100},{"$f":"'6. UD2 Assumptions'!U72","v":127},{"$f":"'6. UD2 Assumptions'!W72","v":0},{"$f":"'6. UD2 Assumptions'!X72","v":0},{"$f":"'6. UD2 Assumptions'!Y72","v":0},47267,{"$f":"'UD2 Cal_Cstock old'!B84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z84","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47267,47267,47267,null,{"$f":"'6. UD2 Assumptions'!Z12","v":47267},{"$f":"'6. UD2 Assumptions'!Z42","v":47267},{"$f":"'6. UD2 Assumptions'!Z72","v":47267},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH17","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH50","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH84","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2012,{"$f":"'6. UD2 Assumptions'!C13","v":382},{"$f":"'6. UD2 Assumptions'!D13","v":112},{"$f":"'6. UD2 Assumptions'!E13","v":2437},{"$f":"'6. UD2 Assumptions'!F13","v":710},{"$f":"'6. UD2 Assumptions'!G13","v":12242},{"$f":"'6. UD2 Assumptions'!I13","v":174},{"$f":"'6. UD2 Assumptions'!J13","v":110},{"$f":"'6. UD2 Assumptions'!K13","v":889},{"$f":"'6. UD2 Assumptions'!L13","v":5079},{"$f":"'6. UD2 Assumptions'!M13","v":139},{"$f":"'6. UD2 Assumptions'!O13","v":565},{"$f":"'6. UD2 Assumptions'!P13","v":965},{"$f":"'6. UD2 Assumptions'!Q13","v":2203},{"$f":"'6. UD2 Assumptions'!R13","v":5976},{"$f":"'6. UD2 Assumptions'!S13","v":60},{"$f":"'6. UD2 Assumptions'!T13","v":15100},{"$f":"'6. UD2 Assumptions'!U13","v":140},{"$f":"'6. UD2 Assumptions'!W13","v":0},{"$f":"'6. UD2 Assumptions'!X13","v":0},{"$f":"'6. UD2 Assumptions'!Y13","v":0},47283,{"$f":"'UD2 Cal_Cstock old'!B18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C45","v":382},{"$f":"'6. TNC Assumptions'!D45","v":112},{"$f":"'6. TNC Assumptions'!E45","v":2437},{"$f":"'6. TNC Assumptions'!F45","v":710},{"$f":"'6. TNC Assumptions'!G45","v":12242},{"$f":"'6. UD2 Assumptions'!I43","v":174},{"$f":"'6. UD2 Assumptions'!J43","v":110},{"$f":"'6. UD2 Assumptions'!K43","v":889},{"$f":"'6. UD2 Assumptions'!L43","v":5079},{"$f":"'6. UD2 Assumptions'!M43","v":139},{"$f":"'6. UD2 Assumptions'!O43","v":565},{"$f":"'6. UD2 Assumptions'!P43","v":965},{"$f":"'6. UD2 Assumptions'!Q43","v":2203},{"$f":"'6. UD2 Assumptions'!R43","v":5976},{"$f":"'6. UD2 Assumptions'!S43","v":60},{"$f":"'6. UD2 Assumptions'!T43","v":15100},{"$f":"'6. UD2 Assumptions'!U43","v":140},{"$f":"'6. UD2 Assumptions'!W43","v":0},{"$f":"'6. UD2 Assumptions'!X43","v":0},{"$f":"'6. UD2 Assumptions'!Y43","v":0},47283,{"$f":"'UD2 Cal_Cstock old'!B51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C73","v":382},{"$f":"'6. UD2 Assumptions'!D73","v":112},{"$f":"'6. UD2 Assumptions'!E73","v":2437},{"$f":"'6. UD2 Assumptions'!F73","v":710},{"$f":"'6. UD2 Assumptions'!G73","v":12242},{"$f":"'6. UD2 Assumptions'!I73","v":174},{"$f":"'6. UD2 Assumptions'!J73","v":110},{"$f":"'6. UD2 Assumptions'!K73","v":889},{"$f":"'6. UD2 Assumptions'!L73","v":5079},{"$f":"'6. UD2 Assumptions'!M73","v":139},{"$f":"'6. UD2 Assumptions'!O73","v":565},{"$f":"'6. UD2 Assumptions'!P73","v":965},{"$f":"'6. UD2 Assumptions'!Q73","v":2203},{"$f":"'6. UD2 Assumptions'!R73","v":5976},{"$f":"'6. UD2 Assumptions'!S73","v":60},{"$f":"'6. UD2 Assumptions'!T73","v":15100},{"$f":"'6. UD2 Assumptions'!U73","v":140},{"$f":"'6. UD2 Assumptions'!W73","v":0},{"$f":"'6. UD2 Assumptions'!X73","v":0},{"$f":"'6. UD2 Assumptions'!Y73","v":0},47283,{"$f":"'UD2 Cal_Cstock old'!B85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z85","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47283,47283,47283,null,{"$f":"'6. UD2 Assumptions'!Z13","v":47283},{"$f":"'6. UD2 Assumptions'!Z43","v":47283},{"$f":"'6. UD2 Assumptions'!Z73","v":47283},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH18","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH51","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH85","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2013,{"$f":"'6. UD2 Assumptions'!C14","v":382},{"$f":"'6. UD2 Assumptions'!D14","v":111},{"$f":"'6. UD2 Assumptions'!E14","v":2402},{"$f":"'6. UD2 Assumptions'!F14","v":710},{"$f":"'6. UD2 Assumptions'!G14","v":12243},{"$f":"'6. UD2 Assumptions'!I14","v":174},{"$f":"'6. UD2 Assumptions'!J14","v":110},{"$f":"'6. UD2 Assumptions'!K14","v":889},{"$f":"'6. UD2 Assumptions'!L14","v":5079},{"$f":"'6. UD2 Assumptions'!M14","v":139},{"$f":"'6. UD2 Assumptions'!O14","v":565},{"$f":"'6. UD2 Assumptions'!P14","v":965},{"$f":"'6. UD2 Assumptions'!Q14","v":2245},{"$f":"'6. UD2 Assumptions'!R14","v":5934},{"$f":"'6. UD2 Assumptions'!S14","v":60},{"$f":"'6. UD2 Assumptions'!T14","v":15100},{"$f":"'6. UD2 Assumptions'!U14","v":160},{"$f":"'6. UD2 Assumptions'!W14","v":0},{"$f":"'6. UD2 Assumptions'!X14","v":0},{"$f":"'6. UD2 Assumptions'!Y14","v":0},47268,{"$f":"'UD2 Cal_Cstock old'!B19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C46","v":382},{"$f":"'6. TNC Assumptions'!D46","v":111},{"$f":"'6. TNC Assumptions'!E46","v":2402},{"$f":"'6. TNC Assumptions'!F46","v":710},{"$f":"'6. TNC Assumptions'!G46","v":12243},{"$f":"'6. UD2 Assumptions'!I44","v":174},{"$f":"'6. UD2 Assumptions'!J44","v":110},{"$f":"'6. UD2 Assumptions'!K44","v":889},{"$f":"'6. UD2 Assumptions'!L44","v":5079},{"$f":"'6. UD2 Assumptions'!M44","v":139},{"$f":"'6. UD2 Assumptions'!O44","v":565},{"$f":"'6. UD2 Assumptions'!P44","v":965},{"$f":"'6. UD2 Assumptions'!Q44","v":2245},{"$f":"'6. UD2 Assumptions'!R44","v":5934},{"$f":"'6. UD2 Assumptions'!S44","v":60},{"$f":"'6. UD2 Assumptions'!T44","v":15100},{"$f":"'6. UD2 Assumptions'!U44","v":160},{"$f":"'6. UD2 Assumptions'!W44","v":0},{"$f":"'6. UD2 Assumptions'!X44","v":0},{"$f":"'6. UD2 Assumptions'!Y44","v":0},47268,{"$f":"'UD2 Cal_Cstock old'!B52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U52","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB52","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C74","v":382},{"$f":"'6. UD2 Assumptions'!D74","v":111},{"$f":"'6. UD2 Assumptions'!E74","v":2402},{"$f":"'6. UD2 Assumptions'!F74","v":710},{"$f":"'6. UD2 Assumptions'!G74","v":12243},{"$f":"'6. UD2 Assumptions'!I74","v":174},{"$f":"'6. UD2 Assumptions'!J74","v":110},{"$f":"'6. UD2 Assumptions'!K74","v":889},{"$f":"'6. UD2 Assumptions'!L74","v":5079},{"$f":"'6. UD2 Assumptions'!M74","v":139},{"$f":"'6. UD2 Assumptions'!O74","v":565},{"$f":"'6. UD2 Assumptions'!P74","v":965},{"$f":"'6. UD2 Assumptions'!Q74","v":2245},{"$f":"'6. UD2 Assumptions'!R74","v":5934},{"$f":"'6. UD2 Assumptions'!S74","v":60},{"$f":"'6. UD2 Assumptions'!T74","v":15100},{"$f":"'6. UD2 Assumptions'!U74","v":160},{"$f":"'6. UD2 Assumptions'!W74","v":0},{"$f":"'6. UD2 Assumptions'!X74","v":0},{"$f":"'6. UD2 Assumptions'!Y74","v":0},47268,{"$f":"'UD2 Cal_Cstock old'!B86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z86","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47268,47268,47268,null,{"$f":"'6. UD2 Assumptions'!Z14","v":47268},{"$f":"'6. UD2 Assumptions'!Z44","v":47268},{"$f":"'6. UD2 Assumptions'!Z74","v":47268},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH19","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH52","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH86","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2014,{"$f":"'6. UD2 Assumptions'!C15","v":382},{"$f":"'6. UD2 Assumptions'!D15","v":106},{"$f":"'6. UD2 Assumptions'!E15","v":2402},{"$f":"'6. UD2 Assumptions'!F15","v":710},{"$f":"'6. UD2 Assumptions'!G15","v":12243},{"$f":"'6. UD2 Assumptions'!I15","v":174},{"$f":"'6. UD2 Assumptions'!J15","v":110},{"$f":"'6. UD2 Assumptions'!K15","v":889},{"$f":"'6. UD2 Assumptions'!L15","v":5079},{"$f":"'6. UD2 Assumptions'!M15","v":139},{"$f":"'6. UD2 Assumptions'!O15","v":565},{"$f":"'6. UD2 Assumptions'!P15","v":965},{"$f":"'6. UD2 Assumptions'!Q15","v":2271},{"$f":"'6. UD2 Assumptions'!R15","v":5866},{"$f":"'6. UD2 Assumptions'!S15","v":60},{"$f":"'6. UD2 Assumptions'!T15","v":15142},{"$f":"'6. UD2 Assumptions'!U15","v":181},{"$f":"'6. UD2 Assumptions'!W15","v":0},{"$f":"'6. UD2 Assumptions'!X15","v":0},{"$f":"'6. UD2 Assumptions'!Y15","v":0},47284,{"$f":"'UD2 Cal_Cstock old'!B20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C47","v":382},{"$f":"'6. TNC Assumptions'!D47","v":106},{"$f":"'6. TNC Assumptions'!E47","v":2402},{"$f":"'6. TNC Assumptions'!F47","v":710},{"$f":"'6. TNC Assumptions'!G47","v":12243},{"$f":"'6. UD2 Assumptions'!I45","v":174},{"$f":"'6. UD2 Assumptions'!J45","v":110},{"$f":"'6. UD2 Assumptions'!K45","v":889},{"$f":"'6. UD2 Assumptions'!L45","v":5079},{"$f":"'6. UD2 Assumptions'!M45","v":139},{"$f":"'6. UD2 Assumptions'!O45","v":565},{"$f":"'6. UD2 Assumptions'!P45","v":965},{"$f":"'6. UD2 Assumptions'!Q45","v":2271},{"$f":"'6. UD2 Assumptions'!R45","v":5866},{"$f":"'6. UD2 Assumptions'!S45","v":60},{"$f":"'6. UD2 Assumptions'!T45","v":15142},{"$f":"'6. UD2 Assumptions'!U45","v":181},{"$f":"'6. UD2 Assumptions'!W45","v":0},{"$f":"'6. UD2 Assumptions'!X45","v":0},{"$f":"'6. UD2 Assumptions'!Y45","v":0},47284,{"$f":"'UD2 Cal_Cstock old'!B53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C75","v":382},{"$f":"'6. UD2 Assumptions'!D75","v":106},{"$f":"'6. UD2 Assumptions'!E75","v":2402},{"$f":"'6. UD2 Assumptions'!F75","v":710},{"$f":"'6. UD2 Assumptions'!G75","v":12243},{"$f":"'6. UD2 Assumptions'!I75","v":174},{"$f":"'6. UD2 Assumptions'!J75","v":110},{"$f":"'6. UD2 Assumptions'!K75","v":889},{"$f":"'6. UD2 Assumptions'!L75","v":5079},{"$f":"'6. UD2 Assumptions'!M75","v":139},{"$f":"'6. UD2 Assumptions'!O75","v":565},{"$f":"'6. UD2 Assumptions'!P75","v":965},{"$f":"'6. UD2 Assumptions'!Q75","v":2271},{"$f":"'6. UD2 Assumptions'!R75","v":5866},{"$f":"'6. UD2 Assumptions'!S75","v":60},{"$f":"'6. UD2 Assumptions'!T75","v":15142},{"$f":"'6. UD2 Assumptions'!U75","v":181},{"$f":"'6. UD2 Assumptions'!W75","v":0},{"$f":"'6. UD2 Assumptions'!X75","v":0},{"$f":"'6. UD2 Assumptions'!Y75","v":0},47284,{"$f":"'UD2 Cal_Cstock old'!B87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z87","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47284,47284,47284,null,{"$f":"'6. UD2 Assumptions'!Z15","v":47284},{"$f":"'6. UD2 Assumptions'!Z45","v":47284},{"$f":"'6. UD2 Assumptions'!Z75","v":47284},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH20","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH53","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH87","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A16+1","v":2015},{"$f":"'6. UD2 Assumptions'!C16","v":382},{"$f":"'6. UD2 Assumptions'!D16","v":106},{"$f":"'6. UD2 Assumptions'!E16","v":2402},{"$f":"'6. UD2 Assumptions'!F16","v":710},{"$f":"'6. UD2 Assumptions'!G16","v":12243},{"$f":"'6. UD2 Assumptions'!I16","v":174},{"$f":"'6. UD2 Assumptions'!J16","v":110},{"$f":"'6. UD2 Assumptions'!K16","v":889},{"$f":"'6. UD2 Assumptions'!L16","v":5079},{"$f":"'6. UD2 Assumptions'!M16","v":139},{"$f":"'6. UD2 Assumptions'!O16","v":565},{"$f":"'6. UD2 Assumptions'!P16","v":965},{"$f":"'6. UD2 Assumptions'!Q16","v":2271},{"$f":"'6. UD2 Assumptions'!R16","v":5832},{"$f":"'6. UD2 Assumptions'!S16","v":60},{"$f":"'6. UD2 Assumptions'!T16","v":15142},{"$f":"'6. UD2 Assumptions'!U16","v":182},{"$f":"'6. UD2 Assumptions'!W16","v":0},{"$f":"'6. UD2 Assumptions'!X16","v":0},{"$f":"'6. UD2 Assumptions'!Y16","v":0},47251,{"$f":"'UD2 Cal_Cstock old'!B21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C48","v":382},{"$f":"'6. TNC Assumptions'!D48","v":106},{"$f":"'6. TNC Assumptions'!E48","v":2402},{"$f":"'6. TNC Assumptions'!F48","v":710},{"$f":"'6. TNC Assumptions'!G48","v":12243},{"$f":"'6. UD2 Assumptions'!I46","v":174},{"$f":"'6. UD2 Assumptions'!J46","v":110},{"$f":"'6. UD2 Assumptions'!K46","v":889},{"$f":"'6. UD2 Assumptions'!L46","v":5079},{"$f":"'6. UD2 Assumptions'!M46","v":139},{"$f":"'6. UD2 Assumptions'!O46","v":565},{"$f":"'6. UD2 Assumptions'!P46","v":965},{"$f":"'6. UD2 Assumptions'!Q46","v":2271},{"$f":"'6. UD2 Assumptions'!R46","v":5832},{"$f":"'6. UD2 Assumptions'!S46","v":60},{"$f":"'6. UD2 Assumptions'!T46","v":15142},{"$f":"'6. UD2 Assumptions'!U46","v":182},{"$f":"'6. UD2 Assumptions'!W46","v":0},{"$f":"'6. UD2 Assumptions'!X46","v":0},{"$f":"'6. UD2 Assumptions'!Y46","v":0},47251,{"$f":"'UD2 Cal_Cstock old'!B54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C76","v":382},{"$f":"'6. UD2 Assumptions'!D76","v":106},{"$f":"'6. UD2 Assumptions'!E76","v":2402},{"$f":"'6. UD2 Assumptions'!F76","v":710},{"$f":"'6. UD2 Assumptions'!G76","v":12243},{"$f":"'6. UD2 Assumptions'!I76","v":174},{"$f":"'6. UD2 Assumptions'!J76","v":110},{"$f":"'6. UD2 Assumptions'!K76","v":889},{"$f":"'6. UD2 Assumptions'!L76","v":5079},{"$f":"'6. UD2 Assumptions'!M76","v":139},{"$f":"'6. UD2 Assumptions'!O76","v":565},{"$f":"'6. UD2 Assumptions'!P76","v":965},{"$f":"'6. UD2 Assumptions'!Q76","v":2271},{"$f":"'6. UD2 Assumptions'!R76","v":5832},{"$f":"'6. UD2 Assumptions'!S76","v":60},{"$f":"'6. UD2 Assumptions'!T76","v":15142},{"$f":"'6. UD2 Assumptions'!U76","v":182},{"$f":"'6. UD2 Assumptions'!W76","v":0},{"$f":"'6. UD2 Assumptions'!X76","v":0},{"$f":"'6. UD2 Assumptions'!Y76","v":0},47251,{"$f":"'UD2 Cal_Cstock old'!B88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z88","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47251,47251,47251,null,{"$f":"'6. UD2 Assumptions'!Z16","v":47251},{"$f":"'6. UD2 Assumptions'!Z46","v":47251},{"$f":"'6. UD2 Assumptions'!Z76","v":47251},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH21","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH54","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH88","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A17+1","v":2016},{"$f":"'6. UD2 Assumptions'!C17","v":382},{"$f":"'6. UD2 Assumptions'!D17","v":106},{"$f":"'6. UD2 Assumptions'!E17","v":2402},{"$f":"'6. UD2 Assumptions'!F17","v":710},{"$f":"'6. UD2 Assumptions'!G17","v":12243},{"$f":"'6. UD2 Assumptions'!I17","v":174},{"$f":"'6. UD2 Assumptions'!J17","v":110},{"$f":"'6. UD2 Assumptions'!K17","v":889},{"$f":"'6. UD2 Assumptions'!L17","v":5079},{"$f":"'6. UD2 Assumptions'!M17","v":139},{"$f":"'6. UD2 Assumptions'!O17","v":565},{"$f":"'6. UD2 Assumptions'!P17","v":965},{"$f":"'6. UD2 Assumptions'!Q17","v":2271},{"$f":"'6. UD2 Assumptions'!R17","v":5837},{"$f":"'6. UD2 Assumptions'!S17","v":60},{"$f":"'6. UD2 Assumptions'!T17","v":15142},{"$f":"'6. UD2 Assumptions'!U17","v":183},{"$f":"'6. UD2 Assumptions'!W17","v":0},{"$f":"'6. UD2 Assumptions'!X17","v":0},{"$f":"'6. UD2 Assumptions'!Y17","v":0},47257,{"$f":"'UD2 Cal_Cstock old'!B22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C49","v":382},{"$f":"'6. TNC Assumptions'!D49","v":108.28},{"$f":"'6. TNC Assumptions'!E49","v":2402},{"$f":"'6. TNC Assumptions'!F49","v":711.82},{"$f":"'6. TNC Assumptions'!G49","v":12249.23},{"$f":"'6. UD2 Assumptions'!I47","v":174},{"$f":"'6. UD2 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K47","v":890.27},{"$f":"'6. UD2 Assumptions'!L47","v":5081.82},{"$f":"'6. UD2 Assumptions'!M47","v":139.91},{"$f":"'6. UD2 Assumptions'!O47","v":565},{"$f":"'6. UD2 Assumptions'!P47","v":965},{"$f":"'6. UD2 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R47","v":5837},{"$f":"'6. UD2 Assumptions'!S47","v":61.25},{"$f":"'6. UD2 Assumptions'!T47","v":15146.58},{"$f":"'6. UD2 Assumptions'!U47","v":183},{"$f":"'6. UD2 Assumptions'!W47","v":0},{"$f":"'6. UD2 Assumptions'!X47","v":0},{"$f":"'6. UD2 Assumptions'!Y47","v":0},47282.244545454545,{"$f":"'UD2 Cal_Cstock old'!B55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C77","v":382},{"$f":"'6. UD2 Assumptions'!D77","v":108.28},{"$f":"'6. UD2 Assumptions'!E77","v":2402},{"$f":"'6. UD2 Assumptions'!F77","v":711.82},{"$f":"'6. UD2 Assumptions'!G77","v":12249.23},{"$f":"'6. UD2 Assumptions'!I77","v":174},{"$f":"'6. UD2 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K77","v":890.27},{"$f":"'6. UD2 Assumptions'!L77","v":5081.82},{"$f":"'6. UD2 Assumptions'!M77","v":139.91},{"$f":"'6. UD2 Assumptions'!O77","v":565},{"$f":"'6. UD2 Assumptions'!P77","v":965},{"$f":"'6. UD2 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R77","v":5837},{"$f":"'6. UD2 Assumptions'!S77","v":61.25},{"$f":"'6. UD2 Assumptions'!T77","v":15146.58},{"$f":"'6. UD2 Assumptions'!U77","v":183},{"$f":"'6. UD2 Assumptions'!W77","v":0},{"$f":"'6. UD2 Assumptions'!X77","v":0},{"$f":"'6. UD2 Assumptions'!Y77","v":0},47282.244545454545,{"$f":"'UD2 Cal_Cstock old'!B89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z89","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47257,47282.244545454545,47282.244545454545,null,{"$f":"'6. UD2 Assumptions'!Z17","v":47257},{"$f":"'6. UD2 Assumptions'!Z47","v":47282.244545454545},{"$f":"'6. UD2 Assumptions'!Z77","v":47282.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH22","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH55","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH89","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2017,{"$f":"'6. UD2 Assumptions'!C18","v":382},{"$f":"'6. UD2 Assumptions'!D18","v":106},{"$f":"'6. UD2 Assumptions'!E18","v":2402},{"$f":"'6. UD2 Assumptions'!F18","v":710},{"$f":"'6. UD2 Assumptions'!G18","v":12243},{"$f":"'6. UD2 Assumptions'!I18","v":174},{"$f":"'6. UD2 Assumptions'!J18","v":110},{"$f":"'6. UD2 Assumptions'!K18","v":889},{"$f":"'6. UD2 Assumptions'!L18","v":5079},{"$f":"'6. UD2 Assumptions'!M18","v":139},{"$f":"'6. UD2 Assumptions'!O18","v":565},{"$f":"'6. UD2 Assumptions'!P18","v":965},{"$f":"'6. UD2 Assumptions'!Q18","v":2271},{"$f":"'6. UD2 Assumptions'!R18","v":5842},{"$f":"'6. UD2 Assumptions'!S18","v":60},{"$f":"'6. UD2 Assumptions'!T18","v":15142},{"$f":"'6. UD2 Assumptions'!U18","v":184},{"$f":"'6. UD2 Assumptions'!W18","v":0},{"$f":"'6. UD2 Assumptions'!X18","v":0},{"$f":"'6. UD2 Assumptions'!Y18","v":0},47263,{"$f":"'UD2 Cal_Cstock old'!B23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C50","v":382},{"$f":"'6. TNC Assumptions'!D50","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E50","v":2402},{"$f":"'6. TNC Assumptions'!F50","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G50","v":12258.117184730743},{"$f":"'6. UD2 Assumptions'!I48","v":174},{"$f":"'6. UD2 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M48","v":141.12831165935137},{"$f":"'6. UD2 Assumptions'!O48","v":565},{"$f":"'6. UD2 Assumptions'!P48","v":965},{"$f":"'6. UD2 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R48","v":5842},{"$f":"'6. UD2 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U48","v":184},{"$f":"'6. UD2 Assumptions'!W48","v":0},{"$f":"'6. UD2 Assumptions'!X48","v":0},{"$f":"'6. UD2 Assumptions'!Y48","v":0},47323.244545454545,{"$f":"'UD2 Cal_Cstock old'!B56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C78","v":382},{"$f":"'6. UD2 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD2 Assumptions'!E78","v":2402},{"$f":"'6. UD2 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD2 Assumptions'!G78","v":12258.117184730743},{"$f":"'6. UD2 Assumptions'!I78","v":174},{"$f":"'6. UD2 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M78","v":141.12831165935137},{"$f":"'6. UD2 Assumptions'!O78","v":565},{"$f":"'6. UD2 Assumptions'!P78","v":965},{"$f":"'6. UD2 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R78","v":5842},{"$f":"'6. UD2 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U78","v":184},{"$f":"'6. UD2 Assumptions'!W78","v":0},{"$f":"'6. UD2 Assumptions'!X78","v":0},{"$f":"'6. UD2 Assumptions'!Y78","v":0},47323.244545454545,{"$f":"'UD2 Cal_Cstock old'!B90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z90","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47263,47323.244545454545,47323.244545454545,null,{"$f":"'6. UD2 Assumptions'!Z18","v":47263},{"$f":"'6. UD2 Assumptions'!Z48","v":47323.244545454545},{"$f":"'6. UD2 Assumptions'!Z78","v":47323.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH23","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH56","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH90","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2018,{"$f":"'6. UD2 Assumptions'!C19","v":382},{"$f":"'6. UD2 Assumptions'!D19","v":106},{"$f":"'6. UD2 Assumptions'!E19","v":2402},{"$f":"'6. UD2 Assumptions'!F19","v":710},{"$f":"'6. UD2 Assumptions'!G19","v":12243},{"$f":"'6. UD2 Assumptions'!I19","v":174},{"$f":"'6. UD2 Assumptions'!J19","v":110},{"$f":"'6. UD2 Assumptions'!K19","v":889},{"$f":"'6. UD2 Assumptions'!L19","v":5079},{"$f":"'6. UD2 Assumptions'!M19","v":139},{"$f":"'6. UD2 Assumptions'!O19","v":565},{"$f":"'6. UD2 Assumptions'!P19","v":965},{"$f":"'6. UD2 Assumptions'!Q19","v":2271},{"$f":"'6. UD2 Assumptions'!R19","v":5847},{"$f":"'6. UD2 Assumptions'!S19","v":60},{"$f":"'6. UD2 Assumptions'!T19","v":15142},{"$f":"'6. UD2 Assumptions'!U19","v":185},{"$f":"'6. UD2 Assumptions'!W19","v":0},{"$f":"'6. UD2 Assumptions'!X19","v":0},{"$f":"'6. UD2 Assumptions'!Y19","v":0},47269,{"$f":"'UD2 Cal_Cstock old'!B24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C51","v":382},{"$f":"'6. TNC Assumptions'!D51","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E51","v":2402},{"$f":"'6. TNC Assumptions'!F51","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G51","v":12269.086509884117},{"$f":"'6. UD2 Assumptions'!I49","v":174},{"$f":"'6. UD2 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M49","v":142.38143222325562},{"$f":"'6. UD2 Assumptions'!O49","v":565},{"$f":"'6. UD2 Assumptions'!P49","v":965},{"$f":"'6. UD2 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R49","v":5847},{"$f":"'6. UD2 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U49","v":185},{"$f":"'6. UD2 Assumptions'!W49","v":0},{"$f":"'6. UD2 Assumptions'!X49","v":0},{"$f":"'6. UD2 Assumptions'!Y49","v":0},47369.244545454545,{"$f":"'UD2 Cal_Cstock old'!B57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C79","v":382},{"$f":"'6. UD2 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD2 Assumptions'!E79","v":2402},{"$f":"'6. UD2 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD2 Assumptions'!G79","v":12269.086509884117},{"$f":"'6. UD2 Assumptions'!I79","v":174},{"$f":"'6. UD2 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M79","v":142.38143222325562},{"$f":"'6. UD2 Assumptions'!O79","v":565},{"$f":"'6. UD2 Assumptions'!P79","v":965},{"$f":"'6. UD2 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R79","v":5847},{"$f":"'6. UD2 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U79","v":185},{"$f":"'6. UD2 Assumptions'!W79","v":0},{"$f":"'6. UD2 Assumptions'!X79","v":0},{"$f":"'6. UD2 Assumptions'!Y79","v":0},47369.244545454545,{"$f":"'UD2 Cal_Cstock old'!B91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z91","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47269,47369.244545454545,47369.244545454545,null,{"$f":"'6. UD2 Assumptions'!Z19","v":47269},{"$f":"'6. UD2 Assumptions'!Z49","v":47369.244545454545},{"$f":"'6. UD2 Assumptions'!Z79","v":47369.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH24","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH57","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH91","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"'6. UD2 Assumptions'!C20","v":382},{"$f":"'6. UD2 Assumptions'!D20","v":106},{"$f":"'6. UD2 Assumptions'!E20","v":2402},{"$f":"'6. UD2 Assumptions'!F20","v":710},{"$f":"'6. UD2 Assumptions'!G20","v":12243},{"$f":"'6. UD2 Assumptions'!I20","v":174},{"$f":"'6. UD2 Assumptions'!J20","v":110},{"$f":"'6. UD2 Assumptions'!K20","v":889},{"$f":"'6. UD2 Assumptions'!L20","v":5079},{"$f":"'6. UD2 Assumptions'!M20","v":139},{"$f":"'6. UD2 Assumptions'!O20","v":565},{"$f":"'6. UD2 Assumptions'!P20","v":965},{"$f":"'6. UD2 Assumptions'!Q20","v":2271},{"$f":"'6. UD2 Assumptions'!R20","v":5847},{"$f":"'6. UD2 Assumptions'!S20","v":60},{"$f":"'6. UD2 Assumptions'!T20","v":15142},{"$f":"'6. UD2 Assumptions'!U20","v":186},{"$f":"'6. UD2 Assumptions'!W20","v":0},{"$f":"'6. UD2 Assumptions'!X20","v":0},{"$f":"'6. UD2 Assumptions'!Y20","v":0},47270,{"$f":"'UD2 Cal_Cstock old'!B25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C52","v":382},{"$f":"'6. TNC Assumptions'!D52","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E52","v":2402},{"$f":"'6. TNC Assumptions'!F52","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G52","v":12282.174909214848},{"$f":"'6. UD2 Assumptions'!I50","v":174},{"$f":"'6. UD2 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M50","v":143.66303279997587},{"$f":"'6. UD2 Assumptions'!O50","v":565},{"$f":"'6. UD2 Assumptions'!P50","v":965},{"$f":"'6. UD2 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R50","v":5847},{"$f":"'6. UD2 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U50","v":186},{"$f":"'6. UD2 Assumptions'!W50","v":0},{"$f":"'6. UD2 Assumptions'!X50","v":0},{"$f":"'6. UD2 Assumptions'!Y50","v":0},47415.244545454545,{"$f":"'UD2 Cal_Cstock old'!B58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C80","v":382},{"$f":"'6. UD2 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD2 Assumptions'!E80","v":2402},{"$f":"'6. UD2 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD2 Assumptions'!G80","v":12282.174909214848},{"$f":"'6. UD2 Assumptions'!I80","v":174},{"$f":"'6. UD2 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M80","v":143.66303279997587},{"$f":"'6. UD2 Assumptions'!O80","v":565},{"$f":"'6. UD2 Assumptions'!P80","v":965},{"$f":"'6. UD2 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R80","v":5847},{"$f":"'6. UD2 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U80","v":186},{"$f":"'6. UD2 Assumptions'!W80","v":0},{"$f":"'6. UD2 Assumptions'!X80","v":0},{"$f":"'6. UD2 Assumptions'!Y80","v":0},47415.244545454545,{"$f":"'UD2 Cal_Cstock old'!B92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z92","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47270,47415.244545454545,47415.244545454545,null,{"$f":"'6. UD2 Assumptions'!Z20","v":47270},{"$f":"'6. UD2 Assumptions'!Z50","v":47415.244545454545},{"$f":"'6. UD2 Assumptions'!Z80","v":47415.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH25","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH58","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH92","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"'6. UD2 Assumptions'!C21","v":382},{"$f":"'6. UD2 Assumptions'!D21","v":106},{"$f":"'6. UD2 Assumptions'!E21","v":2402},{"$f":"'6. UD2 Assumptions'!F21","v":710},{"$f":"'6. UD2 Assumptions'!G21","v":12243},{"$f":"'6. UD2 Assumptions'!I21","v":174},{"$f":"'6. UD2 Assumptions'!J21","v":110},{"$f":"'6. UD2 Assumptions'!K21","v":889},{"$f":"'6. UD2 Assumptions'!L21","v":5079},{"$f":"'6. UD2 Assumptions'!M21","v":139},{"$f":"'6. UD2 Assumptions'!O21","v":565},{"$f":"'6. UD2 Assumptions'!P21","v":965},{"$f":"'6. UD2 Assumptions'!Q21","v":2271},{"$f":"'6. UD2 Assumptions'!R21","v":5847},{"$f":"'6. UD2 Assumptions'!S21","v":60},{"$f":"'6. UD2 Assumptions'!T21","v":15142},{"$f":"'6. UD2 Assumptions'!U21","v":187},{"$f":"'6. UD2 Assumptions'!W21","v":0},{"$f":"'6. UD2 Assumptions'!X21","v":0},{"$f":"'6. UD2 Assumptions'!Y21","v":0},47271,{"$f":"'UD2 Cal_Cstock old'!B26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C53","v":382},{"$f":"'6. TNC Assumptions'!D53","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E53","v":2402},{"$f":"'6. TNC Assumptions'!F53","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G53","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I51","v":174},{"$f":"'6. UD2 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M51","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O51","v":565},{"$f":"'6. UD2 Assumptions'!P51","v":965},{"$f":"'6. UD2 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R51","v":5847},{"$f":"'6. UD2 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U51","v":187},{"$f":"'6. UD2 Assumptions'!W51","v":0},{"$f":"'6. UD2 Assumptions'!X51","v":0},{"$f":"'6. UD2 Assumptions'!Y51","v":0},47466.244545454552,{"$f":"'UD2 Cal_Cstock old'!B59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C81","v":382},{"$f":"'6. UD2 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E81","v":2402},{"$f":"'6. UD2 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G81","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I81","v":174},{"$f":"'6. UD2 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M81","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O81","v":565},{"$f":"'6. UD2 Assumptions'!P81","v":965},{"$f":"'6. UD2 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R81","v":5847},{"$f":"'6. UD2 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U81","v":187},{"$f":"'6. UD2 Assumptions'!W81","v":0},{"$f":"'6. UD2 Assumptions'!X81","v":0},{"$f":"'6. UD2 Assumptions'!Y81","v":0},47466.244545454552,{"$f":"'UD2 Cal_Cstock old'!B93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z93","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47271,47466.244545454552,47466.244545454552,null,{"$f":"'6. UD2 Assumptions'!Z21","v":47271},{"$f":"'6. UD2 Assumptions'!Z51","v":47466.244545454552},{"$f":"'6. UD2 Assumptions'!Z81","v":47466.244545454552},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH26","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH59","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH93","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"'6. UD2 Assumptions'!C22","v":382},{"$f":"'6. UD2 Assumptions'!D22","v":106},{"$f":"'6. UD2 Assumptions'!E22","v":2402},{"$f":"'6. UD2 Assumptions'!F22","v":710},{"$f":"'6. UD2 Assumptions'!G22","v":12243},{"$f":"'6. UD2 Assumptions'!I22","v":174},{"$f":"'6. UD2 Assumptions'!J22","v":110},{"$f":"'6. UD2 Assumptions'!K22","v":889},{"$f":"'6. UD2 Assumptions'!L22","v":5079},{"$f":"'6. UD2 Assumptions'!M22","v":139},{"$f":"'6. UD2 Assumptions'!O22","v":565},{"$f":"'6. UD2 Assumptions'!P22","v":965},{"$f":"'6. UD2 Assumptions'!Q22","v":2271},{"$f":"'6. UD2 Assumptions'!R22","v":5847},{"$f":"'6. UD2 Assumptions'!S22","v":60},{"$f":"'6. UD2 Assumptions'!T22","v":15142},{"$f":"'6. UD2 Assumptions'!U22","v":188},{"$f":"'6. UD2 Assumptions'!W22","v":0},{"$f":"'6. UD2 Assumptions'!X22","v":0},{"$f":"'6. UD2 Assumptions'!Y22","v":0},47272,{"$f":"'UD2 Cal_Cstock old'!B27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C54","v":382},{"$f":"'6. TNC Assumptions'!D54","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E54","v":2402},{"$f":"'6. TNC Assumptions'!F54","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G54","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I52","v":174},{"$f":"'6. UD2 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M52","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O52","v":565},{"$f":"'6. UD2 Assumptions'!P52","v":965},{"$f":"'6. UD2 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R52","v":5847},{"$f":"'6. UD2 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U52","v":188},{"$f":"'6. UD2 Assumptions'!W52","v":0},{"$f":"'6. UD2 Assumptions'!X52","v":0},{"$f":"'6. UD2 Assumptions'!Y52","v":0},47467.244545454552,{"$f":"'UD2 Cal_Cstock old'!B60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C82","v":394.5},{"$f":"'6. UD2 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E82","v":2427},{"$f":"'6. UD2 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD2 Assumptions'!G82","v":12347.410083038978},{"$f":"'6. UD2 Assumptions'!I82","v":174},{"$f":"'6. UD2 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M82","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O82","v":565},{"$f":"'6. UD2 Assumptions'!P82","v":965},{"$f":"'6. UD2 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R82","v":5847},{"$f":"'6. UD2 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U82","v":188},{"$f":"'6. UD2 Assumptions'!W82","v":0},{"$f":"'6. UD2 Assumptions'!X82","v":0},{"$f":"'6. UD2 Assumptions'!Y82","v":0},47567.244545454552,{"$f":"'UD2 Cal_Cstock old'!B94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z94","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47272,47467.244545454552,47567.244545454552,null,{"$f":"'6. UD2 Assumptions'!Z22","v":47272},{"$f":"'6. UD2 Assumptions'!Z52","v":47467.244545454552},{"$f":"'6. UD2 Assumptions'!Z82","v":47567.244545454552},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH27","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH60","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH94","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"'6. UD2 Assumptions'!C23","v":382},{"$f":"'6. UD2 Assumptions'!D23","v":106},{"$f":"'6. UD2 Assumptions'!E23","v":2402},{"$f":"'6. UD2 Assumptions'!F23","v":710},{"$f":"'6. UD2 Assumptions'!G23","v":12243},{"$f":"'6. UD2 Assumptions'!I23","v":174},{"$f":"'6. UD2 Assumptions'!J23","v":110},{"$f":"'6. UD2 Assumptions'!K23","v":889},{"$f":"'6. UD2 Assumptions'!L23","v":5079},{"$f":"'6. UD2 Assumptions'!M23","v":139},{"$f":"'6. UD2 Assumptions'!O23","v":565},{"$f":"'6. UD2 Assumptions'!P23","v":965},{"$f":"'6. UD2 Assumptions'!Q23","v":2271},{"$f":"'6. UD2 Assumptions'!R23","v":5847},{"$f":"'6. UD2 Assumptions'!S23","v":60},{"$f":"'6. UD2 Assumptions'!T23","v":15142},{"$f":"'6. UD2 Assumptions'!U23","v":189},{"$f":"'6. UD2 Assumptions'!W23","v":0},{"$f":"'6. UD2 Assumptions'!X23","v":0},{"$f":"'6. UD2 Assumptions'!Y23","v":0},47273,{"$f":"'UD2 Cal_Cstock old'!B28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C55","v":382},{"$f":"'6. TNC Assumptions'!D55","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E55","v":2402},{"$f":"'6. TNC Assumptions'!F55","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G55","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I53","v":174},{"$f":"'6. UD2 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M53","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O53","v":565},{"$f":"'6. UD2 Assumptions'!P53","v":965},{"$f":"'6. UD2 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R53","v":5847},{"$f":"'6. UD2 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U53","v":189},{"$f":"'6. UD2 Assumptions'!W53","v":0},{"$f":"'6. UD2 Assumptions'!X53","v":0},{"$f":"'6. UD2 Assumptions'!Y53","v":0},47468.244545454552,{"$f":"'UD2 Cal_Cstock old'!B61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C83","v":407},{"$f":"'6. UD2 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E83","v":2452},{"$f":"'6. UD2 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD2 Assumptions'!G83","v":12397.410083038978},{"$f":"'6. UD2 Assumptions'!I83","v":174},{"$f":"'6. UD2 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M83","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O83","v":565},{"$f":"'6. UD2 Assumptions'!P83","v":965},{"$f":"'6. UD2 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R83","v":5847},{"$f":"'6. UD2 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U83","v":189},{"$f":"'6. UD2 Assumptions'!W83","v":0},{"$f":"'6. UD2 Assumptions'!X83","v":0},{"$f":"'6. UD2 Assumptions'!Y83","v":0},47668.244545454538,{"$f":"'UD2 Cal_Cstock old'!B95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z95","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47273,47468.244545454552,47668.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z23","v":47273},{"$f":"'6. UD2 Assumptions'!Z53","v":47468.244545454552},{"$f":"'6. UD2 Assumptions'!Z83","v":47668.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH28","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH61","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH95","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"'6. UD2 Assumptions'!C24","v":382},{"$f":"'6. UD2 Assumptions'!D24","v":106},{"$f":"'6. UD2 Assumptions'!E24","v":2402},{"$f":"'6. UD2 Assumptions'!F24","v":710},{"$f":"'6. UD2 Assumptions'!G24","v":12243},{"$f":"'6. UD2 Assumptions'!I24","v":174},{"$f":"'6. UD2 Assumptions'!J24","v":110},{"$f":"'6. UD2 Assumptions'!K24","v":889},{"$f":"'6. UD2 Assumptions'!L24","v":5079},{"$f":"'6. UD2 Assumptions'!M24","v":139},{"$f":"'6. UD2 Assumptions'!O24","v":565},{"$f":"'6. UD2 Assumptions'!P24","v":965},{"$f":"'6. UD2 Assumptions'!Q24","v":2271},{"$f":"'6. UD2 Assumptions'!R24","v":5847},{"$f":"'6. UD2 Assumptions'!S24","v":60},{"$f":"'6. UD2 Assumptions'!T24","v":15142},{"$f":"'6. UD2 Assumptions'!U24","v":190},{"$f":"'6. UD2 Assumptions'!W24","v":0},{"$f":"'6. UD2 Assumptions'!X24","v":0},{"$f":"'6. UD2 Assumptions'!Y24","v":0},47274,{"$f":"'UD2 Cal_Cstock old'!B29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C56","v":382},{"$f":"'6. TNC Assumptions'!D56","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E56","v":2402},{"$f":"'6. TNC Assumptions'!F56","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G56","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I54","v":174},{"$f":"'6. UD2 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M54","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O54","v":565},{"$f":"'6. UD2 Assumptions'!P54","v":965},{"$f":"'6. UD2 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R54","v":5847},{"$f":"'6. UD2 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U54","v":190},{"$f":"'6. UD2 Assumptions'!W54","v":0},{"$f":"'6. UD2 Assumptions'!X54","v":0},{"$f":"'6. UD2 Assumptions'!Y54","v":0},47469.244545454552,{"$f":"'UD2 Cal_Cstock old'!B62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C84","v":419.5},{"$f":"'6. UD2 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E84","v":2477},{"$f":"'6. UD2 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD2 Assumptions'!G84","v":12447.410083038978},{"$f":"'6. UD2 Assumptions'!I84","v":174},{"$f":"'6. UD2 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M84","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O84","v":565},{"$f":"'6. UD2 Assumptions'!P84","v":965},{"$f":"'6. UD2 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R84","v":5847},{"$f":"'6. UD2 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U84","v":190},{"$f":"'6. UD2 Assumptions'!W84","v":0},{"$f":"'6. UD2 Assumptions'!X84","v":0},{"$f":"'6. UD2 Assumptions'!Y84","v":0},47769.244545454538,{"$f":"'UD2 Cal_Cstock old'!B96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z96","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47274,47469.244545454552,47769.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z24","v":47274},{"$f":"'6. UD2 Assumptions'!Z54","v":47469.244545454552},{"$f":"'6. UD2 Assumptions'!Z84","v":47769.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH29","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH62","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH96","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"'6. UD2 Assumptions'!C25","v":382},{"$f":"'6. UD2 Assumptions'!D25","v":106},{"$f":"'6. UD2 Assumptions'!E25","v":2402},{"$f":"'6. UD2 Assumptions'!F25","v":710},{"$f":"'6. UD2 Assumptions'!G25","v":12243},{"$f":"'6. UD2 Assumptions'!I25","v":174},{"$f":"'6. UD2 Assumptions'!J25","v":110},{"$f":"'6. UD2 Assumptions'!K25","v":889},{"$f":"'6. UD2 Assumptions'!L25","v":5079},{"$f":"'6. UD2 Assumptions'!M25","v":139},{"$f":"'6. UD2 Assumptions'!O25","v":565},{"$f":"'6. UD2 Assumptions'!P25","v":965},{"$f":"'6. UD2 Assumptions'!Q25","v":2271},{"$f":"'6. UD2 Assumptions'!R25","v":5847},{"$f":"'6. UD2 Assumptions'!S25","v":60},{"$f":"'6. UD2 Assumptions'!T25","v":15142},{"$f":"'6. UD2 Assumptions'!U25","v":191},{"$f":"'6. UD2 Assumptions'!W25","v":0},{"$f":"'6. UD2 Assumptions'!X25","v":0},{"$f":"'6. UD2 Assumptions'!Y25","v":0},47275,{"$f":"'UD2 Cal_Cstock old'!B30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C57","v":382},{"$f":"'6. TNC Assumptions'!D57","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E57","v":2402},{"$f":"'6. TNC Assumptions'!F57","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G57","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I55","v":174},{"$f":"'6. UD2 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M55","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O55","v":565},{"$f":"'6. UD2 Assumptions'!P55","v":965},{"$f":"'6. UD2 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R55","v":5847},{"$f":"'6. UD2 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U55","v":191},{"$f":"'6. UD2 Assumptions'!W55","v":0},{"$f":"'6. UD2 Assumptions'!X55","v":0},{"$f":"'6. UD2 Assumptions'!Y55","v":0},47470.244545454552,{"$f":"'UD2 Cal_Cstock old'!B63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C85","v":432},{"$f":"'6. UD2 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E85","v":2502},{"$f":"'6. UD2 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD2 Assumptions'!G85","v":12497.410083038978},{"$f":"'6. UD2 Assumptions'!I85","v":174},{"$f":"'6. UD2 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M85","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O85","v":565},{"$f":"'6. UD2 Assumptions'!P85","v":965},{"$f":"'6. UD2 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R85","v":5847},{"$f":"'6. UD2 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U85","v":191},{"$f":"'6. UD2 Assumptions'!W85","v":0},{"$f":"'6. UD2 Assumptions'!X85","v":0},{"$f":"'6. UD2 Assumptions'!Y85","v":0},47870.244545454538,{"$f":"'UD2 Cal_Cstock old'!B97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z97","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47275,47470.244545454552,47870.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z25","v":47275},{"$f":"'6. UD2 Assumptions'!Z55","v":47470.244545454552},{"$f":"'6. UD2 Assumptions'!Z85","v":47870.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH30","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH63","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH97","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"'6. UD2 Assumptions'!C26","v":382},{"$f":"'6. UD2 Assumptions'!D26","v":106},{"$f":"'6. UD2 Assumptions'!E26","v":2402},{"$f":"'6. UD2 Assumptions'!F26","v":710},{"$f":"'6. UD2 Assumptions'!G26","v":12243},{"$f":"'6. UD2 Assumptions'!I26","v":174},{"$f":"'6. UD2 Assumptions'!J26","v":110},{"$f":"'6. UD2 Assumptions'!K26","v":889},{"$f":"'6. UD2 Assumptions'!L26","v":5079},{"$f":"'6. UD2 Assumptions'!M26","v":139},{"$f":"'6. UD2 Assumptions'!O26","v":565},{"$f":"'6. UD2 Assumptions'!P26","v":965},{"$f":"'6. UD2 Assumptions'!Q26","v":2271},{"$f":"'6. UD2 Assumptions'!R26","v":5847},{"$f":"'6. UD2 Assumptions'!S26","v":60},{"$f":"'6. UD2 Assumptions'!T26","v":15142},{"$f":"'6. UD2 Assumptions'!U26","v":192},{"$f":"'6. UD2 Assumptions'!W26","v":0},{"$f":"'6. UD2 Assumptions'!X26","v":0},{"$f":"'6. UD2 Assumptions'!Y26","v":0},47276,{"$f":"'UD2 Cal_Cstock old'!B31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C58","v":382},{"$f":"'6. TNC Assumptions'!D58","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E58","v":2402},{"$f":"'6. TNC Assumptions'!F58","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G58","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I56","v":174},{"$f":"'6. UD2 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M56","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O56","v":565},{"$f":"'6. UD2 Assumptions'!P56","v":965},{"$f":"'6. UD2 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R56","v":5847},{"$f":"'6. UD2 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U56","v":192},{"$f":"'6. UD2 Assumptions'!W56","v":0},{"$f":"'6. UD2 Assumptions'!X56","v":0},{"$f":"'6. UD2 Assumptions'!Y56","v":0},47471.244545454552,{"$f":"'UD2 Cal_Cstock old'!B64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C86","v":444.5},{"$f":"'6. UD2 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E86","v":2527},{"$f":"'6. UD2 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD2 Assumptions'!G86","v":12547.410083038978},{"$f":"'6. UD2 Assumptions'!I86","v":174},{"$f":"'6. UD2 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M86","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O86","v":565},{"$f":"'6. UD2 Assumptions'!P86","v":965},{"$f":"'6. UD2 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R86","v":5847},{"$f":"'6. UD2 Assumptions'!S86","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U86","v":192},{"$f":"'6. UD2 Assumptions'!W86","v":0},{"$f":"'6. UD2 Assumptions'!X86","v":0},{"$f":"'6. UD2 Assumptions'!Y86","v":0},47971.244545454538,{"$f":"'UD2 Cal_Cstock old'!B98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z98","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47276,47471.244545454552,47971.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z26","v":47276},{"$f":"'6. UD2 Assumptions'!Z56","v":47471.244545454552},{"$f":"'6. UD2 Assumptions'!Z86","v":47971.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH31","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH64","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH98","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"'6. UD2 Assumptions'!C27","v":382},{"$f":"'6. UD2 Assumptions'!D27","v":106},{"$f":"'6. UD2 Assumptions'!E27","v":2402},{"$f":"'6. UD2 Assumptions'!F27","v":710},{"$f":"'6. UD2 Assumptions'!G27","v":12243},{"$f":"'6. UD2 Assumptions'!I27","v":174},{"$f":"'6. UD2 Assumptions'!J27","v":110},{"$f":"'6. UD2 Assumptions'!K27","v":889},{"$f":"'6. UD2 Assumptions'!L27","v":5079},{"$f":"'6. UD2 Assumptions'!M27","v":139},{"$f":"'6. UD2 Assumptions'!O27","v":565},{"$f":"'6. UD2 Assumptions'!P27","v":965},{"$f":"'6. UD2 Assumptions'!Q27","v":2271},{"$f":"'6. UD2 Assumptions'!R27","v":5847},{"$f":"'6. UD2 Assumptions'!S27","v":60},{"$f":"'6. UD2 Assumptions'!T27","v":15142},{"$f":"'6. UD2 Assumptions'!U27","v":193},{"$f":"'6. UD2 Assumptions'!W27","v":0},{"$f":"'6. UD2 Assumptions'!X27","v":0},{"$f":"'6. UD2 Assumptions'!Y27","v":0},47277,{"$f":"'UD2 Cal_Cstock old'!B32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C59","v":382},{"$f":"'6. TNC Assumptions'!D59","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E59","v":2402},{"$f":"'6. TNC Assumptions'!F59","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G59","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I57","v":174},{"$f":"'6. UD2 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M57","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O57","v":565},{"$f":"'6. UD2 Assumptions'!P57","v":965},{"$f":"'6. UD2 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R57","v":5847},{"$f":"'6. UD2 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U57","v":193},{"$f":"'6. UD2 Assumptions'!W57","v":0},{"$f":"'6. UD2 Assumptions'!X57","v":0},{"$f":"'6. UD2 Assumptions'!Y57","v":0},47472.244545454552,{"$f":"'UD2 Cal_Cstock old'!B65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C87","v":463.25},{"$f":"'6. UD2 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E87","v":2564.5},{"$f":"'6. UD2 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD2 Assumptions'!G87","v":12622.410083038978},{"$f":"'6. UD2 Assumptions'!I87","v":174},{"$f":"'6. UD2 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M87","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O87","v":565},{"$f":"'6. UD2 Assumptions'!P87","v":965},{"$f":"'6. UD2 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R87","v":5847},{"$f":"'6. UD2 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U87","v":193},{"$f":"'6. UD2 Assumptions'!W87","v":0},{"$f":"'6. UD2 Assumptions'!X87","v":0},{"$f":"'6. UD2 Assumptions'!Y87","v":0},48122.244545454538,{"$f":"'UD2 Cal_Cstock old'!B99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z99","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47277,47472.244545454552,48122.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z27","v":47277},{"$f":"'6. UD2 Assumptions'!Z57","v":47472.244545454552},{"$f":"'6. UD2 Assumptions'!Z87","v":48122.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH32","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH65","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH99","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2027,{"$f":"'6. UD2 Assumptions'!C28","v":382},{"$f":"'6. UD2 Assumptions'!D28","v":106},{"$f":"'6. UD2 Assumptions'!E28","v":2402},{"$f":"'6. UD2 Assumptions'!F28","v":710},{"$f":"'6. UD2 Assumptions'!G28","v":12243},{"$f":"'6. UD2 Assumptions'!I28","v":174},{"$f":"'6. UD2 Assumptions'!J28","v":110},{"$f":"'6. UD2 Assumptions'!K28","v":889},{"$f":"'6. UD2 Assumptions'!L28","v":5079},{"$f":"'6. UD2 Assumptions'!M28","v":139},{"$f":"'6. UD2 Assumptions'!O28","v":565},{"$f":"'6. UD2 Assumptions'!P28","v":965},{"$f":"'6. UD2 Assumptions'!Q28","v":2271},{"$f":"'6. UD2 Assumptions'!R28","v":5847},{"$f":"'6. UD2 Assumptions'!S28","v":60},{"$f":"'6. UD2 Assumptions'!T28","v":15142},{"$f":"'6. UD2 Assumptions'!U28","v":194},{"$f":"'6. UD2 Assumptions'!W28","v":0},{"$f":"'6. UD2 Assumptions'!X28","v":0},{"$f":"'6. UD2 Assumptions'!Y28","v":0},47278,{"$f":"'UD2 Cal_Cstock old'!B33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C60","v":382},{"$f":"'6. TNC Assumptions'!D60","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E60","v":2402},{"$f":"'6. TNC Assumptions'!F60","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G60","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I58","v":174},{"$f":"'6. UD2 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M58","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O58","v":565},{"$f":"'6. UD2 Assumptions'!P58","v":965},{"$f":"'6. UD2 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R58","v":5847},{"$f":"'6. UD2 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U58","v":194},{"$f":"'6. UD2 Assumptions'!W58","v":0},{"$f":"'6. UD2 Assumptions'!X58","v":0},{"$f":"'6. UD2 Assumptions'!Y58","v":0},47473.244545454552,{"$f":"'UD2 Cal_Cstock old'!B66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C88","v":482},{"$f":"'6. UD2 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E88","v":2602},{"$f":"'6. UD2 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD2 Assumptions'!G88","v":12697.410083038978},{"$f":"'6. UD2 Assumptions'!I88","v":174},{"$f":"'6. UD2 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M88","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O88","v":565},{"$f":"'6. UD2 Assumptions'!P88","v":965},{"$f":"'6. UD2 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R88","v":5847},{"$f":"'6. UD2 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U88","v":194},{"$f":"'6. UD2 Assumptions'!W88","v":0},{"$f":"'6. UD2 Assumptions'!X88","v":0},{"$f":"'6. UD2 Assumptions'!Y88","v":0},48273.244545454538,{"$f":"'UD2 Cal_Cstock old'!B100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U100","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z100","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB100","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47278,47473.244545454552,48273.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z28","v":47278},{"$f":"'6. UD2 Assumptions'!Z58","v":47473.244545454552},{"$f":"'6. UD2 Assumptions'!Z88","v":48273.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH33","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH66","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH100","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"'6. UD2 Assumptions'!C29","v":382},{"$f":"'6. UD2 Assumptions'!D29","v":106},{"$f":"'6. UD2 Assumptions'!E29","v":2402},{"$f":"'6. UD2 Assumptions'!F29","v":710},{"$f":"'6. UD2 Assumptions'!G29","v":12243},{"$f":"'6. UD2 Assumptions'!I29","v":174},{"$f":"'6. UD2 Assumptions'!J29","v":110},{"$f":"'6. UD2 Assumptions'!K29","v":889},{"$f":"'6. UD2 Assumptions'!L29","v":5079},{"$f":"'6. UD2 Assumptions'!M29","v":139},{"$f":"'6. UD2 Assumptions'!O29","v":565},{"$f":"'6. UD2 Assumptions'!P29","v":965},{"$f":"'6. UD2 Assumptions'!Q29","v":2271},{"$f":"'6. UD2 Assumptions'!R29","v":5847},{"$f":"'6. UD2 Assumptions'!S29","v":60},{"$f":"'6. UD2 Assumptions'!T29","v":15142},{"$f":"'6. UD2 Assumptions'!U29","v":195},{"$f":"'6. UD2 Assumptions'!W29","v":0},{"$f":"'6. UD2 Assumptions'!X29","v":0},{"$f":"'6. UD2 Assumptions'!Y29","v":0},47279,{"$f":"'UD2 Cal_Cstock old'!B34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C61","v":382},{"$f":"'6. TNC Assumptions'!D61","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E61","v":2402},{"$f":"'6. TNC Assumptions'!F61","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G61","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I59","v":174},{"$f":"'6. UD2 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M59","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O59","v":565},{"$f":"'6. UD2 Assumptions'!P59","v":965},{"$f":"'6. UD2 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R59","v":5847},{"$f":"'6. UD2 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U59","v":195},{"$f":"'6. UD2 Assumptions'!W59","v":0},{"$f":"'6. UD2 Assumptions'!X59","v":0},{"$f":"'6. UD2 Assumptions'!Y59","v":0},47474.244545454552,{"$f":"'UD2 Cal_Cstock old'!B67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C89","v":500.75},{"$f":"'6. UD2 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E89","v":2639.5},{"$f":"'6. UD2 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD2 Assumptions'!G89","v":12772.410083038978},{"$f":"'6. UD2 Assumptions'!I89","v":174},{"$f":"'6. UD2 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M89","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O89","v":565},{"$f":"'6. UD2 Assumptions'!P89","v":965},{"$f":"'6. UD2 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R89","v":5847},{"$f":"'6. UD2 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U89","v":195},{"$f":"'6. UD2 Assumptions'!W89","v":0},{"$f":"'6. UD2 Assumptions'!X89","v":0},{"$f":"'6. UD2 Assumptions'!Y89","v":0},48424.244545454538,{"$f":"'UD2 Cal_Cstock old'!B101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z101","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47279,47474.244545454552,48424.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z29","v":47279},{"$f":"'6. UD2 Assumptions'!Z59","v":47474.244545454552},{"$f":"'6. UD2 Assumptions'!Z89","v":48424.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH34","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH67","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH101","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"'6. UD2 Assumptions'!C30","v":382},{"$f":"'6. UD2 Assumptions'!D30","v":106},{"$f":"'6. UD2 Assumptions'!E30","v":2402},{"$f":"'6. UD2 Assumptions'!F30","v":710},{"$f":"'6. UD2 Assumptions'!G30","v":12243},{"$f":"'6. UD2 Assumptions'!I30","v":174},{"$f":"'6. UD2 Assumptions'!J30","v":110},{"$f":"'6. UD2 Assumptions'!K30","v":889},{"$f":"'6. UD2 Assumptions'!L30","v":5079},{"$f":"'6. UD2 Assumptions'!M30","v":139},{"$f":"'6. UD2 Assumptions'!O30","v":565},{"$f":"'6. UD2 Assumptions'!P30","v":965},{"$f":"'6. UD2 Assumptions'!Q30","v":2271},{"$f":"'6. UD2 Assumptions'!R30","v":5847},{"$f":"'6. UD2 Assumptions'!S30","v":60},{"$f":"'6. UD2 Assumptions'!T30","v":15142},{"$f":"'6. UD2 Assumptions'!U30","v":196},{"$f":"'6. UD2 Assumptions'!W30","v":0},{"$f":"'6. UD2 Assumptions'!X30","v":0},{"$f":"'6. UD2 Assumptions'!Y30","v":0},47280,{"$f":"'UD2 Cal_Cstock old'!B35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C62","v":382},{"$f":"'6. TNC Assumptions'!D62","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E62","v":2402},{"$f":"'6. TNC Assumptions'!F62","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G62","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I60","v":174},{"$f":"'6. UD2 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M60","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O60","v":565},{"$f":"'6. UD2 Assumptions'!P60","v":965},{"$f":"'6. UD2 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R60","v":5847},{"$f":"'6. UD2 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U60","v":196},{"$f":"'6. UD2 Assumptions'!W60","v":0},{"$f":"'6. UD2 Assumptions'!X60","v":0},{"$f":"'6. UD2 Assumptions'!Y60","v":0},47475.244545454552,{"$f":"'UD2 Cal_Cstock old'!B68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C90","v":519.5},{"$f":"'6. UD2 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E90","v":2677},{"$f":"'6. UD2 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD2 Assumptions'!G90","v":12847.410083038978},{"$f":"'6. UD2 Assumptions'!I90","v":174},{"$f":"'6. UD2 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M90","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O90","v":565},{"$f":"'6. UD2 Assumptions'!P90","v":965},{"$f":"'6. UD2 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R90","v":5847},{"$f":"'6. UD2 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U90","v":196},{"$f":"'6. UD2 Assumptions'!W90","v":0},{"$f":"'6. UD2 Assumptions'!X90","v":0},{"$f":"'6. UD2 Assumptions'!Y90","v":0},48575.244545454538,{"$f":"'UD2 Cal_Cstock old'!B102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z102","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47280,47475.244545454552,48575.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z30","v":47280},{"$f":"'6. UD2 Assumptions'!Z60","v":47475.244545454552},{"$f":"'6. UD2 Assumptions'!Z90","v":48575.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH35","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH68","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH102","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"'6. UD2 Assumptions'!C31","v":382},{"$f":"'6. UD2 Assumptions'!D31","v":106},{"$f":"'6. UD2 Assumptions'!E31","v":2402},{"$f":"'6. UD2 Assumptions'!F31","v":710},{"$f":"'6. UD2 Assumptions'!G31","v":12243},{"$f":"'6. UD2 Assumptions'!I31","v":174},{"$f":"'6. UD2 Assumptions'!J31","v":110},{"$f":"'6. UD2 Assumptions'!K31","v":889},{"$f":"'6. UD2 Assumptions'!L31","v":5079},{"$f":"'6. UD2 Assumptions'!M31","v":139},{"$f":"'6. UD2 Assumptions'!O31","v":565},{"$f":"'6. UD2 Assumptions'!P31","v":965},{"$f":"'6. UD2 Assumptions'!Q31","v":2271},{"$f":"'6. UD2 Assumptions'!R31","v":5847},{"$f":"'6. UD2 Assumptions'!S31","v":60},{"$f":"'6. UD2 Assumptions'!T31","v":15142},{"$f":"'6. UD2 Assumptions'!U31","v":197},{"$f":"'6. UD2 Assumptions'!W31","v":0},{"$f":"'6. UD2 Assumptions'!X31","v":0},{"$f":"'6. UD2 Assumptions'!Y31","v":0},47281,{"$f":"'UD2 Cal_Cstock old'!B36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C63","v":382},{"$f":"'6. TNC Assumptions'!D63","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E63","v":2402},{"$f":"'6. TNC Assumptions'!F63","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G63","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I61","v":174},{"$f":"'6. UD2 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M61","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O61","v":565},{"$f":"'6. UD2 Assumptions'!P61","v":965},{"$f":"'6. UD2 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R61","v":5847},{"$f":"'6. UD2 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U61","v":197},{"$f":"'6. UD2 Assumptions'!W61","v":0},{"$f":"'6. UD2 Assumptions'!X61","v":0},{"$f":"'6. UD2 Assumptions'!Y61","v":0},47476.244545454552,{"$f":"'UD2 Cal_Cstock old'!B69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C91","v":538.25},{"$f":"'6. UD2 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E91","v":2714.5},{"$f":"'6. UD2 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD2 Assumptions'!G91","v":12922.410083038978},{"$f":"'6. UD2 Assumptions'!I91","v":174},{"$f":"'6. UD2 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M91","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O91","v":565},{"$f":"'6. UD2 Assumptions'!P91","v":965},{"$f":"'6. UD2 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R91","v":5847},{"$f":"'6. UD2 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U91","v":197},{"$f":"'6. UD2 Assumptions'!W91","v":0},{"$f":"'6. UD2 Assumptions'!X91","v":0},{"$f":"'6. UD2 Assumptions'!Y91","v":0},48726.244545454538,{"$f":"'UD2 Cal_Cstock old'!B103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z103","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47281,47476.244545454552,48726.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z31","v":47281},{"$f":"'6. UD2 Assumptions'!Z61","v":47476.244545454552},{"$f":"'6. UD2 Assumptions'!Z91","v":48726.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH36","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH69","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH103","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A32+5","v":2035},{"$f":"'6. UD2 Assumptions'!C32","v":382},{"$f":"'6. UD2 Assumptions'!D32","v":106},{"$f":"'6. UD2 Assumptions'!E32","v":2402},{"$f":"'6. UD2 Assumptions'!F32","v":710},{"$f":"'6. UD2 Assumptions'!G32","v":12243},{"$f":"'6. UD2 Assumptions'!I32","v":174},{"$f":"'6. UD2 Assumptions'!J32","v":110},{"$f":"'6. UD2 Assumptions'!K32","v":889},{"$f":"'6. UD2 Assumptions'!L32","v":5079},{"$f":"'6. UD2 Assumptions'!M32","v":139},{"$f":"'6. UD2 Assumptions'!O32","v":565},{"$f":"'6. UD2 Assumptions'!P32","v":965},{"$f":"'6. UD2 Assumptions'!Q32","v":2271},{"$f":"'6. UD2 Assumptions'!R32","v":5847},{"$f":"'6. UD2 Assumptions'!S32","v":60},{"$f":"'6. UD2 Assumptions'!T32","v":15142},{"$f":"'6. UD2 Assumptions'!U32","v":198},{"$f":"'6. UD2 Assumptions'!W32","v":0},{"$f":"'6. UD2 Assumptions'!X32","v":0},{"$f":"'6. UD2 Assumptions'!Y32","v":0},47282,{"$f":"'UD2 Cal_Cstock old'!B37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C64","v":382},{"$f":"'6. TNC Assumptions'!D64","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E64","v":2402},{"$f":"'6. TNC Assumptions'!F64","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G64","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I62","v":174},{"$f":"'6. UD2 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M62","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O62","v":565},{"$f":"'6. UD2 Assumptions'!P62","v":965},{"$f":"'6. UD2 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R62","v":5847},{"$f":"'6. UD2 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U62","v":198},{"$f":"'6. UD2 Assumptions'!W62","v":0},{"$f":"'6. UD2 Assumptions'!X62","v":0},{"$f":"'6. UD2 Assumptions'!Y62","v":0},47477.244545454552,{"$f":"'UD2 Cal_Cstock old'!B70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C92","v":632},{"$f":"'6. UD2 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E92","v":2902},{"$f":"'6. UD2 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD2 Assumptions'!G92","v":13297.410083038978},{"$f":"'6. UD2 Assumptions'!I92","v":174},{"$f":"'6. UD2 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M92","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O92","v":565},{"$f":"'6. UD2 Assumptions'!P92","v":965},{"$f":"'6. UD2 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R92","v":5847},{"$f":"'6. UD2 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U92","v":198},{"$f":"'6. UD2 Assumptions'!W92","v":0},{"$f":"'6. UD2 Assumptions'!X92","v":0},{"$f":"'6. UD2 Assumptions'!Y92","v":0},49477.244545454538,{"$f":"'UD2 Cal_Cstock old'!B104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U104","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z104","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB104","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47282,47477.244545454552,49477.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z32","v":47282},{"$f":"'6. UD2 Assumptions'!Z62","v":47477.244545454552},{"$f":"'6. UD2 Assumptions'!Z92","v":49477.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH37","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH70","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH104","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A33+5","v":2040},{"$f":"'6. UD2 Assumptions'!C33","v":382},{"$f":"'6. UD2 Assumptions'!D33","v":106},{"$f":"'6. UD2 Assumptions'!E33","v":2402},{"$f":"'6. UD2 Assumptions'!F33","v":710},{"$f":"'6. UD2 Assumptions'!G33","v":12243},{"$f":"'6. UD2 Assumptions'!I33","v":174},{"$f":"'6. UD2 Assumptions'!J33","v":110},{"$f":"'6. UD2 Assumptions'!K33","v":889},{"$f":"'6. UD2 Assumptions'!L33","v":5079},{"$f":"'6. UD2 Assumptions'!M33","v":139},{"$f":"'6. UD2 Assumptions'!O33","v":565},{"$f":"'6. UD2 Assumptions'!P33","v":965},{"$f":"'6. UD2 Assumptions'!Q33","v":2271},{"$f":"'6. UD2 Assumptions'!R33","v":5847},{"$f":"'6. UD2 Assumptions'!S33","v":60},{"$f":"'6. UD2 Assumptions'!T33","v":15142},{"$f":"'6. UD2 Assumptions'!U33","v":200},{"$f":"'6. UD2 Assumptions'!W33","v":0},{"$f":"'6. UD2 Assumptions'!X33","v":0},{"$f":"'6. UD2 Assumptions'!Y33","v":0},47284,{"$f":"'UD2 Cal_Cstock old'!B38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C65","v":382},{"$f":"'6. TNC Assumptions'!D65","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E65","v":2402},{"$f":"'6. TNC Assumptions'!F65","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G65","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I63","v":174},{"$f":"'6. UD2 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M63","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O63","v":565},{"$f":"'6. UD2 Assumptions'!P63","v":965},{"$f":"'6. UD2 Assumptions'!Q63","v":2271},{"$f":"'6. UD2 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U63","v":200},{"$f":"'6. UD2 Assumptions'!W63","v":0},{"$f":"'6. UD2 Assumptions'!X63","v":0},{"$f":"'6. UD2 Assumptions'!Y63","v":0},47479.244545454552,{"$f":"'UD2 Cal_Cstock old'!B71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C93","v":757},{"$f":"'6. UD2 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E93","v":3152},{"$f":"'6. UD2 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD2 Assumptions'!G93","v":13797.410083038978},{"$f":"'6. UD2 Assumptions'!I93","v":174},{"$f":"'6. UD2 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M93","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O93","v":565},{"$f":"'6. UD2 Assumptions'!P93","v":965},{"$f":"'6. UD2 Assumptions'!Q93","v":2271},{"$f":"'6. UD2 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U93","v":200},{"$f":"'6. UD2 Assumptions'!W93","v":0},{"$f":"'6. UD2 Assumptions'!X93","v":0},{"$f":"'6. UD2 Assumptions'!Y93","v":0},50479.244545454538,{"$f":"'UD2 Cal_Cstock old'!B105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z105","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47284,47479.244545454552,50479.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z33","v":47284},{"$f":"'6. UD2 Assumptions'!Z63","v":47479.244545454552},{"$f":"'6. UD2 Assumptions'!Z93","v":50479.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH38","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH71","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH105","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A34+5","v":2045},{"$f":"'6. UD2 Assumptions'!C34","v":382},{"$f":"'6. UD2 Assumptions'!D34","v":106},{"$f":"'6. UD2 Assumptions'!E34","v":2402},{"$f":"'6. UD2 Assumptions'!F34","v":710},{"$f":"'6. UD2 Assumptions'!G34","v":12243},{"$f":"'6. UD2 Assumptions'!I34","v":174},{"$f":"'6. UD2 Assumptions'!J34","v":110},{"$f":"'6. UD2 Assumptions'!K34","v":889},{"$f":"'6. UD2 Assumptions'!L34","v":5079},{"$f":"'6. UD2 Assumptions'!M34","v":139},{"$f":"'6. UD2 Assumptions'!O34","v":565},{"$f":"'6. UD2 Assumptions'!P34","v":965},{"$f":"'6. UD2 Assumptions'!Q34","v":2271},{"$f":"'6. UD2 Assumptions'!R34","v":5847},{"$f":"'6. UD2 Assumptions'!S34","v":60},{"$f":"'6. UD2 Assumptions'!T34","v":15142},{"$f":"'6. UD2 Assumptions'!U34","v":205},{"$f":"'6. UD2 Assumptions'!W34","v":0},{"$f":"'6. UD2 Assumptions'!X34","v":0},{"$f":"'6. UD2 Assumptions'!Y34","v":0},47289,{"$f":"'UD2 Cal_Cstock old'!B39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C66","v":382},{"$f":"'6. TNC Assumptions'!D66","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E66","v":2402},{"$f":"'6. TNC Assumptions'!F66","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G66","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I64","v":174},{"$f":"'6. UD2 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M64","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O64","v":565},{"$f":"'6. UD2 Assumptions'!P64","v":965},{"$f":"'6. UD2 Assumptions'!Q64","v":2271},{"$f":"'6. UD2 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U64","v":205},{"$f":"'6. UD2 Assumptions'!W64","v":0},{"$f":"'6. UD2 Assumptions'!X64","v":0},{"$f":"'6. UD2 Assumptions'!Y64","v":0},47484.244545454552,{"$f":"'UD2 Cal_Cstock old'!B72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C94","v":882},{"$f":"'6. UD2 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E94","v":3402},{"$f":"'6. UD2 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD2 Assumptions'!G94","v":14297.410083038978},{"$f":"'6. UD2 Assumptions'!I94","v":174},{"$f":"'6. UD2 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M94","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O94","v":565},{"$f":"'6. UD2 Assumptions'!P94","v":965},{"$f":"'6. UD2 Assumptions'!Q94","v":2271},{"$f":"'6. UD2 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U94","v":205},{"$f":"'6. UD2 Assumptions'!W94","v":0},{"$f":"'6. UD2 Assumptions'!X94","v":0},{"$f":"'6. UD2 Assumptions'!Y94","v":0},51484.244545454538,{"$f":"'UD2 Cal_Cstock old'!B106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z106","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47289,47484.244545454552,51484.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z34","v":47289},{"$f":"'6. UD2 Assumptions'!Z64","v":47484.244545454552},{"$f":"'6. UD2 Assumptions'!Z94","v":51484.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH39","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH72","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH106","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A35+5","v":2050},{"$f":"'6. UD2 Assumptions'!C35","v":382},{"$f":"'6. UD2 Assumptions'!D35","v":106},{"$f":"'6. UD2 Assumptions'!E35","v":2402},{"$f":"'6. UD2 Assumptions'!F35","v":710},{"$f":"'6. UD2 Assumptions'!G35","v":12243},{"$f":"'6. UD2 Assumptions'!I35","v":174},{"$f":"'6. UD2 Assumptions'!J35","v":110},{"$f":"'6. UD2 Assumptions'!K35","v":889},{"$f":"'6. UD2 Assumptions'!L35","v":5079},{"$f":"'6. UD2 Assumptions'!M35","v":139},{"$f":"'6. UD2 Assumptions'!O35","v":565},{"$f":"'6. UD2 Assumptions'!P35","v":965},{"$f":"'6. UD2 Assumptions'!Q35","v":2271},{"$f":"'6. UD2 Assumptions'!R35","v":5847},{"$f":"'6. UD2 Assumptions'!S35","v":60},{"$f":"'6. UD2 Assumptions'!T35","v":15142},{"$f":"'6. UD2 Assumptions'!U35","v":213},{"$f":"'6. UD2 Assumptions'!W35","v":0},{"$f":"'6. UD2 Assumptions'!X35","v":0},{"$f":"'6. UD2 Assumptions'!Y35","v":0},47297,{"$f":"'UD2 Cal_Cstock old'!B40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C67","v":382},{"$f":"'6. TNC Assumptions'!D67","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E67","v":2402},{"$f":"'6. TNC Assumptions'!F67","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G67","v":12297.410083038978},{"$f":"'6. UD2 Assumptions'!I65","v":174},{"$f":"'6. UD2 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M65","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O65","v":565},{"$f":"'6. UD2 Assumptions'!P65","v":965},{"$f":"'6. UD2 Assumptions'!Q65","v":2271},{"$f":"'6. UD2 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U65","v":213},{"$f":"'6. UD2 Assumptions'!W65","v":0},{"$f":"'6. UD2 Assumptions'!X65","v":0},{"$f":"'6. UD2 Assumptions'!Y65","v":0},47492.244545454552,{"$f":"'UD2 Cal_Cstock old'!B73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD2 Assumptions'!C95","v":1007},{"$f":"'6. UD2 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E95","v":3652},{"$f":"'6. UD2 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD2 Assumptions'!G95","v":14797.410083038978},{"$f":"'6. UD2 Assumptions'!I95","v":174},{"$f":"'6. UD2 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M95","v":144.96836672070947},{"$f":"'6. UD2 Assumptions'!O95","v":565},{"$f":"'6. UD2 Assumptions'!P95","v":965},{"$f":"'6. UD2 Assumptions'!Q95","v":2271},{"$f":"'6. UD2 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U95","v":213},{"$f":"'6. UD2 Assumptions'!W95","v":0},{"$f":"'6. UD2 Assumptions'!X95","v":0},{"$f":"'6. UD2 Assumptions'!Y95","v":0},52492.244545454538,{"$f":"'UD2 Cal_Cstock old'!B107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!C107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!D107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!E107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!F107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!G107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!H107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!I107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!J107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!K107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!L107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!M107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!N107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!O107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!P107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Q107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!R107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!S107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!T107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!U107","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD2 Cal_Cstock old'!X107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!Z107","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AB107","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47297,47492.244545454552,52492.244545454538,null,{"$f":"'6. UD2 Assumptions'!Z35","v":47297},{"$f":"'6. UD2 Assumptions'!Z65","v":47492.244545454552},{"$f":"'6. UD2 Assumptions'!Z95","v":52492.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD2 Cal_Cstock old'!AH40","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH73","v":{"$error":"#REF!"}},null,{"$f":"'UD2 Cal_Cstock old'!AH107","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"3. Query old","index":31,"n_rows":40,"n_cols":21,"rows_kept":40,"cut":false,"hidden":true,"merged":[[1,7,1,9],[16,3,17,4],[19,3,20,4],[27,8,27,9],[2,2,2,8],[3,2,3,3],[3,7,3,8],[5,2,5,17],[7,2,7,17]]}
["This page gives instructions of the various paths for mitigation analysis.           "]
[null,null,null,null,null,null,null,"QUERY"]
["USER NAME:",null,"Ravi"]
["DATE & Time:",null,{"$f":"NOW()","v":"2017-09-22T14:19:55.170"}]
[]
["PROJECT NAME:",null,"P1"]
[]
["PROJECT BRIEF:",null,"LULUCF Simulation"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HELP"]
[1,"For change(s)",null,"DATA",null,null,null,null,"TNC PARAMETERS",null,null,null,null,null,null,"TNC Assumptions",null,null,null,"This allows the Sector Chair to modify  or update."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector Chair distributes the new versions to users."]
[2,"For changes wrt parameter, assumptions and/or combinations thereof.  Users can make TWO cases which can be compared with each other or with TNC."]
[]
[2,"For changes wrt parameter, assumptions and/or combinations thereof.  Users can make TWO cases which can be compared with each other or with TNC."]
[null,null,null,"User-defined Case 1",null,"1. Parameters  "]
[null,null,null,null,null,"2. Assumptions (vs time)"]
[]
[null,null,null,"User-defined Case 2",null,"1. Parameters  "]
[null,null,null,null,null,"2. Assumptions (vs time)"]
[]
[3,"Scenario-wise Analysis- Long term",null,null,null,null,null,null,"(2000-2050)"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"(Under Construction)"]
[5,"Year-wise Dashboards TOTAL CO2 EMISSIONS"]
[null,null,null,null,"Descriptions",null,null,"Year",null,null,null,null,null,null,null,null,"%"]
[null,null,null,"BAU","Business-As-Usual",null,null,null,"TNC","78","UD_BAU1","60.2","UD_BAU2",null,"60.4",null,"Colour-code"]
[null,null,null,"Scenario 1","Sc1",null,null,null,"TNC","98","UD_Scen_1A","55","UD_Scen_1B",null,45,null,">90"]
[null,null,null,"Scenario 2","Sc2",null,null,null,"TNC","95","UD_Scen_2A","63","UD_Scen_2B",null,"24",null,"80-90","Users can see to what extent a scenario under study is off target."]
[null,null,null,null,null,null,null,null,"TNC","95","UD_Scen_3A","62","UD_Scen_3B",null,46,null,"70-80","Green/Red are the extremes"]
[null,null,null,null,null,null,null,null,"TNC","98","UD_Scen_4A","63","UD_Scen_4B",null,"33",null,"60-70","Number indicates the percentage deviation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50-60"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40-50"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30-40"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10-20"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-10"]
[6,"Generate Report",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-5"]

{"sheet":"All UD1 Plots old","index":32,"n_rows":36,"n_cols":178,"rows_kept":36,"cut":false,"hidden":true,"merged":[[3,168,3,169],[3,170,3,171],[3,172,3,173],[4,168,4,169],[4,170,4,171],[4,172,4,173],[3,163,3,164],[4,163,4,164],[3,165,3,166],[4,165,4,166],[4,148,5,148],[4,149,5,149],[4,150,5,150],[4,152,5,152],[4,153,5,153],[4,154,5,154],[4,140,5,140],[4,141,5,141],[4,142,5,142],[4,143,4,144],[3,161,3,162],[4,161,4,162],[4,156,5,156],[4,157,5,157],[4,158,5,158],[3,143,3,144],[4,139,5,139],[4,102,4,106],[4,107,4,112],[4,114,4,115],[4,116,5,116],[4,117,5,117],[4,118,4,122],[4,123,4,127],[4,128,4,133],[4,135,4,136],[4,137,5,137],[4,138,5,138],[4,97,4,101],[4,70,4,74],[4,75,4,79],[4,80,4,85],[4,87,4,88],[4,89,5,89],[4,90,5,90],[4,91,5,91],[4,92,5,92],[4,93,5,93],[4,94,5,94],[4,95,4,96],[4,69,5,69],[4,42,5,42],[4,43,5,43],[4,44,5,44],[4,45,5,45],[4,46,5,46],[4,47,4,48],[4,49,4,53],[4,54,4,58],[4,59,4,64],[4,66,4,67],[4,68,5,68],[4,41,5,41],[4,0,5,0],[4,1,4,5],[4,6,4,10],[4,11,4,16],[4,18,4,19],[4,20,5,20],[4,21,5,21],[4,22,4,26],[4,27,4,31],[4,32,4,37],[4,39,4,40],[3,91,3,94],[3,95,3,96],[3,97,3,117],[3,118,3,138],[3,139,3,142],[3,70,3,90],[3,0,3,21],[3,22,3,42],[3,43,3,46],[3,47,3,48],[3,49,3,69]]}
[null,{"$f":"'All TNC Plots'!B1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!C1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!D1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!E1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!F1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!G1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!H1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!I1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!J1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!K1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!L1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!M1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!N1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!O1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!P1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!Q1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!R1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!S1","v":"Area: Wet Upland Forest Pine, ha : Pine<20y"},{"$f":"'All TNC Plots'!T1","v":"Area: Wet Upland Forest Pine, ha : Pine>20y"},{"$f":"'All TNC Plots'!U1","v":"Area: Wet Upland Forest Euc Red<20"},{"$f":"'All TNC Plots'!V1","v":"Total Area of Forests by Type (ha)"},{"$f":"'All TNC Plots'!W1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!X1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!Y1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!Z1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!AA1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!AB1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!AC1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!AD1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!AE1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!AF1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!AG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!AH1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!AI1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!AJ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!AK1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!AL1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!AM1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!AN1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine<20y"},{"$f":"'All TNC Plots'!AO1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine: Pine>20y"},{"$f":"'All TNC Plots'!AP1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!AQ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!AR1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!AS1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!AT1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!AU1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!AV1","v":"Carbon Seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!AW1","v":"Carbon Seq: Net Increase in C Stock (GgCO2e/yr)"},{"$f":"'All TNC Plots'!AX1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!AY1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!AZ1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!BA1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!BB1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!BC1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!BD1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!BE1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!BF1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!BG1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!BH1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!BI1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!BJ1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!BK1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!BL1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!BM1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!BN1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!BO1","v":"Area: Wet Upland Forest Pine<20y : Pine<20y"},{"$f":"'All TNC Plots'!BP1","v":"Area: Wet Upland Forest Pine<20y : Pine>20y"},{"$f":"'All TNC Plots'!BQ1","v":"Area: Wet Upland Forest Euc Red<20 : "},{"$f":"'All TNC Plots'!BR1","v":"Total AREA OF FORESTS BY TYPE (Ha)"},{"$f":"'All TNC Plots'!BS1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!BT1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!BU1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!BV1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!BW1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!BX1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!BY1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!BZ1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!CA1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!CB1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!CC1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!CD1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!CE1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!CF1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!CG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!CH1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!CI1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!CJ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y"},{"$f":"'All TNC Plots'!CK1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y"},{"$f":"'All TNC Plots'!CL1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!CM1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!CN1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!CO1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!CP1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!CQ1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!CR1","v":"Carbon seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!CS1","v":"Carbon seq: Net Increase in C Stock (GgCO2e/yr)"},{"$f":"'All TNC Plots'!CT1","v":"Area: Dry Lowland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!CU1","v":"Area: Dry Lowland Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!CV1","v":"Area: Dry Lowland Forest, ha : Euc"},{"$f":"'All TNC Plots'!CW1","v":"Area: Dry Lowland Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!CX1","v":"Area: Dry Lowland Forest, ha : Scrub Land"},{"$f":"'All TNC Plots'!CY1","v":"Area: Moist Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!CZ1","v":"Area: Moist Forest, ha : Casuarina"},{"$f":"'All TNC Plots'!DA1","v":"Area: Moist Forest, ha : Euc"},{"$f":"'All TNC Plots'!DB1","v":"Area: Moist Forest, ha : Natural"},{"$f":"'All TNC Plots'!DC1","v":"Area: Moist Forest, ha : Tabebuia"},{"$f":"'All TNC Plots'!DD1","v":"Area: Wet Upland Forest, ha : Euc Red"},{"$f":"'All TNC Plots'!DE1","v":"Area: Wet Upland Forest, ha : Cryptomeria"},{"$f":"'All TNC Plots'!DF1","v":"Area: Wet Upland Forest, ha : Pine<20y"},{"$f":"'All TNC Plots'!DG1","v":"Area: Wet Upland Forest, ha : Pine>20y"},{"$f":"'All TNC Plots'!DH1","v":"Area: Wet Upland Forest, ha : Araucaria"},{"$f":"'All TNC Plots'!DI1","v":"Area: Wet Upland Forest, ha : Natural"},{"$f":"'All TNC Plots'!DJ1","v":"Area: Mangrove : Forest"},{"$f":"'All TNC Plots'!DK1","v":"Area: Wet Upland Forest Pine<20y : Pine<20y"},{"$f":"'All TNC Plots'!DL1","v":"Area: Wet Upland Forest Pine<20y : Pine>20y"},{"$f":"'All TNC Plots'!DM1","v":"Area: Wet Upland Forest Euc Red<20 : "},{"$f":"'All TNC Plots'!DN1","v":"Total AREA OF FORESTS BY TYPE (Ha)"},{"$f":"'All TNC Plots'!DO1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!DP1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!DQ1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Euc"},{"$f":"'All TNC Plots'!DR1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!DS1","v":"Annual Increase in Carbon (tC): Dry Lowland Forest, ha: Scrub Land"},{"$f":"'All TNC Plots'!DT1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!DU1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Casuarina"},{"$f":"'All TNC Plots'!DV1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Euc"},{"$f":"'All TNC Plots'!DW1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Natural"},{"$f":"'All TNC Plots'!DX1","v":"Annual Increase in Carbon (tC): Moist Forest, ha: Tabebuia"},{"$f":"'All TNC Plots'!DY1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Euc Red"},{"$f":"'All TNC Plots'!DZ1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Cryptomeria"},{"$f":"'All TNC Plots'!EA1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine<20y"},{"$f":"'All TNC Plots'!EB1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Pine>20y"},{"$f":"'All TNC Plots'!EC1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Araucaria"},{"$f":"'All TNC Plots'!ED1","v":"Annual Increase in Carbon (tC): Wet Upland Forest, ha: Natural"},{"$f":"'All TNC Plots'!EE1","v":"Annual Increase in Carbon (tC): Mangrove: Forest"},{"$f":"'All TNC Plots'!EF1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine<20y"},{"$f":"'All TNC Plots'!EG1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Pine>20y"},{"$f":"'All TNC Plots'!EH1","v":"Total Annual Increase in Carbon (tC) "},{"$f":"'All TNC Plots'!EI1","v":"Annual Increase in Carbon (tC): Wet Upland Forest Euc Red<20: "},{"$f":"'All TNC Plots'!EJ1","v":"Wood Removal: Wood Removal"},{"$f":"'All TNC Plots'!EK1","v":"Wood Removal: Fuelwood"},{"$f":"'All TNC Plots'!EL1","v":"Wood Removal: Disturbance"},{"$f":"'All TNC Plots'!EM1","v":"Wood Removal: Loss Total"},{"$f":"'All TNC Plots'!EN1","v":"Carbon seq: Net Increase in C Stock (tC/yr)"},{"$f":"'All TNC Plots'!EO1","v":"Carbon seq: Net Increase in C Stock (GgCO2e/yr)"}]
["UD1",{"$f":"B7","v":"BAU"},{"$f":"C7","v":"BAU"},{"$f":"D7","v":"BAU"},"BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1",{"$f":"BP7","v":"Scen 1"},"Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2",{"$f":"EB7","v":"Scen 2"},"Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,null,null,null,"CHECKS"]
["AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,"AREA OF FORESTS BY TYPE (Ha)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,null,"Carbon seq",null,null,null,null,"Ha ",null,null,null,null,null,null,null,null,null,null,null,null,"Carbon seq",null,"Carbon seq",null,"Carbon seq",null,null,"Carbon seq",null,"Carbon seq",null,"Carbon seq"]
["Year","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20","Total","WOOD REMOVAL","FUELWOOD","DISTURBANCE","LOSS TOTAL","NET INCREASE IN C STOCK",null,null,null,null,"Total","Total","Total",null,"Total","Total","Total",null,"Total","Total","Total",null,null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK",null,"NET INCREASE IN C STOCK"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y",null,null,null,null,null,null,"tC/yr","GgCO2e/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr",null,"tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr","tC/yr","GgCO2e/yr"]
["BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 1","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2","Scen 2",null,null,null,"BAU","Scen 1","Scen 2",null,"BAU","Scen 1","Scen 2",null,"BAU","Scen 1","Scen 2",null,null,"BAU","BAU","Scen 1","Scen 1","Scen 2","Scen 2",null,"BAU","BAU","Scen 1","Scen 1","Scen 2","Scen 2"]
[2006,{"$f":"'6. UD1 Assumptions'!C7","v":408},{"$f":"'6. UD1 Assumptions'!D7","v":116},{"$f":"'6. UD1 Assumptions'!E7","v":2389},{"$f":"'6. UD1 Assumptions'!F7","v":710},{"$f":"'6. UD1 Assumptions'!G7","v":12276},{"$f":"'6. UD1 Assumptions'!I7","v":176},{"$f":"'6. UD1 Assumptions'!J7","v":110},{"$f":"'6. UD1 Assumptions'!K7","v":889},{"$f":"'6. UD1 Assumptions'!L7","v":5085},{"$f":"'6. UD1 Assumptions'!M7","v":139},{"$f":"'6. UD1 Assumptions'!O7","v":546},{"$f":"'6. UD1 Assumptions'!P7","v":967},{"$f":"'6. UD1 Assumptions'!Q7","v":2684},{"$f":"'6. UD1 Assumptions'!R7","v":5478},{"$f":"'6. UD1 Assumptions'!S7","v":62},{"$f":"'6. UD1 Assumptions'!T7","v":15146},{"$f":"'6. UD1 Assumptions'!U7","v":61},{"$f":"'6. UD1 Assumptions'!W7","v":0},{"$f":"'6. UD1 Assumptions'!X7","v":0},{"$f":"'6. UD1 Assumptions'!Y7","v":0},{"$f":"SUM(B8:U8)","v":47242},{"$f":"'UD1 Cal_CStock old'!B12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U12","v":{"$error":"#REF!"}},{"$f":"SUM(W8:AP8)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB12","v":{"$error":"#REF!"}},{"$f":"SUM(AR8:AT8)","v":{"$error":"#REF!"}},{"$f":"AQ8-AU8","v":{"$error":"#REF!"}},{"$f":"-AV8*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. TNC Assumptions'!C39","v":408},{"$f":"'6. TNC Assumptions'!D39","v":116},{"$f":"'6. TNC Assumptions'!E39","v":2389},{"$f":"'6. TNC Assumptions'!F39","v":710},{"$f":"'6. TNC Assumptions'!G39","v":12276},{"$f":"'6. UD1 Assumptions'!I37","v":176},{"$f":"'6. UD1 Assumptions'!J37","v":110},{"$f":"'6. UD1 Assumptions'!K37","v":889},{"$f":"'6. UD1 Assumptions'!L37","v":5085},{"$f":"'6. UD1 Assumptions'!M37","v":139},{"$f":"'6. UD1 Assumptions'!O37","v":546},{"$f":"'6. UD1 Assumptions'!P37","v":967},{"$f":"'6. UD1 Assumptions'!Q37","v":2684},{"$f":"'6. UD1 Assumptions'!R37","v":5478},{"$f":"'6. UD1 Assumptions'!S37","v":62},{"$f":"'6. UD1 Assumptions'!T37","v":15146},{"$f":"'6. UD1 Assumptions'!U37","v":61},{"$f":"'6. UD1 Assumptions'!W37","v":0},{"$f":"'6. UD1 Assumptions'!X37","v":0},{"$f":"'6. UD1 Assumptions'!Y37","v":0},{"$f":"SUM(AX8:BQ8)","v":47242},{"$f":"'UD1 Cal_CStock old'!B45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U45","v":{"$error":"#REF!"}},{"$f":"SUM(BS8:CL8)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB45","v":{"$error":"#REF!"}},{"$f":"SUM(CN8:CP8)","v":{"$error":"#REF!"}},{"$f":"CM8-CQ8","v":{"$error":"#REF!"}},{"$f":"-CR8*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!C67","v":408},{"$f":"'6. UD1 Assumptions'!D67","v":116},{"$f":"'6. UD1 Assumptions'!E67","v":2389},{"$f":"'6. UD1 Assumptions'!F67","v":710},{"$f":"'6. UD1 Assumptions'!G67","v":12276},{"$f":"'6. UD1 Assumptions'!I67","v":176},{"$f":"'6. UD1 Assumptions'!J67","v":110},{"$f":"'6. UD1 Assumptions'!K67","v":889},{"$f":"'6. UD1 Assumptions'!L67","v":5085},{"$f":"'6. UD1 Assumptions'!M67","v":139},{"$f":"'6. UD1 Assumptions'!O67","v":546},{"$f":"'6. UD1 Assumptions'!P67","v":967},{"$f":"'6. UD1 Assumptions'!Q67","v":2684},{"$f":"'6. UD1 Assumptions'!R67","v":5478},{"$f":"'6. UD1 Assumptions'!S67","v":62},{"$f":"'6. UD1 Assumptions'!T67","v":15146},{"$f":"'6. UD1 Assumptions'!U67","v":61},{"$f":"'6. UD1 Assumptions'!W67","v":0},{"$f":"'6. UD1 Assumptions'!X67","v":0},{"$f":"'6. UD1 Assumptions'!Y67","v":0},{"$f":"SUM(CT8:DM8)","v":47242},{"$f":"'UD1 Cal_CStock old'!B79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U79","v":{"$error":"#REF!"}},{"$f":"SUM(DO8:EH8)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z79","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB79","v":{"$error":"#REF!"}},{"$f":"SUM(EJ8:EL8)","v":{"$error":"#REF!"}},{"$f":"EI8-EM8","v":{"$error":"#REF!"}},{"$f":"-EN8*44/12/1000","v":{"$error":"#REF!"}},null,null,null,{"$f":"V8","v":47242},{"$f":"BR8","v":47242},{"$f":"DN8","v":47242},null,{"$f":"'6. UD1 Assumptions'!Z7","v":47242},{"$f":"'6. UD1 Assumptions'!Z37","v":47242},{"$f":"'6. UD1 Assumptions'!Z67","v":47242},null,{"$f":"EW8-ES8","v":0},{"$f":"EX8-ET8","v":0},{"$f":"EY8-EU8","v":0},null,null,null,{"$f":"AW8","v":{"$error":"#REF!"}},null,{"$f":"CS8","v":{"$error":"#REF!"}},null,{"$f":"EO8","v":{"$error":"#REF!"}},null,null,{"$f":"'UD1 Cal_CStock old'!AH12","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH45","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH79","v":{"$error":"#REF!"}},null,{"$f":"FG8-FN8","v":{"$error":"#REF!"}},{"$f":"FI8-FP8","v":{"$error":"#REF!"}},{"$f":"FK8-FR8","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD1 Assumptions'!C8","v":384},{"$f":"'6. UD1 Assumptions'!D8","v":112},{"$f":"'6. UD1 Assumptions'!E8","v":2410},{"$f":"'6. UD1 Assumptions'!F8","v":710},{"$f":"'6. UD1 Assumptions'!G8","v":12276},{"$f":"'6. UD1 Assumptions'!I8","v":176},{"$f":"'6. UD1 Assumptions'!J8","v":110},{"$f":"'6. UD1 Assumptions'!K8","v":889},{"$f":"'6. UD1 Assumptions'!L8","v":5085},{"$f":"'6. UD1 Assumptions'!M8","v":139},{"$f":"'6. UD1 Assumptions'!O8","v":546},{"$f":"'6. UD1 Assumptions'!P8","v":967},{"$f":"'6. UD1 Assumptions'!Q8","v":2734},{"$f":"'6. UD1 Assumptions'!R8","v":5461},{"$f":"'6. UD1 Assumptions'!S8","v":62},{"$f":"'6. UD1 Assumptions'!T8","v":15113},{"$f":"'6. UD1 Assumptions'!U8","v":75},{"$f":"'6. UD1 Assumptions'!W8","v":0},{"$f":"'6. UD1 Assumptions'!X8","v":0},{"$f":"'6. UD1 Assumptions'!Y8","v":0},{"$f":"SUM(B9:U9)","v":47249},{"$f":"'UD1 Cal_CStock old'!B13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U13","v":{"$error":"#REF!"}},{"$f":"SUM(W9:AP9)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB13","v":{"$error":"#REF!"}},{"$f":"SUM(AR9:AT9)","v":{"$error":"#REF!"}},{"$f":"AQ9-AU9","v":{"$error":"#REF!"}},{"$f":"-AV9*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. TNC Assumptions'!C40","v":384},{"$f":"'6. TNC Assumptions'!D40","v":112},{"$f":"'6. TNC Assumptions'!E40","v":2410},{"$f":"'6. TNC Assumptions'!F40","v":710},{"$f":"'6. TNC Assumptions'!G40","v":12276},{"$f":"'6. UD1 Assumptions'!I38","v":176},{"$f":"'6. UD1 Assumptions'!J38","v":110},{"$f":"'6. UD1 Assumptions'!K38","v":889},{"$f":"'6. UD1 Assumptions'!L38","v":5085},{"$f":"'6. UD1 Assumptions'!M38","v":139},{"$f":"'6. UD1 Assumptions'!O38","v":546},{"$f":"'6. UD1 Assumptions'!P38","v":967},{"$f":"'6. UD1 Assumptions'!Q38","v":2734},{"$f":"'6. UD1 Assumptions'!R38","v":5461},{"$f":"'6. UD1 Assumptions'!S38","v":62},{"$f":"'6. UD1 Assumptions'!T38","v":15113},{"$f":"'6. UD1 Assumptions'!U38","v":75},{"$f":"'6. UD1 Assumptions'!W38","v":0},{"$f":"'6. UD1 Assumptions'!X38","v":0},{"$f":"'6. UD1 Assumptions'!Y38","v":0},{"$f":"SUM(AX9:BQ9)","v":47249},{"$f":"'UD1 Cal_CStock old'!B46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U46","v":{"$error":"#REF!"}},{"$f":"SUM(BS9:CL9)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB46","v":{"$error":"#REF!"}},{"$f":"SUM(CN9:CP9)","v":{"$error":"#REF!"}},{"$f":"CM9-CQ9","v":{"$error":"#REF!"}},{"$f":"-CR9*44/12/1000","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!C68","v":384},{"$f":"'6. UD1 Assumptions'!D68","v":112},{"$f":"'6. UD1 Assumptions'!E68","v":2410},{"$f":"'6. UD1 Assumptions'!F68","v":710},{"$f":"'6. UD1 Assumptions'!G68","v":12276},{"$f":"'6. UD1 Assumptions'!I68","v":176},{"$f":"'6. UD1 Assumptions'!J68","v":110},{"$f":"'6. UD1 Assumptions'!K68","v":889},{"$f":"'6. UD1 Assumptions'!L68","v":5085},{"$f":"'6. UD1 Assumptions'!M68","v":139},{"$f":"'6. UD1 Assumptions'!O68","v":546},{"$f":"'6. UD1 Assumptions'!P68","v":967},{"$f":"'6. UD1 Assumptions'!Q68","v":2734},{"$f":"'6. UD1 Assumptions'!R68","v":5461},{"$f":"'6. UD1 Assumptions'!S68","v":62},{"$f":"'6. UD1 Assumptions'!T68","v":15113},{"$f":"'6. UD1 Assumptions'!U68","v":75},{"$f":"'6. UD1 Assumptions'!W68","v":0},{"$f":"'6. UD1 Assumptions'!X68","v":0},{"$f":"'6. UD1 Assumptions'!Y68","v":0},{"$f":"SUM(CT9:DM9)","v":47249},{"$f":"'UD1 Cal_CStock old'!B80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U80","v":{"$error":"#REF!"}},{"$f":"SUM(DO9:EH9)","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!X80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z80","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB80","v":{"$error":"#REF!"}},{"$f":"SUM(EJ9:EL9)","v":{"$error":"#REF!"}},{"$f":"EI9-EM9","v":{"$error":"#REF!"}},{"$f":"-EN9*44/12/1000","v":{"$error":"#REF!"}},null,null,null,{"$f":"V9","v":47249},{"$f":"BR9","v":47249},{"$f":"DN9","v":47249},null,{"$f":"'6. UD1 Assumptions'!Z8","v":47249},{"$f":"'6. UD1 Assumptions'!Z38","v":47249},{"$f":"'6. UD1 Assumptions'!Z68","v":47249},null,{"$f":"EW9-ES9","v":0},{"$f":"EX9-ET9","v":0},{"$f":"EY9-EU9","v":0},null,null,null,{"$f":"AW9","v":{"$error":"#REF!"}},null,{"$f":"CS9","v":{"$error":"#REF!"}},null,{"$f":"EO9","v":{"$error":"#REF!"}},null,null,{"$f":"'UD1 Cal_CStock old'!AH13","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH46","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH80","v":{"$error":"#REF!"}},null,{"$f":"FG9-FN9","v":{"$error":"#REF!"}},{"$f":"FI9-FP9","v":{"$error":"#REF!"}},{"$f":"FK9-FR9","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. UD1 Assumptions'!C9","v":384},{"$f":"'6. UD1 Assumptions'!D9","v":112},{"$f":"'6. UD1 Assumptions'!E9","v":2413},{"$f":"'6. UD1 Assumptions'!F9","v":710},{"$f":"'6. UD1 Assumptions'!G9","v":12254},{"$f":"'6. UD1 Assumptions'!I9","v":176},{"$f":"'6. UD1 Assumptions'!J9","v":110},{"$f":"'6. UD1 Assumptions'!K9","v":889},{"$f":"'6. UD1 Assumptions'!L9","v":5085},{"$f":"'6. UD1 Assumptions'!M9","v":139},{"$f":"'6. UD1 Assumptions'!O9","v":550},{"$f":"'6. UD1 Assumptions'!P9","v":967},{"$f":"'6. UD1 Assumptions'!Q9","v":2533},{"$f":"'6. UD1 Assumptions'!R9","v":5632},{"$f":"'6. UD1 Assumptions'!S9","v":62},{"$f":"'6. UD1 Assumptions'!T9","v":15143},{"$f":"'6. UD1 Assumptions'!U9","v":84},{"$f":"'6. UD1 Assumptions'!W9","v":0},{"$f":"'6. UD1 Assumptions'!X9","v":0},{"$f":"'6. UD1 Assumptions'!Y9","v":0},47243,{"$f":"'UD1 Cal_CStock old'!B14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C41","v":384},{"$f":"'6. TNC Assumptions'!D41","v":112},{"$f":"'6. TNC Assumptions'!E41","v":2413},{"$f":"'6. TNC Assumptions'!F41","v":710},{"$f":"'6. TNC Assumptions'!G41","v":12254},{"$f":"'6. UD1 Assumptions'!I39","v":176},{"$f":"'6. UD1 Assumptions'!J39","v":110},{"$f":"'6. UD1 Assumptions'!K39","v":889},{"$f":"'6. UD1 Assumptions'!L39","v":5085},{"$f":"'6. UD1 Assumptions'!M39","v":139},{"$f":"'6. UD1 Assumptions'!O39","v":550},{"$f":"'6. UD1 Assumptions'!P39","v":967},{"$f":"'6. UD1 Assumptions'!Q39","v":2533},{"$f":"'6. UD1 Assumptions'!R39","v":5632},{"$f":"'6. UD1 Assumptions'!S39","v":62},{"$f":"'6. UD1 Assumptions'!T39","v":15143},{"$f":"'6. UD1 Assumptions'!U39","v":84},{"$f":"'6. UD1 Assumptions'!W39","v":0},{"$f":"'6. UD1 Assumptions'!X39","v":0},{"$f":"'6. UD1 Assumptions'!Y39","v":0},47243,{"$f":"'UD1 Cal_CStock old'!B47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB47","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C69","v":384},{"$f":"'6. UD1 Assumptions'!D69","v":112},{"$f":"'6. UD1 Assumptions'!E69","v":2413},{"$f":"'6. UD1 Assumptions'!F69","v":710},{"$f":"'6. UD1 Assumptions'!G69","v":12254},{"$f":"'6. UD1 Assumptions'!I69","v":176},{"$f":"'6. UD1 Assumptions'!J69","v":110},{"$f":"'6. UD1 Assumptions'!K69","v":889},{"$f":"'6. UD1 Assumptions'!L69","v":5085},{"$f":"'6. UD1 Assumptions'!M69","v":139},{"$f":"'6. UD1 Assumptions'!O69","v":550},{"$f":"'6. UD1 Assumptions'!P69","v":967},{"$f":"'6. UD1 Assumptions'!Q69","v":2533},{"$f":"'6. UD1 Assumptions'!R69","v":5632},{"$f":"'6. UD1 Assumptions'!S69","v":62},{"$f":"'6. UD1 Assumptions'!T69","v":15143},{"$f":"'6. UD1 Assumptions'!U69","v":84},{"$f":"'6. UD1 Assumptions'!W69","v":0},{"$f":"'6. UD1 Assumptions'!X69","v":0},{"$f":"'6. UD1 Assumptions'!Y69","v":0},47243,{"$f":"'UD1 Cal_CStock old'!B81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z81","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB81","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47243,47243,47243,null,{"$f":"'6. UD1 Assumptions'!Z9","v":47243},{"$f":"'6. UD1 Assumptions'!Z39","v":47243},{"$f":"'6. UD1 Assumptions'!Z69","v":47243},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH14","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH47","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH81","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2009,{"$f":"'6. UD1 Assumptions'!C10","v":384},{"$f":"'6. UD1 Assumptions'!D10","v":112},{"$f":"'6. UD1 Assumptions'!E10","v":2413},{"$f":"'6. UD1 Assumptions'!F10","v":710},{"$f":"'6. UD1 Assumptions'!G10","v":12254},{"$f":"'6. UD1 Assumptions'!I10","v":176},{"$f":"'6. UD1 Assumptions'!J10","v":110},{"$f":"'6. UD1 Assumptions'!K10","v":889},{"$f":"'6. UD1 Assumptions'!L10","v":5085},{"$f":"'6. UD1 Assumptions'!M10","v":139},{"$f":"'6. UD1 Assumptions'!O10","v":550},{"$f":"'6. UD1 Assumptions'!P10","v":967},{"$f":"'6. UD1 Assumptions'!Q10","v":2476},{"$f":"'6. UD1 Assumptions'!R10","v":5721},{"$f":"'6. UD1 Assumptions'!S10","v":62},{"$f":"'6. UD1 Assumptions'!T10","v":15111},{"$f":"'6. UD1 Assumptions'!U10","v":98},{"$f":"'6. UD1 Assumptions'!W10","v":0},{"$f":"'6. UD1 Assumptions'!X10","v":0},{"$f":"'6. UD1 Assumptions'!Y10","v":0},47257,{"$f":"'UD1 Cal_CStock old'!B15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C42","v":384},{"$f":"'6. TNC Assumptions'!D42","v":112},{"$f":"'6. TNC Assumptions'!E42","v":2413},{"$f":"'6. TNC Assumptions'!F42","v":710},{"$f":"'6. TNC Assumptions'!G42","v":12254},{"$f":"'6. UD1 Assumptions'!I40","v":176},{"$f":"'6. UD1 Assumptions'!J40","v":110},{"$f":"'6. UD1 Assumptions'!K40","v":889},{"$f":"'6. UD1 Assumptions'!L40","v":5085},{"$f":"'6. UD1 Assumptions'!M40","v":139},{"$f":"'6. UD1 Assumptions'!O40","v":550},{"$f":"'6. UD1 Assumptions'!P40","v":967},{"$f":"'6. UD1 Assumptions'!Q40","v":2476},{"$f":"'6. UD1 Assumptions'!R40","v":5721},{"$f":"'6. UD1 Assumptions'!S40","v":62},{"$f":"'6. UD1 Assumptions'!T40","v":15111},{"$f":"'6. UD1 Assumptions'!U40","v":98},{"$f":"'6. UD1 Assumptions'!W40","v":0},{"$f":"'6. UD1 Assumptions'!X40","v":0},{"$f":"'6. UD1 Assumptions'!Y40","v":0},47257,{"$f":"'UD1 Cal_CStock old'!B48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C70","v":384},{"$f":"'6. UD1 Assumptions'!D70","v":112},{"$f":"'6. UD1 Assumptions'!E70","v":2413},{"$f":"'6. UD1 Assumptions'!F70","v":710},{"$f":"'6. UD1 Assumptions'!G70","v":12254},{"$f":"'6. UD1 Assumptions'!I70","v":176},{"$f":"'6. UD1 Assumptions'!J70","v":110},{"$f":"'6. UD1 Assumptions'!K70","v":889},{"$f":"'6. UD1 Assumptions'!L70","v":5085},{"$f":"'6. UD1 Assumptions'!M70","v":139},{"$f":"'6. UD1 Assumptions'!O70","v":550},{"$f":"'6. UD1 Assumptions'!P70","v":967},{"$f":"'6. UD1 Assumptions'!Q70","v":2476},{"$f":"'6. UD1 Assumptions'!R70","v":5721},{"$f":"'6. UD1 Assumptions'!S70","v":62},{"$f":"'6. UD1 Assumptions'!T70","v":15111},{"$f":"'6. UD1 Assumptions'!U70","v":98},{"$f":"'6. UD1 Assumptions'!W70","v":0},{"$f":"'6. UD1 Assumptions'!X70","v":0},{"$f":"'6. UD1 Assumptions'!Y70","v":0},47257,{"$f":"'UD1 Cal_CStock old'!B82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z82","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB82","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47257,47257,47257,null,{"$f":"'6. UD1 Assumptions'!Z10","v":47257},{"$f":"'6. UD1 Assumptions'!Z40","v":47257},{"$f":"'6. UD1 Assumptions'!Z70","v":47257},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH15","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH48","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH82","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2010,{"$f":"'6. UD1 Assumptions'!C11","v":382},{"$f":"'6. UD1 Assumptions'!D11","v":112},{"$f":"'6. UD1 Assumptions'!E11","v":2433},{"$f":"'6. UD1 Assumptions'!F11","v":710},{"$f":"'6. UD1 Assumptions'!G11","v":12242},{"$f":"'6. UD1 Assumptions'!I11","v":174},{"$f":"'6. UD1 Assumptions'!J11","v":110},{"$f":"'6. UD1 Assumptions'!K11","v":889},{"$f":"'6. UD1 Assumptions'!L11","v":5079},{"$f":"'6. UD1 Assumptions'!M11","v":139},{"$f":"'6. UD1 Assumptions'!O11","v":565},{"$f":"'6. UD1 Assumptions'!P11","v":965},{"$f":"'6. UD1 Assumptions'!Q11","v":2382},{"$f":"'6. UD1 Assumptions'!R11","v":5817},{"$f":"'6. UD1 Assumptions'!S11","v":60},{"$f":"'6. UD1 Assumptions'!T11","v":15100},{"$f":"'6. UD1 Assumptions'!U11","v":112},{"$f":"'6. UD1 Assumptions'!W11","v":0},{"$f":"'6. UD1 Assumptions'!X11","v":0},{"$f":"'6. UD1 Assumptions'!Y11","v":0},47271,{"$f":"'UD1 Cal_CStock old'!B16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C43","v":382},{"$f":"'6. TNC Assumptions'!D43","v":112},{"$f":"'6. TNC Assumptions'!E43","v":2433},{"$f":"'6. TNC Assumptions'!F43","v":710},{"$f":"'6. TNC Assumptions'!G43","v":12242},{"$f":"'6. UD1 Assumptions'!I41","v":174},{"$f":"'6. UD1 Assumptions'!J41","v":110},{"$f":"'6. UD1 Assumptions'!K41","v":889},{"$f":"'6. UD1 Assumptions'!L41","v":5079},{"$f":"'6. UD1 Assumptions'!M41","v":139},{"$f":"'6. UD1 Assumptions'!O41","v":565},{"$f":"'6. UD1 Assumptions'!P41","v":965},{"$f":"'6. UD1 Assumptions'!Q41","v":2382},{"$f":"'6. UD1 Assumptions'!R41","v":5817},{"$f":"'6. UD1 Assumptions'!S41","v":60},{"$f":"'6. UD1 Assumptions'!T41","v":15100},{"$f":"'6. UD1 Assumptions'!U41","v":112},{"$f":"'6. UD1 Assumptions'!W41","v":0},{"$f":"'6. UD1 Assumptions'!X41","v":0},{"$f":"'6. UD1 Assumptions'!Y41","v":0},47271,{"$f":"'UD1 Cal_CStock old'!B49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB49","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C71","v":382},{"$f":"'6. UD1 Assumptions'!D71","v":112},{"$f":"'6. UD1 Assumptions'!E71","v":2433},{"$f":"'6. UD1 Assumptions'!F71","v":710},{"$f":"'6. UD1 Assumptions'!G71","v":12242},{"$f":"'6. UD1 Assumptions'!I71","v":174},{"$f":"'6. UD1 Assumptions'!J71","v":110},{"$f":"'6. UD1 Assumptions'!K71","v":889},{"$f":"'6. UD1 Assumptions'!L71","v":5079},{"$f":"'6. UD1 Assumptions'!M71","v":139},{"$f":"'6. UD1 Assumptions'!O71","v":565},{"$f":"'6. UD1 Assumptions'!P71","v":965},{"$f":"'6. UD1 Assumptions'!Q71","v":2382},{"$f":"'6. UD1 Assumptions'!R71","v":5817},{"$f":"'6. UD1 Assumptions'!S71","v":60},{"$f":"'6. UD1 Assumptions'!T71","v":15100},{"$f":"'6. UD1 Assumptions'!U71","v":112},{"$f":"'6. UD1 Assumptions'!W71","v":0},{"$f":"'6. UD1 Assumptions'!X71","v":0},{"$f":"'6. UD1 Assumptions'!Y71","v":0},47271,{"$f":"'UD1 Cal_CStock old'!B83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z83","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB83","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47271,47271,47271,null,{"$f":"'6. UD1 Assumptions'!Z11","v":47271},{"$f":"'6. UD1 Assumptions'!Z41","v":47271},{"$f":"'6. UD1 Assumptions'!Z71","v":47271},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH16","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH49","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH83","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"$f":"'6. UD1 Assumptions'!C12","v":382},{"$f":"'6. UD1 Assumptions'!D12","v":112},{"$f":"'6. UD1 Assumptions'!E12","v":2437},{"$f":"'6. UD1 Assumptions'!F12","v":710},{"$f":"'6. UD1 Assumptions'!G12","v":12242},{"$f":"'6. UD1 Assumptions'!I12","v":174},{"$f":"'6. UD1 Assumptions'!J12","v":110},{"$f":"'6. UD1 Assumptions'!K12","v":889},{"$f":"'6. UD1 Assumptions'!L12","v":5079},{"$f":"'6. UD1 Assumptions'!M12","v":139},{"$f":"'6. UD1 Assumptions'!O12","v":565},{"$f":"'6. UD1 Assumptions'!P12","v":965},{"$f":"'6. UD1 Assumptions'!Q12","v":2268},{"$f":"'6. UD1 Assumptions'!R12","v":5908},{"$f":"'6. UD1 Assumptions'!S12","v":60},{"$f":"'6. UD1 Assumptions'!T12","v":15100},{"$f":"'6. UD1 Assumptions'!U12","v":127},{"$f":"'6. UD1 Assumptions'!W12","v":0},{"$f":"'6. UD1 Assumptions'!X12","v":0},{"$f":"'6. UD1 Assumptions'!Y12","v":0},47267,{"$f":"'UD1 Cal_CStock old'!B17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C44","v":382},{"$f":"'6. TNC Assumptions'!D44","v":112},{"$f":"'6. TNC Assumptions'!E44","v":2437},{"$f":"'6. TNC Assumptions'!F44","v":710},{"$f":"'6. TNC Assumptions'!G44","v":12242},{"$f":"'6. UD1 Assumptions'!I42","v":174},{"$f":"'6. UD1 Assumptions'!J42","v":110},{"$f":"'6. UD1 Assumptions'!K42","v":889},{"$f":"'6. UD1 Assumptions'!L42","v":5079},{"$f":"'6. UD1 Assumptions'!M42","v":139},{"$f":"'6. UD1 Assumptions'!O42","v":565},{"$f":"'6. UD1 Assumptions'!P42","v":965},{"$f":"'6. UD1 Assumptions'!Q42","v":2268},{"$f":"'6. UD1 Assumptions'!R42","v":5908},{"$f":"'6. UD1 Assumptions'!S42","v":60},{"$f":"'6. UD1 Assumptions'!T42","v":15100},{"$f":"'6. UD1 Assumptions'!U42","v":127},{"$f":"'6. UD1 Assumptions'!W42","v":0},{"$f":"'6. UD1 Assumptions'!X42","v":0},{"$f":"'6. UD1 Assumptions'!Y42","v":0},47267,{"$f":"'UD1 Cal_CStock old'!B50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB50","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C72","v":382},{"$f":"'6. UD1 Assumptions'!D72","v":112},{"$f":"'6. UD1 Assumptions'!E72","v":2437},{"$f":"'6. UD1 Assumptions'!F72","v":710},{"$f":"'6. UD1 Assumptions'!G72","v":12242},{"$f":"'6. UD1 Assumptions'!I72","v":174},{"$f":"'6. UD1 Assumptions'!J72","v":110},{"$f":"'6. UD1 Assumptions'!K72","v":889},{"$f":"'6. UD1 Assumptions'!L72","v":5079},{"$f":"'6. UD1 Assumptions'!M72","v":139},{"$f":"'6. UD1 Assumptions'!O72","v":565},{"$f":"'6. UD1 Assumptions'!P72","v":965},{"$f":"'6. UD1 Assumptions'!Q72","v":2268},{"$f":"'6. UD1 Assumptions'!R72","v":5908},{"$f":"'6. UD1 Assumptions'!S72","v":60},{"$f":"'6. UD1 Assumptions'!T72","v":15100},{"$f":"'6. UD1 Assumptions'!U72","v":127},{"$f":"'6. UD1 Assumptions'!W72","v":0},{"$f":"'6. UD1 Assumptions'!X72","v":0},{"$f":"'6. UD1 Assumptions'!Y72","v":0},47267,{"$f":"'UD1 Cal_CStock old'!B84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z84","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB84","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47267,47267,47267,null,{"$f":"'6. UD1 Assumptions'!Z12","v":47267},{"$f":"'6. UD1 Assumptions'!Z42","v":47267},{"$f":"'6. UD1 Assumptions'!Z72","v":47267},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH17","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH50","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH84","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2012,{"$f":"'6. UD1 Assumptions'!C13","v":382},{"$f":"'6. UD1 Assumptions'!D13","v":112},{"$f":"'6. UD1 Assumptions'!E13","v":2437},{"$f":"'6. UD1 Assumptions'!F13","v":710},{"$f":"'6. UD1 Assumptions'!G13","v":12242},{"$f":"'6. UD1 Assumptions'!I13","v":174},{"$f":"'6. UD1 Assumptions'!J13","v":110},{"$f":"'6. UD1 Assumptions'!K13","v":889},{"$f":"'6. UD1 Assumptions'!L13","v":5079},{"$f":"'6. UD1 Assumptions'!M13","v":139},{"$f":"'6. UD1 Assumptions'!O13","v":565},{"$f":"'6. UD1 Assumptions'!P13","v":965},{"$f":"'6. UD1 Assumptions'!Q13","v":2203},{"$f":"'6. UD1 Assumptions'!R13","v":5976},{"$f":"'6. UD1 Assumptions'!S13","v":60},{"$f":"'6. UD1 Assumptions'!T13","v":15100},{"$f":"'6. UD1 Assumptions'!U13","v":140},{"$f":"'6. UD1 Assumptions'!W13","v":0},{"$f":"'6. UD1 Assumptions'!X13","v":0},{"$f":"'6. UD1 Assumptions'!Y13","v":0},47283,{"$f":"'UD1 Cal_CStock old'!B18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C45","v":382},{"$f":"'6. TNC Assumptions'!D45","v":112},{"$f":"'6. TNC Assumptions'!E45","v":2437},{"$f":"'6. TNC Assumptions'!F45","v":710},{"$f":"'6. TNC Assumptions'!G45","v":12242},{"$f":"'6. UD1 Assumptions'!I43","v":174},{"$f":"'6. UD1 Assumptions'!J43","v":110},{"$f":"'6. UD1 Assumptions'!K43","v":889},{"$f":"'6. UD1 Assumptions'!L43","v":5079},{"$f":"'6. UD1 Assumptions'!M43","v":139},{"$f":"'6. UD1 Assumptions'!O43","v":565},{"$f":"'6. UD1 Assumptions'!P43","v":965},{"$f":"'6. UD1 Assumptions'!Q43","v":2203},{"$f":"'6. UD1 Assumptions'!R43","v":5976},{"$f":"'6. UD1 Assumptions'!S43","v":60},{"$f":"'6. UD1 Assumptions'!T43","v":15100},{"$f":"'6. UD1 Assumptions'!U43","v":140},{"$f":"'6. UD1 Assumptions'!W43","v":0},{"$f":"'6. UD1 Assumptions'!X43","v":0},{"$f":"'6. UD1 Assumptions'!Y43","v":0},47283,{"$f":"'UD1 Cal_CStock old'!B51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB51","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C73","v":382},{"$f":"'6. UD1 Assumptions'!D73","v":112},{"$f":"'6. UD1 Assumptions'!E73","v":2437},{"$f":"'6. UD1 Assumptions'!F73","v":710},{"$f":"'6. UD1 Assumptions'!G73","v":12242},{"$f":"'6. UD1 Assumptions'!I73","v":174},{"$f":"'6. UD1 Assumptions'!J73","v":110},{"$f":"'6. UD1 Assumptions'!K73","v":889},{"$f":"'6. UD1 Assumptions'!L73","v":5079},{"$f":"'6. UD1 Assumptions'!M73","v":139},{"$f":"'6. UD1 Assumptions'!O73","v":565},{"$f":"'6. UD1 Assumptions'!P73","v":965},{"$f":"'6. UD1 Assumptions'!Q73","v":2203},{"$f":"'6. UD1 Assumptions'!R73","v":5976},{"$f":"'6. UD1 Assumptions'!S73","v":60},{"$f":"'6. UD1 Assumptions'!T73","v":15100},{"$f":"'6. UD1 Assumptions'!U73","v":140},{"$f":"'6. UD1 Assumptions'!W73","v":0},{"$f":"'6. UD1 Assumptions'!X73","v":0},{"$f":"'6. UD1 Assumptions'!Y73","v":0},47283,{"$f":"'UD1 Cal_CStock old'!B85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z85","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB85","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47283,47283,47283,null,{"$f":"'6. UD1 Assumptions'!Z13","v":47283},{"$f":"'6. UD1 Assumptions'!Z43","v":47283},{"$f":"'6. UD1 Assumptions'!Z73","v":47283},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH18","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH51","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH85","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2013,{"$f":"'6. UD1 Assumptions'!C14","v":382},{"$f":"'6. UD1 Assumptions'!D14","v":111},{"$f":"'6. UD1 Assumptions'!E14","v":2402},{"$f":"'6. UD1 Assumptions'!F14","v":710},{"$f":"'6. UD1 Assumptions'!G14","v":12243},{"$f":"'6. UD1 Assumptions'!I14","v":174},{"$f":"'6. UD1 Assumptions'!J14","v":110},{"$f":"'6. UD1 Assumptions'!K14","v":889},{"$f":"'6. UD1 Assumptions'!L14","v":5079},{"$f":"'6. UD1 Assumptions'!M14","v":139},{"$f":"'6. UD1 Assumptions'!O14","v":565},{"$f":"'6. UD1 Assumptions'!P14","v":965},{"$f":"'6. UD1 Assumptions'!Q14","v":2245},{"$f":"'6. UD1 Assumptions'!R14","v":5934},{"$f":"'6. UD1 Assumptions'!S14","v":60},{"$f":"'6. UD1 Assumptions'!T14","v":15100},{"$f":"'6. UD1 Assumptions'!U14","v":160},{"$f":"'6. UD1 Assumptions'!W14","v":0},{"$f":"'6. UD1 Assumptions'!X14","v":0},{"$f":"'6. UD1 Assumptions'!Y14","v":0},47268,{"$f":"'UD1 Cal_CStock old'!B19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C46","v":382},{"$f":"'6. TNC Assumptions'!D46","v":111},{"$f":"'6. TNC Assumptions'!E46","v":2402},{"$f":"'6. TNC Assumptions'!F46","v":710},{"$f":"'6. TNC Assumptions'!G46","v":12243},{"$f":"'6. UD1 Assumptions'!I44","v":174},{"$f":"'6. UD1 Assumptions'!J44","v":110},{"$f":"'6. UD1 Assumptions'!K44","v":889},{"$f":"'6. UD1 Assumptions'!L44","v":5079},{"$f":"'6. UD1 Assumptions'!M44","v":139},{"$f":"'6. UD1 Assumptions'!O44","v":565},{"$f":"'6. UD1 Assumptions'!P44","v":965},{"$f":"'6. UD1 Assumptions'!Q44","v":2245},{"$f":"'6. UD1 Assumptions'!R44","v":5934},{"$f":"'6. UD1 Assumptions'!S44","v":60},{"$f":"'6. UD1 Assumptions'!T44","v":15100},{"$f":"'6. UD1 Assumptions'!U44","v":160},{"$f":"'6. UD1 Assumptions'!W44","v":0},{"$f":"'6. UD1 Assumptions'!X44","v":0},{"$f":"'6. UD1 Assumptions'!Y44","v":0},47268,{"$f":"'UD1 Cal_CStock old'!B52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U52","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB52","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C74","v":382},{"$f":"'6. UD1 Assumptions'!D74","v":111},{"$f":"'6. UD1 Assumptions'!E74","v":2402},{"$f":"'6. UD1 Assumptions'!F74","v":710},{"$f":"'6. UD1 Assumptions'!G74","v":12243},{"$f":"'6. UD1 Assumptions'!I74","v":174},{"$f":"'6. UD1 Assumptions'!J74","v":110},{"$f":"'6. UD1 Assumptions'!K74","v":889},{"$f":"'6. UD1 Assumptions'!L74","v":5079},{"$f":"'6. UD1 Assumptions'!M74","v":139},{"$f":"'6. UD1 Assumptions'!O74","v":565},{"$f":"'6. UD1 Assumptions'!P74","v":965},{"$f":"'6. UD1 Assumptions'!Q74","v":2245},{"$f":"'6. UD1 Assumptions'!R74","v":5934},{"$f":"'6. UD1 Assumptions'!S74","v":60},{"$f":"'6. UD1 Assumptions'!T74","v":15100},{"$f":"'6. UD1 Assumptions'!U74","v":160},{"$f":"'6. UD1 Assumptions'!W74","v":0},{"$f":"'6. UD1 Assumptions'!X74","v":0},{"$f":"'6. UD1 Assumptions'!Y74","v":0},47268,{"$f":"'UD1 Cal_CStock old'!B86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z86","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB86","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47268,47268,47268,null,{"$f":"'6. UD1 Assumptions'!Z14","v":47268},{"$f":"'6. UD1 Assumptions'!Z44","v":47268},{"$f":"'6. UD1 Assumptions'!Z74","v":47268},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH19","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH52","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH86","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2014,{"$f":"'6. UD1 Assumptions'!C15","v":382},{"$f":"'6. UD1 Assumptions'!D15","v":106},{"$f":"'6. UD1 Assumptions'!E15","v":2402},{"$f":"'6. UD1 Assumptions'!F15","v":710},{"$f":"'6. UD1 Assumptions'!G15","v":12243},{"$f":"'6. UD1 Assumptions'!I15","v":174},{"$f":"'6. UD1 Assumptions'!J15","v":110},{"$f":"'6. UD1 Assumptions'!K15","v":889},{"$f":"'6. UD1 Assumptions'!L15","v":5079},{"$f":"'6. UD1 Assumptions'!M15","v":139},{"$f":"'6. UD1 Assumptions'!O15","v":565},{"$f":"'6. UD1 Assumptions'!P15","v":965},{"$f":"'6. UD1 Assumptions'!Q15","v":2271},{"$f":"'6. UD1 Assumptions'!R15","v":5866},{"$f":"'6. UD1 Assumptions'!S15","v":60},{"$f":"'6. UD1 Assumptions'!T15","v":15142},{"$f":"'6. UD1 Assumptions'!U15","v":181},{"$f":"'6. UD1 Assumptions'!W15","v":0},{"$f":"'6. UD1 Assumptions'!X15","v":0},{"$f":"'6. UD1 Assumptions'!Y15","v":0},47284,{"$f":"'UD1 Cal_CStock old'!B20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C47","v":382},{"$f":"'6. TNC Assumptions'!D47","v":106},{"$f":"'6. TNC Assumptions'!E47","v":2402},{"$f":"'6. TNC Assumptions'!F47","v":710},{"$f":"'6. TNC Assumptions'!G47","v":12243},{"$f":"'6. UD1 Assumptions'!I45","v":174},{"$f":"'6. UD1 Assumptions'!J45","v":110},{"$f":"'6. UD1 Assumptions'!K45","v":889},{"$f":"'6. UD1 Assumptions'!L45","v":5079},{"$f":"'6. UD1 Assumptions'!M45","v":139},{"$f":"'6. UD1 Assumptions'!O45","v":565},{"$f":"'6. UD1 Assumptions'!P45","v":965},{"$f":"'6. UD1 Assumptions'!Q45","v":2271},{"$f":"'6. UD1 Assumptions'!R45","v":5866},{"$f":"'6. UD1 Assumptions'!S45","v":60},{"$f":"'6. UD1 Assumptions'!T45","v":15142},{"$f":"'6. UD1 Assumptions'!U45","v":181},{"$f":"'6. UD1 Assumptions'!W45","v":0},{"$f":"'6. UD1 Assumptions'!X45","v":0},{"$f":"'6. UD1 Assumptions'!Y45","v":0},47284,{"$f":"'UD1 Cal_CStock old'!B53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB53","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C75","v":382},{"$f":"'6. UD1 Assumptions'!D75","v":106},{"$f":"'6. UD1 Assumptions'!E75","v":2402},{"$f":"'6. UD1 Assumptions'!F75","v":710},{"$f":"'6. UD1 Assumptions'!G75","v":12243},{"$f":"'6. UD1 Assumptions'!I75","v":174},{"$f":"'6. UD1 Assumptions'!J75","v":110},{"$f":"'6. UD1 Assumptions'!K75","v":889},{"$f":"'6. UD1 Assumptions'!L75","v":5079},{"$f":"'6. UD1 Assumptions'!M75","v":139},{"$f":"'6. UD1 Assumptions'!O75","v":565},{"$f":"'6. UD1 Assumptions'!P75","v":965},{"$f":"'6. UD1 Assumptions'!Q75","v":2271},{"$f":"'6. UD1 Assumptions'!R75","v":5866},{"$f":"'6. UD1 Assumptions'!S75","v":60},{"$f":"'6. UD1 Assumptions'!T75","v":15142},{"$f":"'6. UD1 Assumptions'!U75","v":181},{"$f":"'6. UD1 Assumptions'!W75","v":0},{"$f":"'6. UD1 Assumptions'!X75","v":0},{"$f":"'6. UD1 Assumptions'!Y75","v":0},47284,{"$f":"'UD1 Cal_CStock old'!B87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z87","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB87","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47284,47284,47284,null,{"$f":"'6. UD1 Assumptions'!Z15","v":47284},{"$f":"'6. UD1 Assumptions'!Z45","v":47284},{"$f":"'6. UD1 Assumptions'!Z75","v":47284},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH20","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH53","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH87","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A16+1","v":2015},{"$f":"'6. UD1 Assumptions'!C16","v":382},{"$f":"'6. UD1 Assumptions'!D16","v":106},{"$f":"'6. UD1 Assumptions'!E16","v":2402},{"$f":"'6. UD1 Assumptions'!F16","v":710},{"$f":"'6. UD1 Assumptions'!G16","v":12243},{"$f":"'6. UD1 Assumptions'!I16","v":174},{"$f":"'6. UD1 Assumptions'!J16","v":110},{"$f":"'6. UD1 Assumptions'!K16","v":889},{"$f":"'6. UD1 Assumptions'!L16","v":5079},{"$f":"'6. UD1 Assumptions'!M16","v":139},{"$f":"'6. UD1 Assumptions'!O16","v":565},{"$f":"'6. UD1 Assumptions'!P16","v":965},{"$f":"'6. UD1 Assumptions'!Q16","v":2271},{"$f":"'6. UD1 Assumptions'!R16","v":5832},{"$f":"'6. UD1 Assumptions'!S16","v":60},{"$f":"'6. UD1 Assumptions'!T16","v":15142},{"$f":"'6. UD1 Assumptions'!U16","v":182},{"$f":"'6. UD1 Assumptions'!W16","v":0},{"$f":"'6. UD1 Assumptions'!X16","v":0},{"$f":"'6. UD1 Assumptions'!Y16","v":0},47251,{"$f":"'UD1 Cal_CStock old'!B21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C48","v":382},{"$f":"'6. TNC Assumptions'!D48","v":106},{"$f":"'6. TNC Assumptions'!E48","v":2402},{"$f":"'6. TNC Assumptions'!F48","v":710},{"$f":"'6. TNC Assumptions'!G48","v":12243},{"$f":"'6. UD1 Assumptions'!I46","v":174},{"$f":"'6. UD1 Assumptions'!J46","v":110},{"$f":"'6. UD1 Assumptions'!K46","v":889},{"$f":"'6. UD1 Assumptions'!L46","v":5079},{"$f":"'6. UD1 Assumptions'!M46","v":139},{"$f":"'6. UD1 Assumptions'!O46","v":565},{"$f":"'6. UD1 Assumptions'!P46","v":965},{"$f":"'6. UD1 Assumptions'!Q46","v":2271},{"$f":"'6. UD1 Assumptions'!R46","v":5832},{"$f":"'6. UD1 Assumptions'!S46","v":60},{"$f":"'6. UD1 Assumptions'!T46","v":15142},{"$f":"'6. UD1 Assumptions'!U46","v":182},{"$f":"'6. UD1 Assumptions'!W46","v":0},{"$f":"'6. UD1 Assumptions'!X46","v":0},{"$f":"'6. UD1 Assumptions'!Y46","v":0},47251,{"$f":"'UD1 Cal_CStock old'!B54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB54","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C76","v":382},{"$f":"'6. UD1 Assumptions'!D76","v":106},{"$f":"'6. UD1 Assumptions'!E76","v":2402},{"$f":"'6. UD1 Assumptions'!F76","v":710},{"$f":"'6. UD1 Assumptions'!G76","v":12243},{"$f":"'6. UD1 Assumptions'!I76","v":174},{"$f":"'6. UD1 Assumptions'!J76","v":110},{"$f":"'6. UD1 Assumptions'!K76","v":889},{"$f":"'6. UD1 Assumptions'!L76","v":5079},{"$f":"'6. UD1 Assumptions'!M76","v":139},{"$f":"'6. UD1 Assumptions'!O76","v":565},{"$f":"'6. UD1 Assumptions'!P76","v":965},{"$f":"'6. UD1 Assumptions'!Q76","v":2271},{"$f":"'6. UD1 Assumptions'!R76","v":5832},{"$f":"'6. UD1 Assumptions'!S76","v":60},{"$f":"'6. UD1 Assumptions'!T76","v":15142},{"$f":"'6. UD1 Assumptions'!U76","v":182},{"$f":"'6. UD1 Assumptions'!W76","v":0},{"$f":"'6. UD1 Assumptions'!X76","v":0},{"$f":"'6. UD1 Assumptions'!Y76","v":0},47251,{"$f":"'UD1 Cal_CStock old'!B88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z88","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB88","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47251,47251,47251,null,{"$f":"'6. UD1 Assumptions'!Z16","v":47251},{"$f":"'6. UD1 Assumptions'!Z46","v":47251},{"$f":"'6. UD1 Assumptions'!Z76","v":47251},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH21","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH54","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH88","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A17+1","v":2016},{"$f":"'6. UD1 Assumptions'!C17","v":382},{"$f":"'6. UD1 Assumptions'!D17","v":106},{"$f":"'6. UD1 Assumptions'!E17","v":2402},{"$f":"'6. UD1 Assumptions'!F17","v":710},{"$f":"'6. UD1 Assumptions'!G17","v":12243},{"$f":"'6. UD1 Assumptions'!I17","v":174},{"$f":"'6. UD1 Assumptions'!J17","v":110},{"$f":"'6. UD1 Assumptions'!K17","v":889},{"$f":"'6. UD1 Assumptions'!L17","v":5079},{"$f":"'6. UD1 Assumptions'!M17","v":139},{"$f":"'6. UD1 Assumptions'!O17","v":565},{"$f":"'6. UD1 Assumptions'!P17","v":965},{"$f":"'6. UD1 Assumptions'!Q17","v":2271},{"$f":"'6. UD1 Assumptions'!R17","v":5837},{"$f":"'6. UD1 Assumptions'!S17","v":60},{"$f":"'6. UD1 Assumptions'!T17","v":15142},{"$f":"'6. UD1 Assumptions'!U17","v":183},{"$f":"'6. UD1 Assumptions'!W17","v":0},{"$f":"'6. UD1 Assumptions'!X17","v":0},{"$f":"'6. UD1 Assumptions'!Y17","v":0},47257,{"$f":"'UD1 Cal_CStock old'!B22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C49","v":382},{"$f":"'6. TNC Assumptions'!D49","v":108.28},{"$f":"'6. TNC Assumptions'!E49","v":2402},{"$f":"'6. TNC Assumptions'!F49","v":711.82},{"$f":"'6. TNC Assumptions'!G49","v":12249.23},{"$f":"'6. UD1 Assumptions'!I47","v":174},{"$f":"'6. UD1 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K47","v":890.27},{"$f":"'6. UD1 Assumptions'!L47","v":5081.82},{"$f":"'6. UD1 Assumptions'!M47","v":139.91},{"$f":"'6. UD1 Assumptions'!O47","v":565},{"$f":"'6. UD1 Assumptions'!P47","v":965},{"$f":"'6. UD1 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R47","v":5837},{"$f":"'6. UD1 Assumptions'!S47","v":61.25},{"$f":"'6. UD1 Assumptions'!T47","v":15146.58},{"$f":"'6. UD1 Assumptions'!U47","v":183},{"$f":"'6. UD1 Assumptions'!W47","v":0},{"$f":"'6. UD1 Assumptions'!X47","v":0},{"$f":"'6. UD1 Assumptions'!Y47","v":0},47282.244545454545,{"$f":"'UD1 Cal_CStock old'!B55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB55","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C77","v":382},{"$f":"'6. UD1 Assumptions'!D77","v":108.28},{"$f":"'6. UD1 Assumptions'!E77","v":2402},{"$f":"'6. UD1 Assumptions'!F77","v":711.82},{"$f":"'6. UD1 Assumptions'!G77","v":12249.23},{"$f":"'6. UD1 Assumptions'!I77","v":174},{"$f":"'6. UD1 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K77","v":890.27},{"$f":"'6. UD1 Assumptions'!L77","v":5081.82},{"$f":"'6. UD1 Assumptions'!M77","v":139.91},{"$f":"'6. UD1 Assumptions'!O77","v":565},{"$f":"'6. UD1 Assumptions'!P77","v":965},{"$f":"'6. UD1 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R77","v":5837},{"$f":"'6. UD1 Assumptions'!S77","v":61.25},{"$f":"'6. UD1 Assumptions'!T77","v":15146.58},{"$f":"'6. UD1 Assumptions'!U77","v":183},{"$f":"'6. UD1 Assumptions'!W77","v":0},{"$f":"'6. UD1 Assumptions'!X77","v":0},{"$f":"'6. UD1 Assumptions'!Y77","v":0},47282.244545454545,{"$f":"'UD1 Cal_CStock old'!B89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z89","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB89","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47257,47282.244545454545,47282.244545454545,null,{"$f":"'6. UD1 Assumptions'!Z17","v":47257},{"$f":"'6. UD1 Assumptions'!Z47","v":47282.244545454545},{"$f":"'6. UD1 Assumptions'!Z77","v":47282.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH22","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH55","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH89","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2017,{"$f":"'6. UD1 Assumptions'!C18","v":382},{"$f":"'6. UD1 Assumptions'!D18","v":106},{"$f":"'6. UD1 Assumptions'!E18","v":2402},{"$f":"'6. UD1 Assumptions'!F18","v":710},{"$f":"'6. UD1 Assumptions'!G18","v":12243},{"$f":"'6. UD1 Assumptions'!I18","v":174},{"$f":"'6. UD1 Assumptions'!J18","v":110},{"$f":"'6. UD1 Assumptions'!K18","v":889},{"$f":"'6. UD1 Assumptions'!L18","v":5079},{"$f":"'6. UD1 Assumptions'!M18","v":139},{"$f":"'6. UD1 Assumptions'!O18","v":565},{"$f":"'6. UD1 Assumptions'!P18","v":965},{"$f":"'6. UD1 Assumptions'!Q18","v":2271},{"$f":"'6. UD1 Assumptions'!R18","v":5842},{"$f":"'6. UD1 Assumptions'!S18","v":60},{"$f":"'6. UD1 Assumptions'!T18","v":15142},{"$f":"'6. UD1 Assumptions'!U18","v":184},{"$f":"'6. UD1 Assumptions'!W18","v":0},{"$f":"'6. UD1 Assumptions'!X18","v":0},{"$f":"'6. UD1 Assumptions'!Y18","v":0},47263,{"$f":"'UD1 Cal_CStock old'!B23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C50","v":382},{"$f":"'6. TNC Assumptions'!D50","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E50","v":2402},{"$f":"'6. TNC Assumptions'!F50","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G50","v":12258.117184730743},{"$f":"'6. UD1 Assumptions'!I48","v":174},{"$f":"'6. UD1 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M48","v":141.12831165935137},{"$f":"'6. UD1 Assumptions'!O48","v":565},{"$f":"'6. UD1 Assumptions'!P48","v":965},{"$f":"'6. UD1 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R48","v":5842},{"$f":"'6. UD1 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U48","v":184},{"$f":"'6. UD1 Assumptions'!W48","v":0},{"$f":"'6. UD1 Assumptions'!X48","v":0},{"$f":"'6. UD1 Assumptions'!Y48","v":0},47323.244545454545,{"$f":"'UD1 Cal_CStock old'!B56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB56","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C78","v":382},{"$f":"'6. UD1 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD1 Assumptions'!E78","v":2402},{"$f":"'6. UD1 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD1 Assumptions'!G78","v":12258.117184730743},{"$f":"'6. UD1 Assumptions'!I78","v":174},{"$f":"'6. UD1 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M78","v":141.12831165935137},{"$f":"'6. UD1 Assumptions'!O78","v":565},{"$f":"'6. UD1 Assumptions'!P78","v":965},{"$f":"'6. UD1 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R78","v":5842},{"$f":"'6. UD1 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U78","v":184},{"$f":"'6. UD1 Assumptions'!W78","v":0},{"$f":"'6. UD1 Assumptions'!X78","v":0},{"$f":"'6. UD1 Assumptions'!Y78","v":0},47323.244545454545,{"$f":"'UD1 Cal_CStock old'!B90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z90","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB90","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47263,47323.244545454545,47323.244545454545,null,{"$f":"'6. UD1 Assumptions'!Z18","v":47263},{"$f":"'6. UD1 Assumptions'!Z48","v":47323.244545454545},{"$f":"'6. UD1 Assumptions'!Z78","v":47323.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH23","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH56","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH90","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2018,{"$f":"'6. UD1 Assumptions'!C19","v":382},{"$f":"'6. UD1 Assumptions'!D19","v":106},{"$f":"'6. UD1 Assumptions'!E19","v":2402},{"$f":"'6. UD1 Assumptions'!F19","v":710},{"$f":"'6. UD1 Assumptions'!G19","v":12243},{"$f":"'6. UD1 Assumptions'!I19","v":174},{"$f":"'6. UD1 Assumptions'!J19","v":110},{"$f":"'6. UD1 Assumptions'!K19","v":889},{"$f":"'6. UD1 Assumptions'!L19","v":5079},{"$f":"'6. UD1 Assumptions'!M19","v":139},{"$f":"'6. UD1 Assumptions'!O19","v":565},{"$f":"'6. UD1 Assumptions'!P19","v":965},{"$f":"'6. UD1 Assumptions'!Q19","v":2271},{"$f":"'6. UD1 Assumptions'!R19","v":5847},{"$f":"'6. UD1 Assumptions'!S19","v":60},{"$f":"'6. UD1 Assumptions'!T19","v":15142},{"$f":"'6. UD1 Assumptions'!U19","v":185},{"$f":"'6. UD1 Assumptions'!W19","v":0},{"$f":"'6. UD1 Assumptions'!X19","v":0},{"$f":"'6. UD1 Assumptions'!Y19","v":0},47269,{"$f":"'UD1 Cal_CStock old'!B24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB24","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C51","v":382},{"$f":"'6. TNC Assumptions'!D51","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E51","v":2402},{"$f":"'6. TNC Assumptions'!F51","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G51","v":12269.086509884117},{"$f":"'6. UD1 Assumptions'!I49","v":174},{"$f":"'6. UD1 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M49","v":142.38143222325562},{"$f":"'6. UD1 Assumptions'!O49","v":565},{"$f":"'6. UD1 Assumptions'!P49","v":965},{"$f":"'6. UD1 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R49","v":5847},{"$f":"'6. UD1 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U49","v":185},{"$f":"'6. UD1 Assumptions'!W49","v":0},{"$f":"'6. UD1 Assumptions'!X49","v":0},{"$f":"'6. UD1 Assumptions'!Y49","v":0},47369.244545454545,{"$f":"'UD1 Cal_CStock old'!B57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C79","v":382},{"$f":"'6. UD1 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD1 Assumptions'!E79","v":2402},{"$f":"'6. UD1 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD1 Assumptions'!G79","v":12269.086509884117},{"$f":"'6. UD1 Assumptions'!I79","v":174},{"$f":"'6. UD1 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M79","v":142.38143222325562},{"$f":"'6. UD1 Assumptions'!O79","v":565},{"$f":"'6. UD1 Assumptions'!P79","v":965},{"$f":"'6. UD1 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R79","v":5847},{"$f":"'6. UD1 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U79","v":185},{"$f":"'6. UD1 Assumptions'!W79","v":0},{"$f":"'6. UD1 Assumptions'!X79","v":0},{"$f":"'6. UD1 Assumptions'!Y79","v":0},47369.244545454545,{"$f":"'UD1 Cal_CStock old'!B91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z91","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB91","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47269,47369.244545454545,47369.244545454545,null,{"$f":"'6. UD1 Assumptions'!Z19","v":47269},{"$f":"'6. UD1 Assumptions'!Z49","v":47369.244545454545},{"$f":"'6. UD1 Assumptions'!Z79","v":47369.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH24","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH57","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH91","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"'6. UD1 Assumptions'!C20","v":382},{"$f":"'6. UD1 Assumptions'!D20","v":106},{"$f":"'6. UD1 Assumptions'!E20","v":2402},{"$f":"'6. UD1 Assumptions'!F20","v":710},{"$f":"'6. UD1 Assumptions'!G20","v":12243},{"$f":"'6. UD1 Assumptions'!I20","v":174},{"$f":"'6. UD1 Assumptions'!J20","v":110},{"$f":"'6. UD1 Assumptions'!K20","v":889},{"$f":"'6. UD1 Assumptions'!L20","v":5079},{"$f":"'6. UD1 Assumptions'!M20","v":139},{"$f":"'6. UD1 Assumptions'!O20","v":565},{"$f":"'6. UD1 Assumptions'!P20","v":965},{"$f":"'6. UD1 Assumptions'!Q20","v":2271},{"$f":"'6. UD1 Assumptions'!R20","v":5847},{"$f":"'6. UD1 Assumptions'!S20","v":60},{"$f":"'6. UD1 Assumptions'!T20","v":15142},{"$f":"'6. UD1 Assumptions'!U20","v":186},{"$f":"'6. UD1 Assumptions'!W20","v":0},{"$f":"'6. UD1 Assumptions'!X20","v":0},{"$f":"'6. UD1 Assumptions'!Y20","v":0},47270,{"$f":"'UD1 Cal_CStock old'!B25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB25","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C52","v":382},{"$f":"'6. TNC Assumptions'!D52","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E52","v":2402},{"$f":"'6. TNC Assumptions'!F52","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G52","v":12282.174909214848},{"$f":"'6. UD1 Assumptions'!I50","v":174},{"$f":"'6. UD1 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M50","v":143.66303279997587},{"$f":"'6. UD1 Assumptions'!O50","v":565},{"$f":"'6. UD1 Assumptions'!P50","v":965},{"$f":"'6. UD1 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R50","v":5847},{"$f":"'6. UD1 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U50","v":186},{"$f":"'6. UD1 Assumptions'!W50","v":0},{"$f":"'6. UD1 Assumptions'!X50","v":0},{"$f":"'6. UD1 Assumptions'!Y50","v":0},47415.244545454545,{"$f":"'UD1 Cal_CStock old'!B58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB58","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C80","v":382},{"$f":"'6. UD1 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD1 Assumptions'!E80","v":2402},{"$f":"'6. UD1 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD1 Assumptions'!G80","v":12282.174909214848},{"$f":"'6. UD1 Assumptions'!I80","v":174},{"$f":"'6. UD1 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M80","v":143.66303279997587},{"$f":"'6. UD1 Assumptions'!O80","v":565},{"$f":"'6. UD1 Assumptions'!P80","v":965},{"$f":"'6. UD1 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R80","v":5847},{"$f":"'6. UD1 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U80","v":186},{"$f":"'6. UD1 Assumptions'!W80","v":0},{"$f":"'6. UD1 Assumptions'!X80","v":0},{"$f":"'6. UD1 Assumptions'!Y80","v":0},47415.244545454545,{"$f":"'UD1 Cal_CStock old'!B92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z92","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB92","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47270,47415.244545454545,47415.244545454545,null,{"$f":"'6. UD1 Assumptions'!Z20","v":47270},{"$f":"'6. UD1 Assumptions'!Z50","v":47415.244545454545},{"$f":"'6. UD1 Assumptions'!Z80","v":47415.244545454545},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH25","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH58","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH92","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"'6. UD1 Assumptions'!C21","v":382},{"$f":"'6. UD1 Assumptions'!D21","v":106},{"$f":"'6. UD1 Assumptions'!E21","v":2402},{"$f":"'6. UD1 Assumptions'!F21","v":710},{"$f":"'6. UD1 Assumptions'!G21","v":12243},{"$f":"'6. UD1 Assumptions'!I21","v":174},{"$f":"'6. UD1 Assumptions'!J21","v":110},{"$f":"'6. UD1 Assumptions'!K21","v":889},{"$f":"'6. UD1 Assumptions'!L21","v":5079},{"$f":"'6. UD1 Assumptions'!M21","v":139},{"$f":"'6. UD1 Assumptions'!O21","v":565},{"$f":"'6. UD1 Assumptions'!P21","v":965},{"$f":"'6. UD1 Assumptions'!Q21","v":2271},{"$f":"'6. UD1 Assumptions'!R21","v":5847},{"$f":"'6. UD1 Assumptions'!S21","v":60},{"$f":"'6. UD1 Assumptions'!T21","v":15142},{"$f":"'6. UD1 Assumptions'!U21","v":187},{"$f":"'6. UD1 Assumptions'!W21","v":0},{"$f":"'6. UD1 Assumptions'!X21","v":0},{"$f":"'6. UD1 Assumptions'!Y21","v":0},47271,{"$f":"'UD1 Cal_CStock old'!B26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C53","v":382},{"$f":"'6. TNC Assumptions'!D53","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E53","v":2402},{"$f":"'6. TNC Assumptions'!F53","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G53","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I51","v":174},{"$f":"'6. UD1 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M51","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O51","v":565},{"$f":"'6. UD1 Assumptions'!P51","v":965},{"$f":"'6. UD1 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R51","v":5847},{"$f":"'6. UD1 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U51","v":187},{"$f":"'6. UD1 Assumptions'!W51","v":0},{"$f":"'6. UD1 Assumptions'!X51","v":0},{"$f":"'6. UD1 Assumptions'!Y51","v":0},47466.244545454552,{"$f":"'UD1 Cal_CStock old'!B59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB59","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C81","v":382},{"$f":"'6. UD1 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E81","v":2402},{"$f":"'6. UD1 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G81","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I81","v":174},{"$f":"'6. UD1 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M81","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O81","v":565},{"$f":"'6. UD1 Assumptions'!P81","v":965},{"$f":"'6. UD1 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R81","v":5847},{"$f":"'6. UD1 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U81","v":187},{"$f":"'6. UD1 Assumptions'!W81","v":0},{"$f":"'6. UD1 Assumptions'!X81","v":0},{"$f":"'6. UD1 Assumptions'!Y81","v":0},47466.244545454552,{"$f":"'UD1 Cal_CStock old'!B93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z93","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB93","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47271,47466.244545454552,47466.244545454552,null,{"$f":"'6. UD1 Assumptions'!Z21","v":47271},{"$f":"'6. UD1 Assumptions'!Z51","v":47466.244545454552},{"$f":"'6. UD1 Assumptions'!Z81","v":47466.244545454552},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH26","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH59","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH93","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"'6. UD1 Assumptions'!C22","v":382},{"$f":"'6. UD1 Assumptions'!D22","v":106},{"$f":"'6. UD1 Assumptions'!E22","v":2402},{"$f":"'6. UD1 Assumptions'!F22","v":710},{"$f":"'6. UD1 Assumptions'!G22","v":12243},{"$f":"'6. UD1 Assumptions'!I22","v":174},{"$f":"'6. UD1 Assumptions'!J22","v":110},{"$f":"'6. UD1 Assumptions'!K22","v":889},{"$f":"'6. UD1 Assumptions'!L22","v":5079},{"$f":"'6. UD1 Assumptions'!M22","v":139},{"$f":"'6. UD1 Assumptions'!O22","v":565},{"$f":"'6. UD1 Assumptions'!P22","v":965},{"$f":"'6. UD1 Assumptions'!Q22","v":2271},{"$f":"'6. UD1 Assumptions'!R22","v":5847},{"$f":"'6. UD1 Assumptions'!S22","v":60},{"$f":"'6. UD1 Assumptions'!T22","v":15142},{"$f":"'6. UD1 Assumptions'!U22","v":188},{"$f":"'6. UD1 Assumptions'!W22","v":0},{"$f":"'6. UD1 Assumptions'!X22","v":0},{"$f":"'6. UD1 Assumptions'!Y22","v":0},47272,{"$f":"'UD1 Cal_CStock old'!B27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C54","v":382},{"$f":"'6. TNC Assumptions'!D54","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E54","v":2402},{"$f":"'6. TNC Assumptions'!F54","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G54","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I52","v":174},{"$f":"'6. UD1 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M52","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O52","v":565},{"$f":"'6. UD1 Assumptions'!P52","v":965},{"$f":"'6. UD1 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R52","v":5847},{"$f":"'6. UD1 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U52","v":188},{"$f":"'6. UD1 Assumptions'!W52","v":0},{"$f":"'6. UD1 Assumptions'!X52","v":0},{"$f":"'6. UD1 Assumptions'!Y52","v":0},47467.244545454552,{"$f":"'UD1 Cal_CStock old'!B60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB60","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C82","v":394.5},{"$f":"'6. UD1 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E82","v":2427},{"$f":"'6. UD1 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD1 Assumptions'!G82","v":12347.410083038978},{"$f":"'6. UD1 Assumptions'!I82","v":174},{"$f":"'6. UD1 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M82","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O82","v":565},{"$f":"'6. UD1 Assumptions'!P82","v":965},{"$f":"'6. UD1 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R82","v":5847},{"$f":"'6. UD1 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U82","v":188},{"$f":"'6. UD1 Assumptions'!W82","v":0},{"$f":"'6. UD1 Assumptions'!X82","v":0},{"$f":"'6. UD1 Assumptions'!Y82","v":0},47567.244545454552,{"$f":"'UD1 Cal_CStock old'!B94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z94","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB94","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47272,47467.244545454552,47567.244545454552,null,{"$f":"'6. UD1 Assumptions'!Z22","v":47272},{"$f":"'6. UD1 Assumptions'!Z52","v":47467.244545454552},{"$f":"'6. UD1 Assumptions'!Z82","v":47567.244545454552},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH27","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH60","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH94","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"'6. UD1 Assumptions'!C23","v":382},{"$f":"'6. UD1 Assumptions'!D23","v":106},{"$f":"'6. UD1 Assumptions'!E23","v":2402},{"$f":"'6. UD1 Assumptions'!F23","v":710},{"$f":"'6. UD1 Assumptions'!G23","v":12243},{"$f":"'6. UD1 Assumptions'!I23","v":174},{"$f":"'6. UD1 Assumptions'!J23","v":110},{"$f":"'6. UD1 Assumptions'!K23","v":889},{"$f":"'6. UD1 Assumptions'!L23","v":5079},{"$f":"'6. UD1 Assumptions'!M23","v":139},{"$f":"'6. UD1 Assumptions'!O23","v":565},{"$f":"'6. UD1 Assumptions'!P23","v":965},{"$f":"'6. UD1 Assumptions'!Q23","v":2271},{"$f":"'6. UD1 Assumptions'!R23","v":5847},{"$f":"'6. UD1 Assumptions'!S23","v":60},{"$f":"'6. UD1 Assumptions'!T23","v":15142},{"$f":"'6. UD1 Assumptions'!U23","v":189},{"$f":"'6. UD1 Assumptions'!W23","v":0},{"$f":"'6. UD1 Assumptions'!X23","v":0},{"$f":"'6. UD1 Assumptions'!Y23","v":0},47273,{"$f":"'UD1 Cal_CStock old'!B28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C55","v":382},{"$f":"'6. TNC Assumptions'!D55","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E55","v":2402},{"$f":"'6. TNC Assumptions'!F55","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G55","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I53","v":174},{"$f":"'6. UD1 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M53","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O53","v":565},{"$f":"'6. UD1 Assumptions'!P53","v":965},{"$f":"'6. UD1 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R53","v":5847},{"$f":"'6. UD1 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U53","v":189},{"$f":"'6. UD1 Assumptions'!W53","v":0},{"$f":"'6. UD1 Assumptions'!X53","v":0},{"$f":"'6. UD1 Assumptions'!Y53","v":0},47468.244545454552,{"$f":"'UD1 Cal_CStock old'!B61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB61","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C83","v":407},{"$f":"'6. UD1 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E83","v":2452},{"$f":"'6. UD1 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD1 Assumptions'!G83","v":12397.410083038978},{"$f":"'6. UD1 Assumptions'!I83","v":174},{"$f":"'6. UD1 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M83","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O83","v":565},{"$f":"'6. UD1 Assumptions'!P83","v":965},{"$f":"'6. UD1 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R83","v":5847},{"$f":"'6. UD1 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U83","v":189},{"$f":"'6. UD1 Assumptions'!W83","v":0},{"$f":"'6. UD1 Assumptions'!X83","v":0},{"$f":"'6. UD1 Assumptions'!Y83","v":0},47668.244545454538,{"$f":"'UD1 Cal_CStock old'!B95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z95","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB95","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47273,47468.244545454552,47668.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z23","v":47273},{"$f":"'6. UD1 Assumptions'!Z53","v":47468.244545454552},{"$f":"'6. UD1 Assumptions'!Z83","v":47668.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH28","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH61","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH95","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"'6. UD1 Assumptions'!C24","v":382},{"$f":"'6. UD1 Assumptions'!D24","v":106},{"$f":"'6. UD1 Assumptions'!E24","v":2402},{"$f":"'6. UD1 Assumptions'!F24","v":710},{"$f":"'6. UD1 Assumptions'!G24","v":12243},{"$f":"'6. UD1 Assumptions'!I24","v":174},{"$f":"'6. UD1 Assumptions'!J24","v":110},{"$f":"'6. UD1 Assumptions'!K24","v":889},{"$f":"'6. UD1 Assumptions'!L24","v":5079},{"$f":"'6. UD1 Assumptions'!M24","v":139},{"$f":"'6. UD1 Assumptions'!O24","v":565},{"$f":"'6. UD1 Assumptions'!P24","v":965},{"$f":"'6. UD1 Assumptions'!Q24","v":2271},{"$f":"'6. UD1 Assumptions'!R24","v":5847},{"$f":"'6. UD1 Assumptions'!S24","v":60},{"$f":"'6. UD1 Assumptions'!T24","v":15142},{"$f":"'6. UD1 Assumptions'!U24","v":190},{"$f":"'6. UD1 Assumptions'!W24","v":0},{"$f":"'6. UD1 Assumptions'!X24","v":0},{"$f":"'6. UD1 Assumptions'!Y24","v":0},47274,{"$f":"'UD1 Cal_CStock old'!B29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB29","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C56","v":382},{"$f":"'6. TNC Assumptions'!D56","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E56","v":2402},{"$f":"'6. TNC Assumptions'!F56","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G56","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I54","v":174},{"$f":"'6. UD1 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M54","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O54","v":565},{"$f":"'6. UD1 Assumptions'!P54","v":965},{"$f":"'6. UD1 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R54","v":5847},{"$f":"'6. UD1 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U54","v":190},{"$f":"'6. UD1 Assumptions'!W54","v":0},{"$f":"'6. UD1 Assumptions'!X54","v":0},{"$f":"'6. UD1 Assumptions'!Y54","v":0},47469.244545454552,{"$f":"'UD1 Cal_CStock old'!B62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB62","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C84","v":419.5},{"$f":"'6. UD1 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E84","v":2477},{"$f":"'6. UD1 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD1 Assumptions'!G84","v":12447.410083038978},{"$f":"'6. UD1 Assumptions'!I84","v":174},{"$f":"'6. UD1 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M84","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O84","v":565},{"$f":"'6. UD1 Assumptions'!P84","v":965},{"$f":"'6. UD1 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R84","v":5847},{"$f":"'6. UD1 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U84","v":190},{"$f":"'6. UD1 Assumptions'!W84","v":0},{"$f":"'6. UD1 Assumptions'!X84","v":0},{"$f":"'6. UD1 Assumptions'!Y84","v":0},47769.244545454538,{"$f":"'UD1 Cal_CStock old'!B96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z96","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB96","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47274,47469.244545454552,47769.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z24","v":47274},{"$f":"'6. UD1 Assumptions'!Z54","v":47469.244545454552},{"$f":"'6. UD1 Assumptions'!Z84","v":47769.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH29","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH62","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH96","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"'6. UD1 Assumptions'!C25","v":382},{"$f":"'6. UD1 Assumptions'!D25","v":106},{"$f":"'6. UD1 Assumptions'!E25","v":2402},{"$f":"'6. UD1 Assumptions'!F25","v":710},{"$f":"'6. UD1 Assumptions'!G25","v":12243},{"$f":"'6. UD1 Assumptions'!I25","v":174},{"$f":"'6. UD1 Assumptions'!J25","v":110},{"$f":"'6. UD1 Assumptions'!K25","v":889},{"$f":"'6. UD1 Assumptions'!L25","v":5079},{"$f":"'6. UD1 Assumptions'!M25","v":139},{"$f":"'6. UD1 Assumptions'!O25","v":565},{"$f":"'6. UD1 Assumptions'!P25","v":965},{"$f":"'6. UD1 Assumptions'!Q25","v":2271},{"$f":"'6. UD1 Assumptions'!R25","v":5847},{"$f":"'6. UD1 Assumptions'!S25","v":60},{"$f":"'6. UD1 Assumptions'!T25","v":15142},{"$f":"'6. UD1 Assumptions'!U25","v":191},{"$f":"'6. UD1 Assumptions'!W25","v":0},{"$f":"'6. UD1 Assumptions'!X25","v":0},{"$f":"'6. UD1 Assumptions'!Y25","v":0},47275,{"$f":"'UD1 Cal_CStock old'!B30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB30","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C57","v":382},{"$f":"'6. TNC Assumptions'!D57","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E57","v":2402},{"$f":"'6. TNC Assumptions'!F57","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G57","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I55","v":174},{"$f":"'6. UD1 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M55","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O55","v":565},{"$f":"'6. UD1 Assumptions'!P55","v":965},{"$f":"'6. UD1 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R55","v":5847},{"$f":"'6. UD1 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U55","v":191},{"$f":"'6. UD1 Assumptions'!W55","v":0},{"$f":"'6. UD1 Assumptions'!X55","v":0},{"$f":"'6. UD1 Assumptions'!Y55","v":0},47470.244545454552,{"$f":"'UD1 Cal_CStock old'!B63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB63","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C85","v":432},{"$f":"'6. UD1 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E85","v":2502},{"$f":"'6. UD1 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD1 Assumptions'!G85","v":12497.410083038978},{"$f":"'6. UD1 Assumptions'!I85","v":174},{"$f":"'6. UD1 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M85","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O85","v":565},{"$f":"'6. UD1 Assumptions'!P85","v":965},{"$f":"'6. UD1 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R85","v":5847},{"$f":"'6. UD1 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U85","v":191},{"$f":"'6. UD1 Assumptions'!W85","v":0},{"$f":"'6. UD1 Assumptions'!X85","v":0},{"$f":"'6. UD1 Assumptions'!Y85","v":0},47870.244545454538,{"$f":"'UD1 Cal_CStock old'!B97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z97","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB97","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47275,47470.244545454552,47870.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z25","v":47275},{"$f":"'6. UD1 Assumptions'!Z55","v":47470.244545454552},{"$f":"'6. UD1 Assumptions'!Z85","v":47870.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH30","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH63","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH97","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"'6. UD1 Assumptions'!C26","v":382},{"$f":"'6. UD1 Assumptions'!D26","v":106},{"$f":"'6. UD1 Assumptions'!E26","v":2402},{"$f":"'6. UD1 Assumptions'!F26","v":710},{"$f":"'6. UD1 Assumptions'!G26","v":12243},{"$f":"'6. UD1 Assumptions'!I26","v":174},{"$f":"'6. UD1 Assumptions'!J26","v":110},{"$f":"'6. UD1 Assumptions'!K26","v":889},{"$f":"'6. UD1 Assumptions'!L26","v":5079},{"$f":"'6. UD1 Assumptions'!M26","v":139},{"$f":"'6. UD1 Assumptions'!O26","v":565},{"$f":"'6. UD1 Assumptions'!P26","v":965},{"$f":"'6. UD1 Assumptions'!Q26","v":2271},{"$f":"'6. UD1 Assumptions'!R26","v":5847},{"$f":"'6. UD1 Assumptions'!S26","v":60},{"$f":"'6. UD1 Assumptions'!T26","v":15142},{"$f":"'6. UD1 Assumptions'!U26","v":192},{"$f":"'6. UD1 Assumptions'!W26","v":0},{"$f":"'6. UD1 Assumptions'!X26","v":0},{"$f":"'6. UD1 Assumptions'!Y26","v":0},47276,{"$f":"'UD1 Cal_CStock old'!B31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB31","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C58","v":382},{"$f":"'6. TNC Assumptions'!D58","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E58","v":2402},{"$f":"'6. TNC Assumptions'!F58","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G58","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I56","v":174},{"$f":"'6. UD1 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M56","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O56","v":565},{"$f":"'6. UD1 Assumptions'!P56","v":965},{"$f":"'6. UD1 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R56","v":5847},{"$f":"'6. UD1 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U56","v":192},{"$f":"'6. UD1 Assumptions'!W56","v":0},{"$f":"'6. UD1 Assumptions'!X56","v":0},{"$f":"'6. UD1 Assumptions'!Y56","v":0},47471.244545454552,{"$f":"'UD1 Cal_CStock old'!B64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB64","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C86","v":444.5},{"$f":"'6. UD1 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E86","v":2527},{"$f":"'6. UD1 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD1 Assumptions'!G86","v":12547.410083038978},{"$f":"'6. UD1 Assumptions'!I86","v":174},{"$f":"'6. UD1 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M86","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O86","v":565},{"$f":"'6. UD1 Assumptions'!P86","v":965},{"$f":"'6. UD1 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R86","v":5847},{"$f":"'6. UD1 Assumptions'!S86","v":68.205254240975506},{"$f":"'6. UD1 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U86","v":192},{"$f":"'6. UD1 Assumptions'!W86","v":0},{"$f":"'6. UD1 Assumptions'!X86","v":0},{"$f":"'6. UD1 Assumptions'!Y86","v":0},47971.244545454538,{"$f":"'UD1 Cal_CStock old'!B98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z98","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB98","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47276,47471.244545454552,47971.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z26","v":47276},{"$f":"'6. UD1 Assumptions'!Z56","v":47471.244545454552},{"$f":"'6. UD1 Assumptions'!Z86","v":47971.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH31","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH64","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH98","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"'6. UD1 Assumptions'!C27","v":382},{"$f":"'6. UD1 Assumptions'!D27","v":106},{"$f":"'6. UD1 Assumptions'!E27","v":2402},{"$f":"'6. UD1 Assumptions'!F27","v":710},{"$f":"'6. UD1 Assumptions'!G27","v":12243},{"$f":"'6. UD1 Assumptions'!I27","v":174},{"$f":"'6. UD1 Assumptions'!J27","v":110},{"$f":"'6. UD1 Assumptions'!K27","v":889},{"$f":"'6. UD1 Assumptions'!L27","v":5079},{"$f":"'6. UD1 Assumptions'!M27","v":139},{"$f":"'6. UD1 Assumptions'!O27","v":565},{"$f":"'6. UD1 Assumptions'!P27","v":965},{"$f":"'6. UD1 Assumptions'!Q27","v":2271},{"$f":"'6. UD1 Assumptions'!R27","v":5847},{"$f":"'6. UD1 Assumptions'!S27","v":60},{"$f":"'6. UD1 Assumptions'!T27","v":15142},{"$f":"'6. UD1 Assumptions'!U27","v":193},{"$f":"'6. UD1 Assumptions'!W27","v":0},{"$f":"'6. UD1 Assumptions'!X27","v":0},{"$f":"'6. UD1 Assumptions'!Y27","v":0},47277,{"$f":"'UD1 Cal_CStock old'!B32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB32","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C59","v":382},{"$f":"'6. TNC Assumptions'!D59","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E59","v":2402},{"$f":"'6. TNC Assumptions'!F59","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G59","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I57","v":174},{"$f":"'6. UD1 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M57","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O57","v":565},{"$f":"'6. UD1 Assumptions'!P57","v":965},{"$f":"'6. UD1 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R57","v":5847},{"$f":"'6. UD1 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U57","v":193},{"$f":"'6. UD1 Assumptions'!W57","v":0},{"$f":"'6. UD1 Assumptions'!X57","v":0},{"$f":"'6. UD1 Assumptions'!Y57","v":0},47472.244545454552,{"$f":"'UD1 Cal_CStock old'!B65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB65","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C87","v":463.25},{"$f":"'6. UD1 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E87","v":2564.5},{"$f":"'6. UD1 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD1 Assumptions'!G87","v":12622.410083038978},{"$f":"'6. UD1 Assumptions'!I87","v":174},{"$f":"'6. UD1 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M87","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O87","v":565},{"$f":"'6. UD1 Assumptions'!P87","v":965},{"$f":"'6. UD1 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R87","v":5847},{"$f":"'6. UD1 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U87","v":193},{"$f":"'6. UD1 Assumptions'!W87","v":0},{"$f":"'6. UD1 Assumptions'!X87","v":0},{"$f":"'6. UD1 Assumptions'!Y87","v":0},48122.244545454538,{"$f":"'UD1 Cal_CStock old'!B99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z99","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB99","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47277,47472.244545454552,48122.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z27","v":47277},{"$f":"'6. UD1 Assumptions'!Z57","v":47472.244545454552},{"$f":"'6. UD1 Assumptions'!Z87","v":48122.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH32","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH65","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH99","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2027,{"$f":"'6. UD1 Assumptions'!C28","v":382},{"$f":"'6. UD1 Assumptions'!D28","v":106},{"$f":"'6. UD1 Assumptions'!E28","v":2402},{"$f":"'6. UD1 Assumptions'!F28","v":710},{"$f":"'6. UD1 Assumptions'!G28","v":12243},{"$f":"'6. UD1 Assumptions'!I28","v":174},{"$f":"'6. UD1 Assumptions'!J28","v":110},{"$f":"'6. UD1 Assumptions'!K28","v":889},{"$f":"'6. UD1 Assumptions'!L28","v":5079},{"$f":"'6. UD1 Assumptions'!M28","v":139},{"$f":"'6. UD1 Assumptions'!O28","v":565},{"$f":"'6. UD1 Assumptions'!P28","v":965},{"$f":"'6. UD1 Assumptions'!Q28","v":2271},{"$f":"'6. UD1 Assumptions'!R28","v":5847},{"$f":"'6. UD1 Assumptions'!S28","v":60},{"$f":"'6. UD1 Assumptions'!T28","v":15142},{"$f":"'6. UD1 Assumptions'!U28","v":194},{"$f":"'6. UD1 Assumptions'!W28","v":0},{"$f":"'6. UD1 Assumptions'!X28","v":0},{"$f":"'6. UD1 Assumptions'!Y28","v":0},47278,{"$f":"'UD1 Cal_CStock old'!B33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB33","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C60","v":382},{"$f":"'6. TNC Assumptions'!D60","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E60","v":2402},{"$f":"'6. TNC Assumptions'!F60","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G60","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I58","v":174},{"$f":"'6. UD1 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M58","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O58","v":565},{"$f":"'6. UD1 Assumptions'!P58","v":965},{"$f":"'6. UD1 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R58","v":5847},{"$f":"'6. UD1 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U58","v":194},{"$f":"'6. UD1 Assumptions'!W58","v":0},{"$f":"'6. UD1 Assumptions'!X58","v":0},{"$f":"'6. UD1 Assumptions'!Y58","v":0},47473.244545454552,{"$f":"'UD1 Cal_CStock old'!B66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB66","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C88","v":482},{"$f":"'6. UD1 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E88","v":2602},{"$f":"'6. UD1 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD1 Assumptions'!G88","v":12697.410083038978},{"$f":"'6. UD1 Assumptions'!I88","v":174},{"$f":"'6. UD1 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M88","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O88","v":565},{"$f":"'6. UD1 Assumptions'!P88","v":965},{"$f":"'6. UD1 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R88","v":5847},{"$f":"'6. UD1 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U88","v":194},{"$f":"'6. UD1 Assumptions'!W88","v":0},{"$f":"'6. UD1 Assumptions'!X88","v":0},{"$f":"'6. UD1 Assumptions'!Y88","v":0},48273.244545454538,{"$f":"'UD1 Cal_CStock old'!B100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U100","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z100","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB100","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47278,47473.244545454552,48273.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z28","v":47278},{"$f":"'6. UD1 Assumptions'!Z58","v":47473.244545454552},{"$f":"'6. UD1 Assumptions'!Z88","v":48273.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH33","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH66","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH100","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"'6. UD1 Assumptions'!C29","v":382},{"$f":"'6. UD1 Assumptions'!D29","v":106},{"$f":"'6. UD1 Assumptions'!E29","v":2402},{"$f":"'6. UD1 Assumptions'!F29","v":710},{"$f":"'6. UD1 Assumptions'!G29","v":12243},{"$f":"'6. UD1 Assumptions'!I29","v":174},{"$f":"'6. UD1 Assumptions'!J29","v":110},{"$f":"'6. UD1 Assumptions'!K29","v":889},{"$f":"'6. UD1 Assumptions'!L29","v":5079},{"$f":"'6. UD1 Assumptions'!M29","v":139},{"$f":"'6. UD1 Assumptions'!O29","v":565},{"$f":"'6. UD1 Assumptions'!P29","v":965},{"$f":"'6. UD1 Assumptions'!Q29","v":2271},{"$f":"'6. UD1 Assumptions'!R29","v":5847},{"$f":"'6. UD1 Assumptions'!S29","v":60},{"$f":"'6. UD1 Assumptions'!T29","v":15142},{"$f":"'6. UD1 Assumptions'!U29","v":195},{"$f":"'6. UD1 Assumptions'!W29","v":0},{"$f":"'6. UD1 Assumptions'!X29","v":0},{"$f":"'6. UD1 Assumptions'!Y29","v":0},47279,{"$f":"'UD1 Cal_CStock old'!B34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C61","v":382},{"$f":"'6. TNC Assumptions'!D61","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E61","v":2402},{"$f":"'6. TNC Assumptions'!F61","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G61","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I59","v":174},{"$f":"'6. UD1 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M59","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O59","v":565},{"$f":"'6. UD1 Assumptions'!P59","v":965},{"$f":"'6. UD1 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R59","v":5847},{"$f":"'6. UD1 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U59","v":195},{"$f":"'6. UD1 Assumptions'!W59","v":0},{"$f":"'6. UD1 Assumptions'!X59","v":0},{"$f":"'6. UD1 Assumptions'!Y59","v":0},47474.244545454552,{"$f":"'UD1 Cal_CStock old'!B67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB67","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C89","v":500.75},{"$f":"'6. UD1 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E89","v":2639.5},{"$f":"'6. UD1 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD1 Assumptions'!G89","v":12772.410083038978},{"$f":"'6. UD1 Assumptions'!I89","v":174},{"$f":"'6. UD1 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M89","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O89","v":565},{"$f":"'6. UD1 Assumptions'!P89","v":965},{"$f":"'6. UD1 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R89","v":5847},{"$f":"'6. UD1 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U89","v":195},{"$f":"'6. UD1 Assumptions'!W89","v":0},{"$f":"'6. UD1 Assumptions'!X89","v":0},{"$f":"'6. UD1 Assumptions'!Y89","v":0},48424.244545454538,{"$f":"'UD1 Cal_CStock old'!B101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z101","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB101","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47279,47474.244545454552,48424.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z29","v":47279},{"$f":"'6. UD1 Assumptions'!Z59","v":47474.244545454552},{"$f":"'6. UD1 Assumptions'!Z89","v":48424.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH34","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH67","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH101","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"'6. UD1 Assumptions'!C30","v":382},{"$f":"'6. UD1 Assumptions'!D30","v":106},{"$f":"'6. UD1 Assumptions'!E30","v":2402},{"$f":"'6. UD1 Assumptions'!F30","v":710},{"$f":"'6. UD1 Assumptions'!G30","v":12243},{"$f":"'6. UD1 Assumptions'!I30","v":174},{"$f":"'6. UD1 Assumptions'!J30","v":110},{"$f":"'6. UD1 Assumptions'!K30","v":889},{"$f":"'6. UD1 Assumptions'!L30","v":5079},{"$f":"'6. UD1 Assumptions'!M30","v":139},{"$f":"'6. UD1 Assumptions'!O30","v":565},{"$f":"'6. UD1 Assumptions'!P30","v":965},{"$f":"'6. UD1 Assumptions'!Q30","v":2271},{"$f":"'6. UD1 Assumptions'!R30","v":5847},{"$f":"'6. UD1 Assumptions'!S30","v":60},{"$f":"'6. UD1 Assumptions'!T30","v":15142},{"$f":"'6. UD1 Assumptions'!U30","v":196},{"$f":"'6. UD1 Assumptions'!W30","v":0},{"$f":"'6. UD1 Assumptions'!X30","v":0},{"$f":"'6. UD1 Assumptions'!Y30","v":0},47280,{"$f":"'UD1 Cal_CStock old'!B35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB35","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C62","v":382},{"$f":"'6. TNC Assumptions'!D62","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E62","v":2402},{"$f":"'6. TNC Assumptions'!F62","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G62","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I60","v":174},{"$f":"'6. UD1 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M60","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O60","v":565},{"$f":"'6. UD1 Assumptions'!P60","v":965},{"$f":"'6. UD1 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R60","v":5847},{"$f":"'6. UD1 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U60","v":196},{"$f":"'6. UD1 Assumptions'!W60","v":0},{"$f":"'6. UD1 Assumptions'!X60","v":0},{"$f":"'6. UD1 Assumptions'!Y60","v":0},47475.244545454552,{"$f":"'UD1 Cal_CStock old'!B68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB68","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C90","v":519.5},{"$f":"'6. UD1 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E90","v":2677},{"$f":"'6. UD1 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD1 Assumptions'!G90","v":12847.410083038978},{"$f":"'6. UD1 Assumptions'!I90","v":174},{"$f":"'6. UD1 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M90","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O90","v":565},{"$f":"'6. UD1 Assumptions'!P90","v":965},{"$f":"'6. UD1 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R90","v":5847},{"$f":"'6. UD1 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U90","v":196},{"$f":"'6. UD1 Assumptions'!W90","v":0},{"$f":"'6. UD1 Assumptions'!X90","v":0},{"$f":"'6. UD1 Assumptions'!Y90","v":0},48575.244545454538,{"$f":"'UD1 Cal_CStock old'!B102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z102","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB102","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47280,47475.244545454552,48575.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z30","v":47280},{"$f":"'6. UD1 Assumptions'!Z60","v":47475.244545454552},{"$f":"'6. UD1 Assumptions'!Z90","v":48575.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH35","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH68","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH102","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"'6. UD1 Assumptions'!C31","v":382},{"$f":"'6. UD1 Assumptions'!D31","v":106},{"$f":"'6. UD1 Assumptions'!E31","v":2402},{"$f":"'6. UD1 Assumptions'!F31","v":710},{"$f":"'6. UD1 Assumptions'!G31","v":12243},{"$f":"'6. UD1 Assumptions'!I31","v":174},{"$f":"'6. UD1 Assumptions'!J31","v":110},{"$f":"'6. UD1 Assumptions'!K31","v":889},{"$f":"'6. UD1 Assumptions'!L31","v":5079},{"$f":"'6. UD1 Assumptions'!M31","v":139},{"$f":"'6. UD1 Assumptions'!O31","v":565},{"$f":"'6. UD1 Assumptions'!P31","v":965},{"$f":"'6. UD1 Assumptions'!Q31","v":2271},{"$f":"'6. UD1 Assumptions'!R31","v":5847},{"$f":"'6. UD1 Assumptions'!S31","v":60},{"$f":"'6. UD1 Assumptions'!T31","v":15142},{"$f":"'6. UD1 Assumptions'!U31","v":197},{"$f":"'6. UD1 Assumptions'!W31","v":0},{"$f":"'6. UD1 Assumptions'!X31","v":0},{"$f":"'6. UD1 Assumptions'!Y31","v":0},47281,{"$f":"'UD1 Cal_CStock old'!B36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB36","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C63","v":382},{"$f":"'6. TNC Assumptions'!D63","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E63","v":2402},{"$f":"'6. TNC Assumptions'!F63","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G63","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I61","v":174},{"$f":"'6. UD1 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M61","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O61","v":565},{"$f":"'6. UD1 Assumptions'!P61","v":965},{"$f":"'6. UD1 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R61","v":5847},{"$f":"'6. UD1 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U61","v":197},{"$f":"'6. UD1 Assumptions'!W61","v":0},{"$f":"'6. UD1 Assumptions'!X61","v":0},{"$f":"'6. UD1 Assumptions'!Y61","v":0},47476.244545454552,{"$f":"'UD1 Cal_CStock old'!B69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB69","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C91","v":538.25},{"$f":"'6. UD1 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E91","v":2714.5},{"$f":"'6. UD1 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD1 Assumptions'!G91","v":12922.410083038978},{"$f":"'6. UD1 Assumptions'!I91","v":174},{"$f":"'6. UD1 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M91","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O91","v":565},{"$f":"'6. UD1 Assumptions'!P91","v":965},{"$f":"'6. UD1 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R91","v":5847},{"$f":"'6. UD1 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U91","v":197},{"$f":"'6. UD1 Assumptions'!W91","v":0},{"$f":"'6. UD1 Assumptions'!X91","v":0},{"$f":"'6. UD1 Assumptions'!Y91","v":0},48726.244545454538,{"$f":"'UD1 Cal_CStock old'!B103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z103","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB103","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47281,47476.244545454552,48726.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z31","v":47281},{"$f":"'6. UD1 Assumptions'!Z61","v":47476.244545454552},{"$f":"'6. UD1 Assumptions'!Z91","v":48726.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH36","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH69","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH103","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A32+5","v":2035},{"$f":"'6. UD1 Assumptions'!C32","v":382},{"$f":"'6. UD1 Assumptions'!D32","v":106},{"$f":"'6. UD1 Assumptions'!E32","v":2402},{"$f":"'6. UD1 Assumptions'!F32","v":710},{"$f":"'6. UD1 Assumptions'!G32","v":12243},{"$f":"'6. UD1 Assumptions'!I32","v":174},{"$f":"'6. UD1 Assumptions'!J32","v":110},{"$f":"'6. UD1 Assumptions'!K32","v":889},{"$f":"'6. UD1 Assumptions'!L32","v":5079},{"$f":"'6. UD1 Assumptions'!M32","v":139},{"$f":"'6. UD1 Assumptions'!O32","v":565},{"$f":"'6. UD1 Assumptions'!P32","v":965},{"$f":"'6. UD1 Assumptions'!Q32","v":2271},{"$f":"'6. UD1 Assumptions'!R32","v":5847},{"$f":"'6. UD1 Assumptions'!S32","v":60},{"$f":"'6. UD1 Assumptions'!T32","v":15142},{"$f":"'6. UD1 Assumptions'!U32","v":198},{"$f":"'6. UD1 Assumptions'!W32","v":0},{"$f":"'6. UD1 Assumptions'!X32","v":0},{"$f":"'6. UD1 Assumptions'!Y32","v":0},47282,{"$f":"'UD1 Cal_CStock old'!B37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB37","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C64","v":382},{"$f":"'6. TNC Assumptions'!D64","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E64","v":2402},{"$f":"'6. TNC Assumptions'!F64","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G64","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I62","v":174},{"$f":"'6. UD1 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M62","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O62","v":565},{"$f":"'6. UD1 Assumptions'!P62","v":965},{"$f":"'6. UD1 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R62","v":5847},{"$f":"'6. UD1 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U62","v":198},{"$f":"'6. UD1 Assumptions'!W62","v":0},{"$f":"'6. UD1 Assumptions'!X62","v":0},{"$f":"'6. UD1 Assumptions'!Y62","v":0},47477.244545454552,{"$f":"'UD1 Cal_CStock old'!B70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB70","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C92","v":632},{"$f":"'6. UD1 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E92","v":2902},{"$f":"'6. UD1 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD1 Assumptions'!G92","v":13297.410083038978},{"$f":"'6. UD1 Assumptions'!I92","v":174},{"$f":"'6. UD1 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M92","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O92","v":565},{"$f":"'6. UD1 Assumptions'!P92","v":965},{"$f":"'6. UD1 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R92","v":5847},{"$f":"'6. UD1 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U92","v":198},{"$f":"'6. UD1 Assumptions'!W92","v":0},{"$f":"'6. UD1 Assumptions'!X92","v":0},{"$f":"'6. UD1 Assumptions'!Y92","v":0},49477.244545454538,{"$f":"'UD1 Cal_CStock old'!B104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U104","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z104","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB104","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47282,47477.244545454552,49477.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z32","v":47282},{"$f":"'6. UD1 Assumptions'!Z62","v":47477.244545454552},{"$f":"'6. UD1 Assumptions'!Z92","v":49477.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH37","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH70","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH104","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A33+5","v":2040},{"$f":"'6. UD1 Assumptions'!C33","v":382},{"$f":"'6. UD1 Assumptions'!D33","v":106},{"$f":"'6. UD1 Assumptions'!E33","v":2402},{"$f":"'6. UD1 Assumptions'!F33","v":710},{"$f":"'6. UD1 Assumptions'!G33","v":12243},{"$f":"'6. UD1 Assumptions'!I33","v":174},{"$f":"'6. UD1 Assumptions'!J33","v":110},{"$f":"'6. UD1 Assumptions'!K33","v":889},{"$f":"'6. UD1 Assumptions'!L33","v":5079},{"$f":"'6. UD1 Assumptions'!M33","v":139},{"$f":"'6. UD1 Assumptions'!O33","v":565},{"$f":"'6. UD1 Assumptions'!P33","v":965},{"$f":"'6. UD1 Assumptions'!Q33","v":2271},{"$f":"'6. UD1 Assumptions'!R33","v":5847},{"$f":"'6. UD1 Assumptions'!S33","v":60},{"$f":"'6. UD1 Assumptions'!T33","v":15142},{"$f":"'6. UD1 Assumptions'!U33","v":200},{"$f":"'6. UD1 Assumptions'!W33","v":0},{"$f":"'6. UD1 Assumptions'!X33","v":0},{"$f":"'6. UD1 Assumptions'!Y33","v":0},47284,{"$f":"'UD1 Cal_CStock old'!B38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C65","v":382},{"$f":"'6. TNC Assumptions'!D65","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E65","v":2402},{"$f":"'6. TNC Assumptions'!F65","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G65","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I63","v":174},{"$f":"'6. UD1 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M63","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O63","v":565},{"$f":"'6. UD1 Assumptions'!P63","v":965},{"$f":"'6. UD1 Assumptions'!Q63","v":2271},{"$f":"'6. UD1 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U63","v":200},{"$f":"'6. UD1 Assumptions'!W63","v":0},{"$f":"'6. UD1 Assumptions'!X63","v":0},{"$f":"'6. UD1 Assumptions'!Y63","v":0},47479.244545454552,{"$f":"'UD1 Cal_CStock old'!B71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB71","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C93","v":757},{"$f":"'6. UD1 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E93","v":3152},{"$f":"'6. UD1 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD1 Assumptions'!G93","v":13797.410083038978},{"$f":"'6. UD1 Assumptions'!I93","v":174},{"$f":"'6. UD1 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M93","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O93","v":565},{"$f":"'6. UD1 Assumptions'!P93","v":965},{"$f":"'6. UD1 Assumptions'!Q93","v":2271},{"$f":"'6. UD1 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U93","v":200},{"$f":"'6. UD1 Assumptions'!W93","v":0},{"$f":"'6. UD1 Assumptions'!X93","v":0},{"$f":"'6. UD1 Assumptions'!Y93","v":0},50479.244545454538,{"$f":"'UD1 Cal_CStock old'!B105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z105","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB105","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47284,47479.244545454552,50479.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z33","v":47284},{"$f":"'6. UD1 Assumptions'!Z63","v":47479.244545454552},{"$f":"'6. UD1 Assumptions'!Z93","v":50479.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH38","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH71","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH105","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A34+5","v":2045},{"$f":"'6. UD1 Assumptions'!C34","v":382},{"$f":"'6. UD1 Assumptions'!D34","v":106},{"$f":"'6. UD1 Assumptions'!E34","v":2402},{"$f":"'6. UD1 Assumptions'!F34","v":710},{"$f":"'6. UD1 Assumptions'!G34","v":12243},{"$f":"'6. UD1 Assumptions'!I34","v":174},{"$f":"'6. UD1 Assumptions'!J34","v":110},{"$f":"'6. UD1 Assumptions'!K34","v":889},{"$f":"'6. UD1 Assumptions'!L34","v":5079},{"$f":"'6. UD1 Assumptions'!M34","v":139},{"$f":"'6. UD1 Assumptions'!O34","v":565},{"$f":"'6. UD1 Assumptions'!P34","v":965},{"$f":"'6. UD1 Assumptions'!Q34","v":2271},{"$f":"'6. UD1 Assumptions'!R34","v":5847},{"$f":"'6. UD1 Assumptions'!S34","v":60},{"$f":"'6. UD1 Assumptions'!T34","v":15142},{"$f":"'6. UD1 Assumptions'!U34","v":205},{"$f":"'6. UD1 Assumptions'!W34","v":0},{"$f":"'6. UD1 Assumptions'!X34","v":0},{"$f":"'6. UD1 Assumptions'!Y34","v":0},47289,{"$f":"'UD1 Cal_CStock old'!B39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C66","v":382},{"$f":"'6. TNC Assumptions'!D66","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E66","v":2402},{"$f":"'6. TNC Assumptions'!F66","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G66","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I64","v":174},{"$f":"'6. UD1 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M64","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O64","v":565},{"$f":"'6. UD1 Assumptions'!P64","v":965},{"$f":"'6. UD1 Assumptions'!Q64","v":2271},{"$f":"'6. UD1 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U64","v":205},{"$f":"'6. UD1 Assumptions'!W64","v":0},{"$f":"'6. UD1 Assumptions'!X64","v":0},{"$f":"'6. UD1 Assumptions'!Y64","v":0},47484.244545454552,{"$f":"'UD1 Cal_CStock old'!B72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB72","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C94","v":882},{"$f":"'6. UD1 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E94","v":3402},{"$f":"'6. UD1 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD1 Assumptions'!G94","v":14297.410083038978},{"$f":"'6. UD1 Assumptions'!I94","v":174},{"$f":"'6. UD1 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M94","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O94","v":565},{"$f":"'6. UD1 Assumptions'!P94","v":965},{"$f":"'6. UD1 Assumptions'!Q94","v":2271},{"$f":"'6. UD1 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U94","v":205},{"$f":"'6. UD1 Assumptions'!W94","v":0},{"$f":"'6. UD1 Assumptions'!X94","v":0},{"$f":"'6. UD1 Assumptions'!Y94","v":0},51484.244545454538,{"$f":"'UD1 Cal_CStock old'!B106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z106","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB106","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47289,47484.244545454552,51484.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z34","v":47289},{"$f":"'6. UD1 Assumptions'!Z64","v":47484.244545454552},{"$f":"'6. UD1 Assumptions'!Z94","v":51484.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH39","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH72","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH106","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A35+5","v":2050},{"$f":"'6. UD1 Assumptions'!C35","v":382},{"$f":"'6. UD1 Assumptions'!D35","v":106},{"$f":"'6. UD1 Assumptions'!E35","v":2402},{"$f":"'6. UD1 Assumptions'!F35","v":710},{"$f":"'6. UD1 Assumptions'!G35","v":12243},{"$f":"'6. UD1 Assumptions'!I35","v":174},{"$f":"'6. UD1 Assumptions'!J35","v":110},{"$f":"'6. UD1 Assumptions'!K35","v":889},{"$f":"'6. UD1 Assumptions'!L35","v":5079},{"$f":"'6. UD1 Assumptions'!M35","v":139},{"$f":"'6. UD1 Assumptions'!O35","v":565},{"$f":"'6. UD1 Assumptions'!P35","v":965},{"$f":"'6. UD1 Assumptions'!Q35","v":2271},{"$f":"'6. UD1 Assumptions'!R35","v":5847},{"$f":"'6. UD1 Assumptions'!S35","v":60},{"$f":"'6. UD1 Assumptions'!T35","v":15142},{"$f":"'6. UD1 Assumptions'!U35","v":213},{"$f":"'6. UD1 Assumptions'!W35","v":0},{"$f":"'6. UD1 Assumptions'!X35","v":0},{"$f":"'6. UD1 Assumptions'!Y35","v":0},47297,{"$f":"'UD1 Cal_CStock old'!B40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. TNC Assumptions'!C67","v":382},{"$f":"'6. TNC Assumptions'!D67","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E67","v":2402},{"$f":"'6. TNC Assumptions'!F67","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G67","v":12297.410083038978},{"$f":"'6. UD1 Assumptions'!I65","v":174},{"$f":"'6. UD1 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M65","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O65","v":565},{"$f":"'6. UD1 Assumptions'!P65","v":965},{"$f":"'6. UD1 Assumptions'!Q65","v":2271},{"$f":"'6. UD1 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U65","v":213},{"$f":"'6. UD1 Assumptions'!W65","v":0},{"$f":"'6. UD1 Assumptions'!X65","v":0},{"$f":"'6. UD1 Assumptions'!Y65","v":0},47492.244545454552,{"$f":"'UD1 Cal_CStock old'!B73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB73","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"'6. UD1 Assumptions'!C95","v":1007},{"$f":"'6. UD1 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E95","v":3652},{"$f":"'6. UD1 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD1 Assumptions'!G95","v":14797.410083038978},{"$f":"'6. UD1 Assumptions'!I95","v":174},{"$f":"'6. UD1 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M95","v":144.96836672070947},{"$f":"'6. UD1 Assumptions'!O95","v":565},{"$f":"'6. UD1 Assumptions'!P95","v":965},{"$f":"'6. UD1 Assumptions'!Q95","v":2271},{"$f":"'6. UD1 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U95","v":213},{"$f":"'6. UD1 Assumptions'!W95","v":0},{"$f":"'6. UD1 Assumptions'!X95","v":0},{"$f":"'6. UD1 Assumptions'!Y95","v":0},52492.244545454538,{"$f":"'UD1 Cal_CStock old'!B107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!C107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!D107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!E107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!F107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!G107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!H107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!I107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!J107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!K107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!L107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!M107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!N107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!O107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!P107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Q107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!R107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!S107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!T107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!U107","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"'UD1 Cal_CStock old'!X107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!Z107","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AB107","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,47297,47492.244545454552,52492.244545454538,null,{"$f":"'6. UD1 Assumptions'!Z35","v":47297},{"$f":"'6. UD1 Assumptions'!Z65","v":47492.244545454552},{"$f":"'6. UD1 Assumptions'!Z95","v":52492.244545454538},null,0,0,0,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,null,{"$f":"'UD1 Cal_CStock old'!AH40","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH73","v":{"$error":"#REF!"}},null,{"$f":"'UD1 Cal_CStock old'!AH107","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"TNC CALC_Cstock","index":33,"n_rows":107,"n_cols":36,"rows_kept":107,"cut":false,"hidden":true,"merged":[[9,32,9,33],[75,32,75,33],[41,32,41,33],[2,20,3,20],[2,0,3,0],[10,1,10,20],[2,1,2,5],[2,6,2,10],[2,11,2,16],[2,18,2,19]]}
["Calculation of annual C stock growth, tC/yr",null,null,null,null,"Carbon fractionof dry matter, CF",null,null,null,{"$f":"'5. TNC Parameters'!G6","v":0.47}]
[null,null,null,null,null,"(tC/t(dm))"]
["Forest type","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",{"$f":"'5. TNC Parameters'!D11","v":10},{"$f":"'5. TNC Parameters'!E11","v":10},{"$f":"'5. TNC Parameters'!F11","v":13},{"$f":"'5. TNC Parameters'!G11","v":10},{"$f":"'5. TNC Parameters'!H11","v":1.8},{"$f":"'5. TNC Parameters'!I11","v":9},{"$f":"'5. TNC Parameters'!J11","v":9},{"$f":"'5. TNC Parameters'!K11","v":9},{"$f":"'5. TNC Parameters'!L11","v":1.3},{"$f":"'5. TNC Parameters'!M11","v":9},{"$f":"'5. TNC Parameters'!N11","v":6},{"$f":"'5. TNC Parameters'!O11","v":6},{"$f":"'5. TNC Parameters'!P11","v":6},{"$f":"'5. TNC Parameters'!Q11","v":4.5999999999999996},{"$f":"'5. TNC Parameters'!R11","v":6},{"$f":"'5. TNC Parameters'!S11","v":3.1},{"$f":"'5. TNC Parameters'!T11","v":10},{"$f":"'5. TNC Parameters'!U11","v":6},{"$f":"'5. TNC Parameters'!V11","v":4.5999999999999996},{"$f":"'5. TNC Parameters'!W11","v":6}]
["R",{"$f":"'5. TNC Parameters'!D12","v":0.28000000000000003},{"$f":"'5. TNC Parameters'!E12","v":0.28000000000000003},{"$f":"'5. TNC Parameters'!F12","v":0.28000000000000003},{"$f":"'5. TNC Parameters'!G12","v":0.28000000000000003},{"$f":"'5. TNC Parameters'!H12","v":0.28000000000000003},{"$f":"'5. TNC Parameters'!I12","v":0.24},{"$f":"'5. TNC Parameters'!J12","v":0.24},{"$f":"'5. TNC Parameters'!K12","v":0.24},{"$f":"'5. TNC Parameters'!L12","v":0.2},{"$f":"'5. TNC Parameters'!M12","v":0.24},{"$f":"'5. TNC Parameters'!N12","v":0.37},{"$f":"'5. TNC Parameters'!O12","v":0.37},{"$f":"'5. TNC Parameters'!P12","v":0.37},{"$f":"'5. TNC Parameters'!Q12","v":0.37},{"$f":"'5. TNC Parameters'!R12","v":0.37},{"$f":"'5. TNC Parameters'!S12","v":0.37},{"$f":"'5. TNC Parameters'!T12","v":0.4},{"$f":"'5. TNC Parameters'!U12","v":0.28999999999999998},{"$f":"'5. TNC Parameters'!V12","v":0.28999999999999998},{"$f":"'5. TNC Parameters'!W12","v":0.37}]
["Gtotal",{"$f":"'5. TNC Parameters'!D13","v":12.8},{"$f":"'5. TNC Parameters'!E13","v":12.8},{"$f":"'5. TNC Parameters'!F13","v":16.64},{"$f":"'5. TNC Parameters'!G13","v":12.8},{"$f":"'5. TNC Parameters'!H13","v":2.3040000000000003},{"$f":"'5. TNC Parameters'!I13","v":11.16},{"$f":"'5. TNC Parameters'!J13","v":11.16},{"$f":"'5. TNC Parameters'!K13","v":11.16},{"$f":"'5. TNC Parameters'!L13","v":1.56},{"$f":"'5. TNC Parameters'!M13","v":11.16},{"$f":"'5. TNC Parameters'!N13","v":8.2200000000000006},{"$f":"'5. TNC Parameters'!O13","v":8.2200000000000006},{"$f":"'5. TNC Parameters'!P13","v":8.2200000000000006},{"$f":"'5. TNC Parameters'!Q13","v":6.3019999999999996},{"$f":"'5. TNC Parameters'!R13","v":8.2200000000000006},{"$f":"'5. TNC Parameters'!S13","v":4.2470000000000008},{"$f":"'5. TNC Parameters'!T13","v":14},{"$f":"'5. TNC Parameters'!U13","v":7.74},{"$f":"'5. TNC Parameters'!V13","v":5.9339999999999993},{"$f":"'5. TNC Parameters'!W13","v":8.2200000000000006}]
["BCEFr",null,null,{"$f":"'5. TNC Parameters'!F14","v":0.89},null,null,null,null,null,null,null,null,null,null,{"$f":"'5. TNC Parameters'!Q14","v":0.77}]
["Bw",null,null,{"$f":"'5. TNC Parameters'!F15","v":139},null,{"$f":"'5. TNC Parameters'!H15","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCREASE IN C STOCK"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 1 - net change GgCO2e"]
[2006,{"$f":"'6. TNC Assumptions'!C7*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D7*C$7*$J$1","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E7*D$7*$J$1","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F7*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G7*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I7*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J7*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K7*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L7*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M7*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O7*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P7*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q7*N$7*$J$1","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R7*O$7*$J$1","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S7*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T7*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U7*R$7*$J$1","v":401.38},{"$f":"'6. TNC Assumptions'!W7*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X7*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y7*U$7*$J$1","v":0},{"$f":"SUM(B12:U12)","v":113335.47194000002},null,{"$f":"('5. TNC Parameters'!D21*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E21*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":4282.8557769999998},null,{"$f":"('5. TNC Parameters'!G21*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H21*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":3133.5314539999999},null,{"$f":"('5. TNC Parameters'!J21*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K21)+('5. TNC Parameters'!L21*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M21)","v":1965.1263999999999},null,{"$f":"X12+Z12+AB12","v":9381.5136309999998},null,2006,{"$f":"V12-AD12","v":103953.95830900002},{"$f":"-AG12*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH45","v":0}]
[2007,{"$f":"'6. TNC Assumptions'!C8*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D8*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E8*D$7*$J$1","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F8*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G8*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I8*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J8*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K8*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L8*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M8*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O8*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P8*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q8*N$7*$J$1","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R8*O$7*$J$1","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S8*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T8*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U8*R$7*$J$1","v":493.5},{"$f":"'6. TNC Assumptions'!W8*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X8*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y8*U$7*$J$1","v":0},{"$f":"SUM(B13:U13)","v":113500.32678999999},null,{"$f":"('5. TNC Parameters'!D22*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E22*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":3483.0196470000005},null,{"$f":"('5. TNC Parameters'!G22*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H22*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":3656.6579980000006},null,{"$f":"('5. TNC Parameters'!J22*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K22)+('5. TNC Parameters'!L22*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M22)","v":772.670976},null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG13*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. TNC Assumptions'!C9*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D9*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E9*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F9*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G9*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I9*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J9*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K9*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L9*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M9*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O9*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P9*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q9*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R9*O$7*$J$1","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S9*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T9*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U9*R$7*$J$1","v":552.71999999999991},{"$f":"'6. TNC Assumptions'!W9*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X9*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y9*U$7*$J$1","v":0},113364.47047,null,{"$f":"('5. TNC Parameters'!D23*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E23*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2823.0590419999999},null,{"$f":"('5. TNC Parameters'!G23*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H23*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2673.7308300000004},null,{"$f":"('5. TNC Parameters'!J23*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K23)+('5. TNC Parameters'!L23*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M23)","v":568.63232000000005},null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. TNC Assumptions'!C10*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D10*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E10*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F10*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G10*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I10*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J10*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K10*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L10*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M10*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O10*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P10*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q10*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R10*O$7*$J$1","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S10*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T10*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U10*R$7*$J$1","v":644.83999999999992},{"$f":"'6. TNC Assumptions'!W10*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X10*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y10*U$7*$J$1","v":0},113436.11444999999,null,{"$f":"('5. TNC Parameters'!D24*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E24*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2531.7572250000003},null,{"$f":"('5. TNC Parameters'!G24*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H24*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2810.5070809999997},null,{"$f":"('5. TNC Parameters'!J24*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K24)+('5. TNC Parameters'!L24*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M24)","v":204.96211199999996},null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. TNC Assumptions'!C11*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D11*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E11*D$7*$J$1","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F11*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G11*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I11*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J11*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K11*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L11*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M11*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O11*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P11*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q11*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R11*O$7*$J$1","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S11*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T11*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U11*R$7*$J$1","v":736.95999999999992},{"$f":"'6. TNC Assumptions'!W11*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X11*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y11*U$7*$J$1","v":0},113586.46133999999,null,{"$f":"('5. TNC Parameters'!D25*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E25*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2504.7232480000002},null,{"$f":"('5. TNC Parameters'!G25*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H25*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":4808.8560890000008},null,{"$f":"('5. TNC Parameters'!J25*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K25)+('5. TNC Parameters'!L25*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M25)","v":326.98163200000005},null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. TNC Assumptions'!C12*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D12*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E12*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F12*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G12*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I12*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J12*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K12*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L12*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M12*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O12*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P12*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q12*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R12*O$7*$J$1","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S12*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T12*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U12*R$7*$J$1","v":835.66},{"$f":"'6. TNC Assumptions'!W12*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X12*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y12*U$7*$J$1","v":0},113545.55348,null,{"$f":"('5. TNC Parameters'!D26*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E26*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2261.2982160000001},null,{"$f":"('5. TNC Parameters'!G26*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H26*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":3312.3270680000001},null,{"$f":"('5. TNC Parameters'!J26*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K26)+('5. TNC Parameters'!L26*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M26)","v":313.08226559999997},null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. TNC Assumptions'!C13*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D13*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E13*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F13*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G13*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I13*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J13*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K13*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L13*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M13*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O13*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P13*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q13*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R13*O$7*$J$1","v":17700.55344},{"$f":"'6. TNC Assumptions'!S13*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T13*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U13*R$7*$J$1","v":921.19999999999993},{"$f":"'6. TNC Assumptions'!W13*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X13*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y13*U$7*$J$1","v":0},113581.3844,null,{"$f":"('5. TNC Parameters'!D27*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E27*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1601.3437210000002},null,{"$f":"('5. TNC Parameters'!G27*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H27*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2628.9626719999997},null,{"$f":"('5. TNC Parameters'!J27*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K27)+('5. TNC Parameters'!L27*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M27)","v":335.21152000000001},null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. TNC Assumptions'!C14*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D14*C$7*$J$1","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E14*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F14*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G14*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I14*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J14*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K14*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L14*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M14*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O14*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P14*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q14*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R14*O$7*$J$1","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S14*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T14*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U14*R$7*$J$1","v":1052.8},{"$f":"'6. TNC Assumptions'!W14*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X14*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y14*U$7*$J$1","v":0},113472.18459999999,null,{"$f":"('5. TNC Parameters'!D28*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E28*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":735.98127199999999},null,{"$f":"('5. TNC Parameters'!G28*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H28*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":2007.9723990000002},null,{"$f":"('5. TNC Parameters'!J28*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K28)+('5. TNC Parameters'!L28*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M28)","v":348.458752},null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. TNC Assumptions'!C15*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D15*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E15*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F15*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G15*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I15*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J15*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K15*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L15*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M15*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O15*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P15*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q15*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R15*O$7*$J$1","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S15*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T15*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U15*R$7*$J$1","v":1190.98},{"$f":"'6. TNC Assumptions'!W15*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X15*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y15*U$7*$J$1","v":0},113563.15686,null,{"$f":"('5. TNC Parameters'!D29*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E29*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G29*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H29*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1866.0603639999999},null,{"$f":"('5. TNC Parameters'!J29*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K29)+('5. TNC Parameters'!L29*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M29)","v":765.03065600000002},null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A20+1","v":2015},{"$f":"'6. TNC Assumptions'!C16*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D16*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E16*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F16*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G16*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I16*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J16*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K16*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L16*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M16*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O16*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P16*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q16*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R16*O$7*$J$1","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S16*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T16*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U16*R$7*$J$1","v":1197.56},{"$f":"'6. TNC Assumptions'!W16*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X16*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y16*U$7*$J$1","v":0},113469.03089999998,null,{"$f":"('5. TNC Parameters'!D30*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E30*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G30*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H30*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1734.2071773343039},null,{"$f":"('5. TNC Parameters'!J30*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K30)+('5. TNC Parameters'!L30*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M30)","v":424.77924035555566},null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A21+1","v":2016},{"$f":"'6. TNC Assumptions'!C17*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D17*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E17*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F17*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G17*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I17*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J17*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K17*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L17*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M17*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O17*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P17*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q17*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R17*O$7*$J$1","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S17*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T17*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U17*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. TNC Assumptions'!W17*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X17*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y17*U$7*$J$1","v":0},113490.4206,null,{"$f":"('5. TNC Parameters'!D31*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E31*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G31*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H31*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1611.6978159978828},null,{"$f":"('5. TNC Parameters'!J31*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K31)+('5. TNC Parameters'!L31*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M31)","v":414.07344388148152},null,2659.5036558793645,null,2016,110830.91694412063,-406.38002879510896,null,0.27698913886672472]
[2017,{"$f":"'6. TNC Assumptions'!C18*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D18*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E18*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F18*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G18*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I18*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J18*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K18*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L18*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M18*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O18*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P18*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q18*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R18*O$7*$J$1","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S18*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T18*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U18*R$7*$J$1","v":1210.72},{"$f":"'6. TNC Assumptions'!W18*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X18*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y18*U$7*$J$1","v":0},113511.81030000001,null,{"$f":"('5. TNC Parameters'!D32*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E32*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G32*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H32*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1497.8682256455554},null,{"$f":"('5. TNC Parameters'!J32*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K32)+('5. TNC Parameters'!L32*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M32)","v":389.78932085466391},null,2521.3899425002191,null,2017,110990.4203574998,-406.96487464416589,null,0.65366053814841507]
[2018,{"$f":"'6. TNC Assumptions'!C19*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D19*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E19*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F19*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G19*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I19*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J19*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K19*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L19*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M19*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O19*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P19*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q19*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R19*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S19*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T19*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U19*R$7*$J$1","v":1217.3},{"$f":"'6. TNC Assumptions'!W19*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X19*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y19*U$7*$J$1","v":0},113533.2,null,{"$f":"('5. TNC Parameters'!D33*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E33*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G33*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H33*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1392.1016775782759},null,{"$f":"('5. TNC Parameters'!J33*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K33)+('5. TNC Parameters'!L33*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M33)","v":392.42571229520462},null,2418.2597858734803,null,2018,111114.94021412652,-407.42144745179723,null,1.0604168310347291]
[2019,{"$f":"'6. TNC Assumptions'!C20*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D20*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E20*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F20*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G20*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I20*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J20*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K20*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L20*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M20*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O20*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P20*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q20*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R20*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S20*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T20*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U20*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. TNC Assumptions'!W20*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X20*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y20*U$7*$J$1","v":0},113539.78,null,{"$f":"('5. TNC Parameters'!D34*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E34*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. TNC Parameters'!G34*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H34*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1293.8253867956814},null,{"$f":"('5. TNC Parameters'!J34*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K34)+('5. TNC Parameters'!L34*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M34)","v":406.88354243544057},null,2334.4413252311219,null,2019,111205.33867476888,-407.75290847415249,null,1.4961795945121139]
[2020,{"$f":"'6. TNC Assumptions'!C21*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D21*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E21*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F21*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G21*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I21*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J21*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K21*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L21*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M21*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O21*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P21*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q21*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R21*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S21*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T21*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U21*R$7*$J$1","v":1230.46},{"$f":"'6. TNC Assumptions'!W21*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X21*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y21*U$7*$J$1","v":0},113546.36,null,{"$f":"('5. TNC Parameters'!D35*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E35*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. TNC Parameters'!G35*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H35*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1202.5073723594628},null,{"$f":"('5. TNC Parameters'!J35*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K35)+('5. TNC Parameters'!L35*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M35)","v":420.2704593713172},null,2200.98245373078,null,2020,111345.37754626921,-408.26638433632047,null,1.9601400113205614]
[2021,{"$f":"'6. TNC Assumptions'!C22*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D22*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E22*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F22*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G22*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I22*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J22*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K22*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L22*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M22*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O22*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P22*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q22*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R22*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S22*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T22*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U22*R$7*$J$1","v":1237.04},{"$f":"'6. TNC Assumptions'!W22*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X22*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y22*U$7*$J$1","v":0},113552.93999999999,null,{"$f":"('5. TNC Parameters'!D36*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E36*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. TNC Parameters'!G36*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H36*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1117.6535426627943},null,{"$f":"('5. TNC Parameters'!J36*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K36)+('5. TNC Parameters'!L36*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M36)","v":431.77875631429509},null,2127.6369209770892,null,2021,111425.30307902289,-408.559444623084,null,1.9601400113205614]
[2022,{"$f":"'6. TNC Assumptions'!C23*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D23*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E23*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F23*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G23*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I23*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J23*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K23*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L23*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M23*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O23*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P23*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q23*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R23*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S23*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T23*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U23*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. TNC Assumptions'!W23*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X23*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y23*U$7*$J$1","v":0},113559.51999999999,null,{"$f":"('5. TNC Parameters'!D37*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E37*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. TNC Parameters'!G37*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H37*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":1038.8049894541894},null,{"$f":"('5. TNC Parameters'!J37*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K37)+('5. TNC Parameters'!L37*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M37)","v":443.97461240644088},null,2060.9842238606302,null,2022,111498.53577613935,-408.82796451251096,null,1.9601400113205614]
[2023,{"$f":"'6. TNC Assumptions'!C24*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D24*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E24*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F24*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G24*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I24*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J24*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K24*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L24*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M24*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O24*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P24*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q24*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R24*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S24*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T24*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U24*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. TNC Assumptions'!W24*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X24*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y24*U$7*$J$1","v":0},113566.09999999999,null,{"$f":"('5. TNC Parameters'!D38*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E38*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. TNC Parameters'!G38*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H38*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":965.53547562687743},null,{"$f":"('5. TNC Parameters'!J38*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K38)+('5. TNC Parameters'!L38*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M38)","v":432.06379374284359},null,1975.803891369721,null,2023,111590.29610863027,-409.16441906497766,null,1.9601400113206182]
[2024,{"$f":"'6. TNC Assumptions'!C25*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D25*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E25*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F25*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G25*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I25*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J25*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K25*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L25*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M25*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O25*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P25*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q25*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R25*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S25*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T25*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U25*R$7*$J$1","v":1256.78},{"$f":"'6. TNC Assumptions'!W25*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X25*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y25*U$7*$J$1","v":0},113572.68,null,{"$f":"('5. TNC Parameters'!D39*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E39*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. TNC Parameters'!G39*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H39*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":897.44910286362961},null,{"$f":"('5. TNC Parameters'!J39*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K39)+('5. TNC Parameters'!L39*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M39)","v":416.45187703410386},null,1892.1056018977333,null,2024,111680.57439810225,-409.49543945970828,null,1.9601400113206182]
[2025,{"$f":"'6. TNC Assumptions'!C26*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D26*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E26*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F26*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G26*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I26*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J26*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K26*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L26*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M26*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O26*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P26*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q26*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R26*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S26*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T26*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U26*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. TNC Assumptions'!W26*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X26*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y26*U$7*$J$1","v":0},113579.26,null,{"$f":"('5. TNC Parameters'!D40*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E40*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. TNC Parameters'!G40*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H40*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":834.17814622795413},null,{"$f":"('5. TNC Parameters'!J40*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K40)+('5. TNC Parameters'!L40*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M40)","v":417.62232403171566},null,1776.8374702596698,null,2025,111802.42252974033,-409.94221594238121,null,1.9601400113205614]
[2026,{"$f":"'6. TNC Assumptions'!C27*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D27*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E27*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F27*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G27*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I27*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J27*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K27*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L27*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M27*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O27*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P27*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q27*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R27*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S27*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T27*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U27*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. TNC Assumptions'!W27*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X27*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y27*U$7*$J$1","v":0},113585.84,null,{"$f":"('5. TNC Parameters'!D41*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E41*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. TNC Parameters'!G41*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H41*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":775.38104372138878},null,{"$f":"('5. TNC Parameters'!J41*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K41)+('5. TNC Parameters'!L41*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M41)","v":419.16381209581971},null,1719.5818558172086,null,2026,111866.25814418279,-410.17627986200358,null,1.9601400113205614]
[2027,{"$f":"'6. TNC Assumptions'!C28*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D28*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E28*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F28*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G28*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I28*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J28*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K28*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L28*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M28*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O28*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P28*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q28*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R28*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S28*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T28*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U28*R$7*$J$1","v":1276.52},{"$f":"'6. TNC Assumptions'!W28*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X28*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y28*U$7*$J$1","v":0},113592.42,null,{"$f":"('5. TNC Parameters'!D42*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E42*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. TNC Parameters'!G42*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H42*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":720.74052968842989},null,{"$f":"('5. TNC Parameters'!J42*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K42)+('5. TNC Parameters'!L42*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M42)","v":421.03615224274193},null,1666.8136819311719,null,2027,111925.60631806882,-410.393889832919,null,1.9601400113205614]
[2028,{"$f":"'6. TNC Assumptions'!C29*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D29*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E29*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F29*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G29*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I29*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J29*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K29*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L29*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M29*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O29*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P29*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q29*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R29*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S29*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T29*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U29*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. TNC Assumptions'!W29*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X29*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y29*U$7*$J$1","v":0},113599,null,{"$f":"('5. TNC Parameters'!D43*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E43*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. TNC Parameters'!G43*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H43*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":669.9619017503253},null,{"$f":"('5. TNC Parameters'!J43*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K43)+('5. TNC Parameters'!L43*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M43)","v":423.8758167982416},null,1618.874718548567,null,2028,111980.12528145143,-410.59379269865525,null,1.9601400113206182]
[2029,{"$f":"'6. TNC Assumptions'!C30*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D30*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E30*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F30*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G30*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I30*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J30*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K30*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L30*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M30*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O30*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P30*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q30*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R30*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S30*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T30*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U30*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. TNC Assumptions'!W30*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X30*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y30*U$7*$J$1","v":0},113605.57999999999,null,{"$f":"('5. TNC Parameters'!D44*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E44*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. TNC Parameters'!G44*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H44*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":622.77141169097672},null,{"$f":"('5. TNC Parameters'!J44*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K44)+('5. TNC Parameters'!L44*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M44)","v":425.12630302211403},null,1572.9347147130907,null,2029,112032.6452852869,-410.78636604605197,null,1.9601400113205614]
[2030,{"$f":"'6. TNC Assumptions'!C31*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D31*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E31*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F31*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G31*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I31*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J31*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K31*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L31*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M31*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O31*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P31*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q31*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R31*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S31*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T31*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U31*R$7*$J$1","v":1296.26},{"$f":"'6. TNC Assumptions'!W31*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X31*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y31*U$7*$J$1","v":0},113612.15999999999,null,{"$f":"('5. TNC Parameters'!D45*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E45*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":433.31885},null,{"$f":"('5. TNC Parameters'!G45*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H45*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":578.91477140674954},null,{"$f":"('5. TNC Parameters'!J45*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K45)+('5. TNC Parameters'!L45*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M45)","v":424.9789632415181},null,1437.2125846482677,null,2030,112174.94741535172,-411.30814052295631,null,1.9601400113206182]
[{"$f":"A36+5","v":2035},{"$f":"'6. TNC Assumptions'!C32*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D32*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E32*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F32*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G32*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I32*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J32*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K32*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L32*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M32*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O32*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P32*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q32*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R32*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S32*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T32*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U32*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. TNC Assumptions'!W32*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X32*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y32*U$7*$J$1","v":0},113618.73999999999,null,{"$f":"('5. TNC Parameters'!D46*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E46*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":305.40600000000001},null,{"$f":"('5. TNC Parameters'!G46*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H46*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":490.82335},null,{"$f":"('5. TNC Parameters'!J46*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K46)+('5. TNC Parameters'!L46*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M46)","v":341.90131200000002},null,1138.130662,null,{"$f":"AF36+5","v":2035},112480.60933799999,-412.42890090599997,null,1.9601400113206182]
[{"$f":"A37+5","v":2040},{"$f":"'6. TNC Assumptions'!C33*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D33*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E33*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F33*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G33*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I33*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J33*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K33*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L33*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M33*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O33*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P33*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q33*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R33*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S33*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T33*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U33*R$7*$J$1","v":1316},{"$f":"'6. TNC Assumptions'!W33*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X33*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y33*U$7*$J$1","v":0},113631.9,null,{"$f":"('5. TNC Parameters'!D47*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E47*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":255.82570000000001},null,{"$f":"('5. TNC Parameters'!G47*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H47*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":387.70065},null,{"$f":"('5. TNC Parameters'!J47*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K47)+('5. TNC Parameters'!L47*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M47)","v":341.90131200000002},null,985.42766200000005,null,{"$f":"AF37+5","v":2040},112646.47233799999,-413.03706523933329,null,1.8852163527030825]
[{"$f":"A38+5","v":2045},{"$f":"'6. TNC Assumptions'!C34*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D34*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E34*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F34*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G34*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I34*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J34*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K34*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L34*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M34*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O34*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P34*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q34*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R34*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S34*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T34*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U34*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. TNC Assumptions'!W34*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X34*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y34*U$7*$J$1","v":0},113664.79999999999,null,{"$f":"('5. TNC Parameters'!D48*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E48*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":152.703},null,{"$f":"('5. TNC Parameters'!G48*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H48*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":206.24540000000002},null,{"$f":"('5. TNC Parameters'!J48*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K48)+('5. TNC Parameters'!L48*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M48)","v":341.90131200000002},null,700.84971199999995,null,{"$f":"AF38+5","v":2045},112963.95028799999,-414.20115105599996,null,1.8852163527030825]
[{"$f":"A39+5","v":2050},{"$f":"'6. TNC Assumptions'!C35*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D35*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E35*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F35*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G35*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I35*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J35*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K35*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L35*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M35*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O35*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P35*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q35*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R35*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S35*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T35*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U35*R$7*$J$1","v":1401.54},{"$f":"'6. TNC Assumptions'!W35*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X35*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y35*U$7*$J$1","v":0},113717.43999999999,null,{"$f":"('5. TNC Parameters'!D49*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!E49*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. TNC Parameters'!G49*'TNC CALC_Cstock'!$D$8*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1)+('5. TNC Parameters'!H49*'TNC CALC_Cstock'!$O$8*(1+'TNC CALC_Cstock'!$O$6)*'TNC CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. TNC Parameters'!J49*'TNC CALC_Cstock'!$D$9*(1+'TNC CALC_Cstock'!$D$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!K49)+('5. TNC Parameters'!L49*'TNC CALC_Cstock'!$F$9*(1+'TNC CALC_Cstock'!$F$6)*'TNC CALC_Cstock'!$J$1*'5. TNC Parameters'!M49)","v":341.90131200000002},null,548.14671199999998,null,{"$f":"AF39+5","v":2050},113169.29328799999,-414.9540753893333,null,1.8852163527030825]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[]
[2006,{"$f":"'6. TNC Assumptions'!C39*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D39*C$7*$J$1","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E39*D$7*$J$1","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F39*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G39*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I39*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J39*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K39*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L39*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M39*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O39*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P39*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q39*N$7*$J$1","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R39*O$7*$J$1","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S39*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T39*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U39*R$7*$J$1","v":401.38},{"$f":"'6. TNC Assumptions'!W39*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X39*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y39*U$7*$J$1","v":0},{"$f":"SUM(B45:U45)","v":113335.47194000002},null,{"$f":"X12","v":4282.8557769999998},null,{"$f":"Z12","v":3133.5314539999999},null,{"$f":"AB12","v":1965.1263999999999},null,{"$f":"X45+Z45+AB45","v":9381.5136309999998},null,2006,{"$f":"V45-AD45","v":103953.95830900002},{"$f":"-AG45*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. TNC Assumptions'!C40*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D40*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E40*D$7*$J$1","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F40*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G40*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I40*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J40*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K40*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L40*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M40*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O40*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P40*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q40*N$7*$J$1","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R40*O$7*$J$1","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S40*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T40*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U40*R$7*$J$1","v":493.5},{"$f":"'6. TNC Assumptions'!W40*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X40*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y40*U$7*$J$1","v":0},{"$f":"SUM(B46:U46)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,{"$f":"AF45+1","v":2007},105587.97816899999,{"$f":"-AG46*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. TNC Assumptions'!C41*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D41*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E41*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F41*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G41*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I41*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J41*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K41*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L41*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M41*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O41*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P41*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q41*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R41*O$7*$J$1","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S41*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T41*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U41*R$7*$J$1","v":552.71999999999991},{"$f":"'6. TNC Assumptions'!W41*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X41*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y41*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,{"$f":"AF46+1","v":2008},107299.048278,-393.42984368599997]
[2009,{"$f":"'6. TNC Assumptions'!C42*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D42*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E42*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F42*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G42*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I42*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J42*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K42*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L42*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M42*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O42*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P42*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q42*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R42*O$7*$J$1","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S42*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T42*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U42*R$7*$J$1","v":644.83999999999992},{"$f":"'6. TNC Assumptions'!W42*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X42*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y42*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. TNC Assumptions'!C43*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D43*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E43*D$7*$J$1","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F43*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G43*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I43*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J43*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K43*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L43*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M43*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O43*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P43*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q43*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R43*O$7*$J$1","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S43*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T43*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U43*R$7*$J$1","v":736.95999999999992},{"$f":"'6. TNC Assumptions'!W43*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X43*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y43*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. TNC Assumptions'!C44*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D44*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E44*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F44*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G44*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I44*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J44*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K44*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L44*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M44*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O44*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P44*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q44*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R44*O$7*$J$1","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S44*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T44*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U44*R$7*$J$1","v":835.66},{"$f":"'6. TNC Assumptions'!W44*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X44*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y44*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. TNC Assumptions'!C45*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D45*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E45*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F45*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G45*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I45*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J45*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K45*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L45*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M45*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O45*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P45*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q45*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R45*O$7*$J$1","v":17700.55344},{"$f":"'6. TNC Assumptions'!S45*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T45*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U45*R$7*$J$1","v":921.19999999999993},{"$f":"'6. TNC Assumptions'!W45*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X45*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y45*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. TNC Assumptions'!C46*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D46*C$7*$J$1","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E46*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F46*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G46*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I46*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J46*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K46*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L46*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M46*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O46*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P46*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q46*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R46*O$7*$J$1","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S46*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T46*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U46*R$7*$J$1","v":1052.8},{"$f":"'6. TNC Assumptions'!W46*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X46*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y46*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. TNC Assumptions'!C47*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D47*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E47*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F47*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G47*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I47*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J47*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K47*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L47*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M47*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O47*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P47*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q47*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R47*O$7*$J$1","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S47*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T47*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U47*R$7*$J$1","v":1190.98},{"$f":"'6. TNC Assumptions'!W47*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X47*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y47*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004]
[{"$f":"A53+1","v":2015},{"$f":"'6. TNC Assumptions'!C48*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D48*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E48*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F48*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G48*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I48*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J48*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K48*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L48*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M48*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O48*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P48*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q48*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R48*O$7*$J$1","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S48*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T48*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U48*R$7*$J$1","v":1197.56},{"$f":"'6. TNC Assumptions'!W48*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X48*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y48*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041]
[{"$f":"A54+1","v":2016},{"$f":"'6. TNC Assumptions'!C49*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D49*C$7*$J$1","v":651.41248000000007},{"$f":"'6. TNC Assumptions'!E49*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F49*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. TNC Assumptions'!G49*F$7*$J$1","v":13264.446182399999},{"$f":"'6. TNC Assumptions'!I49*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J49*H$7*$J$1","v":580.30031781818184},{"$f":"'6. TNC Assumptions'!K49*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. TNC Assumptions'!L49*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. TNC Assumptions'!M49*K$7*$J$1","v":733.85593199999994},{"$f":"'6. TNC Assumptions'!O49*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P49*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q49*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. TNC Assumptions'!R49*O$7*$J$1","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S49*P$7*$J$1","v":236.63325},{"$f":"'6. TNC Assumptions'!T49*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. TNC Assumptions'!U49*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. TNC Assumptions'!W49*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X49*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y49*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. TNC Assumptions'!C50*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D50*C$7*$J$1","v":669.76520480841509},{"$f":"'6. TNC Assumptions'!E50*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F50*E$7*$J$1","v":4296.967845885315},{"$f":"'6. TNC Assumptions'!G50*F$7*$J$1","v":13274.069937001228},{"$f":"'6. TNC Assumptions'!I50*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J50*H$7*$J$1","v":584.76073906249144},{"$f":"'6. TNC Assumptions'!K50*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. TNC Assumptions'!L50*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. TNC Assumptions'!M50*K$7*$J$1","v":740.24622031562978},{"$f":"'6. TNC Assumptions'!O50*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P50*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q50*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. TNC Assumptions'!R50*O$7*$J$1","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S50*P$7*$J$1","v":243.10513473901477},{"$f":"'6. TNC Assumptions'!T50*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. TNC Assumptions'!U50*R$7*$J$1","v":1210.72},{"$f":"'6. TNC Assumptions'!W50*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X50*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y50*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. TNC Assumptions'!C51*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D51*C$7*$J$1","v":688.64229318278478},{"$f":"'6. TNC Assumptions'!E51*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F51*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. TNC Assumptions'!G51*F$7*$J$1","v":13285.948399823314},{"$f":"'6. TNC Assumptions'!I51*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J51*H$7*$J$1","v":589.3486009137813},{"$f":"'6. TNC Assumptions'!K51*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. TNC Assumptions'!L51*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. TNC Assumptions'!M51*K$7*$J$1","v":746.81908829742031},{"$f":"'6. TNC Assumptions'!O51*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P51*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q51*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. TNC Assumptions'!R51*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S51*P$7*$J$1","v":249.76193047057288},{"$f":"'6. TNC Assumptions'!T51*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. TNC Assumptions'!U51*R$7*$J$1","v":1217.3},{"$f":"'6. TNC Assumptions'!W51*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X51*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y51*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. TNC Assumptions'!C52*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D52*C$7*$J$1","v":707.94840629293572},{"$f":"'6. TNC Assumptions'!E52*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F52*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. TNC Assumptions'!G52*F$7*$J$1","v":13300.121565690573},{"$f":"'6. TNC Assumptions'!I52*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J52*H$7*$J$1","v":594.04073235260046},{"$f":"'6. TNC Assumptions'!K52*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. TNC Assumptions'!L52*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. TNC Assumptions'!M52*K$7*$J$1","v":753.5413396424334},{"$f":"'6. TNC Assumptions'!O52*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P52*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q52*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. TNC Assumptions'!R52*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S52*P$7*$J$1","v":256.57001701421188},{"$f":"'6. TNC Assumptions'!T52*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. TNC Assumptions'!U52*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. TNC Assumptions'!W52*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X52*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y52*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. TNC Assumptions'!C53*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D53*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E53*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F53*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G53*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I53*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J53*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K53*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L53*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M53*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O53*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P53*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q53*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R53*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S53*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T53*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U53*R$7*$J$1","v":1230.46},{"$f":"'6. TNC Assumptions'!W53*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X53*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y53*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. TNC Assumptions'!C54*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D54*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E54*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F54*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G54*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I54*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J54*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K54*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L54*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M54*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O54*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P54*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q54*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R54*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S54*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T54*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U54*R$7*$J$1","v":1237.04},{"$f":"'6. TNC Assumptions'!W54*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X54*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y54*U$7*$J$1","v":0},114087.52363945106,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,111959.88671847396,-410.51958463440457]
[2022,{"$f":"'6. TNC Assumptions'!C55*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D55*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E55*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F55*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G55*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I55*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J55*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K55*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L55*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M55*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O55*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P55*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q55*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R55*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S55*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T55*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U55*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. TNC Assumptions'!W55*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X55*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y55*U$7*$J$1","v":0},114094.10363945106,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112033.11941559042,-410.78810452383152]
[2023,{"$f":"'6. TNC Assumptions'!C56*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D56*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E56*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F56*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G56*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I56*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J56*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K56*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L56*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M56*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O56*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P56*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q56*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R56*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S56*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T56*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U56*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. TNC Assumptions'!W56*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X56*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y56*U$7*$J$1","v":0},114100.68363945106,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,112124.87974808134,-411.12455907629828]
[2024,{"$f":"'6. TNC Assumptions'!C57*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D57*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E57*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F57*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G57*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I57*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J57*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K57*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L57*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M57*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O57*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P57*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q57*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R57*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S57*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T57*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U57*R$7*$J$1","v":1256.78},{"$f":"'6. TNC Assumptions'!W57*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X57*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y57*U$7*$J$1","v":0},114107.26363945106,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,112215.15803755332,-411.4555794710289]
[2025,{"$f":"'6. TNC Assumptions'!C58*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D58*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E58*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F58*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G58*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I58*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J58*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K58*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L58*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M58*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O58*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P58*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q58*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R58*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S58*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T58*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U58*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. TNC Assumptions'!W58*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X58*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y58*U$7*$J$1","v":0},114113.84363945106,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,112337.0061691914,-411.90235595370177]
[2026,{"$f":"'6. TNC Assumptions'!C59*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D59*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E59*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F59*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G59*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I59*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J59*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K59*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L59*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M59*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O59*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P59*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q59*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R59*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S59*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T59*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U59*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. TNC Assumptions'!W59*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X59*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y59*U$7*$J$1","v":0},114120.42363945107,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,112400.84178363386,-412.13641987332414]
[2027,{"$f":"'6. TNC Assumptions'!C60*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D60*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E60*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F60*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G60*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I60*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J60*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K60*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L60*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M60*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O60*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P60*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q60*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R60*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S60*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T60*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U60*R$7*$J$1","v":1276.52},{"$f":"'6. TNC Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y60*U$7*$J$1","v":0},114127.00363945107,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,112460.18995751989,-412.35402984423956]
[2028,{"$f":"'6. TNC Assumptions'!C61*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D61*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E61*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F61*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G61*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I61*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J61*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K61*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L61*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M61*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O61*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P61*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q61*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R61*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S61*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T61*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U61*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. TNC Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y61*U$7*$J$1","v":0},114133.58363945107,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,112514.7089209025,-412.55393270997587]
[2029,{"$f":"'6. TNC Assumptions'!C62*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D62*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E62*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F62*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G62*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I62*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J62*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K62*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L62*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M62*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O62*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P62*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q62*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R62*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S62*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T62*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U62*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. TNC Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y62*U$7*$J$1","v":0},114140.16363945106,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,112567.22892473797,-412.74650605737253]
[2030,{"$f":"'6. TNC Assumptions'!C63*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D63*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E63*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F63*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G63*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I63*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J63*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K63*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L63*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M63*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O63*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P63*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q63*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R63*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S63*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T63*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U63*R$7*$J$1","v":1296.26},{"$f":"'6. TNC Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y63*U$7*$J$1","v":0},114146.74363945106,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,112709.53105480279,-413.26828053427693]
[{"$f":"A69+5","v":2035},{"$f":"'6. TNC Assumptions'!C64*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D64*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E64*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F64*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G64*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I64*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J64*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K64*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L64*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M64*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O64*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P64*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q64*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R64*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S64*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T64*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U64*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. TNC Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y64*U$7*$J$1","v":0},114153.32363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,{"$f":"AF69+5","v":2035},113015.19297745106,-414.38904091732059]
[{"$f":"A70+5","v":2040},{"$f":"'6. TNC Assumptions'!C65*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D65*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E65*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F65*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G65*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I65*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J65*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K65*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L65*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M65*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O65*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P65*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q65*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R65*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S65*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T65*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U65*R$7*$J$1","v":1316},{"$f":"'6. TNC Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y65*U$7*$J$1","v":0},114146.04991437355,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,{"$f":"AF70+5","v":2040},113160.62225237355,-414.92228159203637]
[{"$f":"A71+5","v":2045},{"$f":"'6. TNC Assumptions'!C66*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D66*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E66*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F66*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G66*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I66*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J66*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K66*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L66*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M66*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O66*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P66*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q66*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R66*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S66*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T66*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U66*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. TNC Assumptions'!W66*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X66*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y66*U$7*$J$1","v":0},114178.94991437354,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,{"$f":"AF71+5","v":2045},113478.10020237355,-416.08636740870304]
[{"$f":"A72+5","v":2050},{"$f":"'6. TNC Assumptions'!C67*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D67*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E67*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F67*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G67*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I67*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J67*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K67*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L67*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M67*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O67*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P67*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q67*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R67*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S67*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T67*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U67*R$7*$J$1","v":1401.54},{"$f":"'6. TNC Assumptions'!W67*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X67*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y67*U$7*$J$1","v":0},114231.58991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,{"$f":"AF72+5","v":2050},113683.44320237354,-416.83929174203638]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 2 - net change GgCO2e"]
[]
[2006,{"$f":"'6. TNC Assumptions'!C71*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D71*C$7*$J$1","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E71*D$7*$J$1","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F71*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G71*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I71*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J71*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K71*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L71*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M71*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O71*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P71*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q71*N$7*$J$1","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R71*O$7*$J$1","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S71*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T71*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U71*R$7*$J$1","v":401.38},{"$f":"'6. TNC Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y60*U$7*$J$1","v":0},{"$f":"SUM(B79:R79)","v":113335.47194000002},null,{"$f":"X45","v":4282.8557769999998},null,{"$f":"Z45","v":3133.5314539999999},null,{"$f":"AB45","v":1965.1263999999999},null,{"$f":"X79+Z79+AB79","v":9381.5136309999998},null,{"$f":"AF45","v":2006},{"$f":"V79-AD79","v":103953.95830900002},{"$f":"-AG79*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH79","v":0}]
[2007,{"$f":"'6. TNC Assumptions'!C72*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D72*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E72*D$7*$J$1","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F72*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G72*F$7*$J$1","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I72*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J72*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K72*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L72*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M72*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O72*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P72*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q72*N$7*$J$1","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R72*O$7*$J$1","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S72*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T72*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U72*R$7*$J$1","v":493.5},{"$f":"'6. TNC Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y61*U$7*$J$1","v":0},{"$f":"SUM(B80:R80)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG80*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. TNC Assumptions'!C73*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D73*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E73*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F73*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G73*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I73*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J73*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K73*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L73*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M73*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O73*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P73*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q73*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R73*O$7*$J$1","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S73*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T73*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U73*R$7*$J$1","v":552.71999999999991},{"$f":"'6. TNC Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y62*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. TNC Assumptions'!C74*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D74*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E74*D$7*$J$1","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F74*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G74*F$7*$J$1","v":13269.61152},{"$f":"'6. TNC Assumptions'!I74*G$7*$J$1","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J74*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K74*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L74*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M74*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O74*L$7*$J$1","v":2124.87},{"$f":"'6. TNC Assumptions'!P74*M$7*$J$1","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q74*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R74*O$7*$J$1","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S74*P$7*$J$1","v":239.5308},{"$f":"'6. TNC Assumptions'!T74*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U74*R$7*$J$1","v":644.83999999999992},{"$f":"'6. TNC Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y63*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. TNC Assumptions'!C75*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D75*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E75*D$7*$J$1","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F75*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G75*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I75*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J75*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K75*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L75*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M75*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O75*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P75*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q75*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R75*O$7*$J$1","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S75*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T75*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U75*R$7*$J$1","v":736.95999999999992},{"$f":"'6. TNC Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y64*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. TNC Assumptions'!C76*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D76*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E76*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F76*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G76*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I76*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J76*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K76*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L76*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M76*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O76*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P76*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q76*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R76*O$7*$J$1","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S76*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T76*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U76*R$7*$J$1","v":835.66},{"$f":"'6. TNC Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y65*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. TNC Assumptions'!C77*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D77*C$7*$J$1","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E77*D$7*$J$1","v":19059.2896},{"$f":"'6. TNC Assumptions'!F77*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G77*F$7*$J$1","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I77*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J77*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K77*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L77*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M77*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O77*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P77*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q77*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R77*O$7*$J$1","v":17700.55344},{"$f":"'6. TNC Assumptions'!S77*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T77*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U77*R$7*$J$1","v":921.19999999999993},{"$f":"'6. TNC Assumptions'!W66*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X66*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y66*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. TNC Assumptions'!C78*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D78*C$7*$J$1","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E78*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F78*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G78*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I78*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J78*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K78*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L78*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M78*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O78*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P78*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q78*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R78*O$7*$J$1","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S78*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T78*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U78*R$7*$J$1","v":1052.8},{"$f":"'6. TNC Assumptions'!W67*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X67*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y67*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. TNC Assumptions'!C79*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D79*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E79*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F79*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G79*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I79*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J79*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K79*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L79*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M79*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O79*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P79*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q79*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R79*O$7*$J$1","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S79*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T79*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U79*R$7*$J$1","v":1190.98},{"$f":"'6. TNC Assumptions'!W68*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X68*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y68*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A87+1","v":2015},{"$f":"'6. TNC Assumptions'!C80*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D80*C$7*$J$1","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E80*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F80*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G80*F$7*$J$1","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I80*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J80*H$7*$J$1","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K80*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L80*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M80*K$7*$J$1","v":729.08279999999991},{"$f":"'6. TNC Assumptions'!O80*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P80*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q80*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R80*O$7*$J$1","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S80*P$7*$J$1","v":231.804},{"$f":"'6. TNC Assumptions'!T80*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U80*R$7*$J$1","v":1197.56},{"$f":"'6. TNC Assumptions'!W71*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X71*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y71*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A88+1","v":2016},{"$f":"'6. TNC Assumptions'!C81*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D81*C$7*$J$1","v":651.41248000000007},{"$f":"'6. TNC Assumptions'!E81*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F81*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. TNC Assumptions'!G81*F$7*$J$1","v":13264.446182399999},{"$f":"'6. TNC Assumptions'!I81*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J81*H$7*$J$1","v":580.30031781818184},{"$f":"'6. TNC Assumptions'!K81*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. TNC Assumptions'!L81*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. TNC Assumptions'!M81*K$7*$J$1","v":733.85593199999994},{"$f":"'6. TNC Assumptions'!O81*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P81*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q81*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. TNC Assumptions'!R81*O$7*$J$1","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S81*P$7*$J$1","v":236.63325},{"$f":"'6. TNC Assumptions'!T81*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. TNC Assumptions'!U81*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. TNC Assumptions'!W72*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X72*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y72*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568,null,0.27698913886672472]
[2017,{"$f":"'6. TNC Assumptions'!C82*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D82*C$7*$J$1","v":669.76520480841509},{"$f":"'6. TNC Assumptions'!E82*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F82*E$7*$J$1","v":4296.967845885315},{"$f":"'6. TNC Assumptions'!G82*F$7*$J$1","v":13274.069937001228},{"$f":"'6. TNC Assumptions'!I82*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J82*H$7*$J$1","v":584.76073906249144},{"$f":"'6. TNC Assumptions'!K82*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. TNC Assumptions'!L82*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. TNC Assumptions'!M82*K$7*$J$1","v":740.24622031562978},{"$f":"'6. TNC Assumptions'!O82*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P82*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q82*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. TNC Assumptions'!R82*O$7*$J$1","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S82*P$7*$J$1","v":243.10513473901477},{"$f":"'6. TNC Assumptions'!T82*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. TNC Assumptions'!U82*R$7*$J$1","v":1210.72},{"$f":"'6. TNC Assumptions'!W73*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X73*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y73*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143,null,0.65366053814841507]
[2018,{"$f":"'6. TNC Assumptions'!C83*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D83*C$7*$J$1","v":688.64229318278478},{"$f":"'6. TNC Assumptions'!E83*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F83*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. TNC Assumptions'!G83*F$7*$J$1","v":13285.948399823314},{"$f":"'6. TNC Assumptions'!I83*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J83*H$7*$J$1","v":589.3486009137813},{"$f":"'6. TNC Assumptions'!K83*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. TNC Assumptions'!L83*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. TNC Assumptions'!M83*K$7*$J$1","v":746.81908829742031},{"$f":"'6. TNC Assumptions'!O83*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P83*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q83*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. TNC Assumptions'!R83*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S83*P$7*$J$1","v":249.76193047057288},{"$f":"'6. TNC Assumptions'!T83*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. TNC Assumptions'!U83*R$7*$J$1","v":1217.3},{"$f":"'6. TNC Assumptions'!W74*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X74*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y74*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196,null,1.0604168310347291]
[2019,{"$f":"'6. TNC Assumptions'!C84*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D84*C$7*$J$1","v":707.94840629293572},{"$f":"'6. TNC Assumptions'!E84*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F84*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. TNC Assumptions'!G84*F$7*$J$1","v":13300.121565690573},{"$f":"'6. TNC Assumptions'!I84*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J84*H$7*$J$1","v":594.04073235260046},{"$f":"'6. TNC Assumptions'!K84*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. TNC Assumptions'!L84*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. TNC Assumptions'!M84*K$7*$J$1","v":753.5413396424334},{"$f":"'6. TNC Assumptions'!O84*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P84*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q84*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. TNC Assumptions'!R84*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S84*P$7*$J$1","v":256.57001701421188},{"$f":"'6. TNC Assumptions'!T84*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. TNC Assumptions'!U84*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. TNC Assumptions'!W75*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X75*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y75*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461,null,1.4961795945121139]
[2020,{"$f":"'6. TNC Assumptions'!C85*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D85*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E85*D$7*$J$1","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F85*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G85*F$7*$J$1","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I85*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J85*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K85*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L85*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M85*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O85*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P85*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q85*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R85*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S85*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T85*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U85*R$7*$J$1","v":1230.46},{"$f":"'6. TNC Assumptions'!W76*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X76*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y76*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103,null,1.9601400113205614]
[2021,{"$f":"'6. TNC Assumptions'!C86*B$7*$J$1","v":2373.3119999999999},{"$f":"'6. TNC Assumptions'!D86*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E86*D$7*$J$1","v":18981.081599999998},{"$f":"'6. TNC Assumptions'!F86*E$7*$J$1","v":4418.3713883835762},{"$f":"'6. TNC Assumptions'!G86*F$7*$J$1","v":13370.76343072125},{"$f":"'6. TNC Assumptions'!I86*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J86*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K86*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L86*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M86*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O86*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P86*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q86*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R86*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S86*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T86*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U86*R$7*$J$1","v":1237.04},{"$f":"'6. TNC Assumptions'!W77*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X77*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y77*U$7*$J$1","v":0},114487.58763945107,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,112359.95071847398,-411.98648596773791,null,3.427041344653901]
[2022,{"$f":"'6. TNC Assumptions'!C87*B$7*$J$1","v":2448.5120000000002},{"$f":"'6. TNC Assumptions'!D87*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E87*D$7*$J$1","v":19176.601599999998},{"$f":"'6. TNC Assumptions'!F87*E$7*$J$1","v":4493.571388383576},{"$f":"'6. TNC Assumptions'!G87*F$7*$J$1","v":13424.907430721249},{"$f":"'6. TNC Assumptions'!I87*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J87*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K87*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L87*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M87*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O87*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P87*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q87*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R87*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S87*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T87*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U87*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. TNC Assumptions'!W78*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X78*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y78*U$7*$J$1","v":0},114894.23163945109,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112833.24741559045,-413.72190719049826,null,4.8939426779872974]
[2023,{"$f":"'6. TNC Assumptions'!C88*B$7*$J$1","v":2523.712},{"$f":"'6. TNC Assumptions'!D88*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E88*D$7*$J$1","v":19372.121599999999},{"$f":"'6. TNC Assumptions'!F88*E$7*$J$1","v":4568.7713883835768},{"$f":"'6. TNC Assumptions'!G88*F$7*$J$1","v":13479.051430721249},{"$f":"'6. TNC Assumptions'!I88*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J88*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K88*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L88*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M88*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O88*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P88*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q88*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R88*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S88*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T88*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U88*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. TNC Assumptions'!W79*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X79*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y79*U$7*$J$1","v":0},115300.87563945107,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,113325.07174808135,-415.52526307629824,null,6.3608440113205802]
[2024,{"$f":"'6. TNC Assumptions'!C89*B$7*$J$1","v":2598.9119999999998},{"$f":"'6. TNC Assumptions'!D89*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E89*D$7*$J$1","v":19567.641599999999},{"$f":"'6. TNC Assumptions'!F89*E$7*$J$1","v":4643.9713883835766},{"$f":"'6. TNC Assumptions'!G89*F$7*$J$1","v":13533.195430721249},{"$f":"'6. TNC Assumptions'!I89*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J89*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K89*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L89*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M89*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O89*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P89*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q89*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R89*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S89*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T89*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U89*R$7*$J$1","v":1256.78},{"$f":"'6. TNC Assumptions'!W80*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X80*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y80*U$7*$J$1","v":0},115707.51963945109,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,113815.41403755335,-417.32318480436226,null,7.8277453446539766]
[2025,{"$f":"'6. TNC Assumptions'!C90*B$7*$J$1","v":2674.1120000000001},{"$f":"'6. TNC Assumptions'!D90*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E90*D$7*$J$1","v":19763.161599999999},{"$f":"'6. TNC Assumptions'!F90*E$7*$J$1","v":4719.1713883835764},{"$f":"'6. TNC Assumptions'!G90*F$7*$J$1","v":13587.339430721249},{"$f":"'6. TNC Assumptions'!I90*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J90*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K90*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L90*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M90*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O90*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P90*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q90*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R90*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S90*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T90*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U90*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. TNC Assumptions'!W81*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X81*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y81*U$7*$J$1","v":0},116114.16363945107,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,114337.32616919141,-419.23686262036853,null,9.2946466779873163]
[2026,{"$f":"'6. TNC Assumptions'!C91*B$7*$J$1","v":2786.9119999999998},{"$f":"'6. TNC Assumptions'!D91*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E91*D$7*$J$1","v":20056.441599999998},{"$f":"'6. TNC Assumptions'!F91*E$7*$J$1","v":4831.9713883835766},{"$f":"'6. TNC Assumptions'!G91*F$7*$J$1","v":13668.55543072125},{"$f":"'6. TNC Assumptions'!I91*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J91*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K91*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L91*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M91*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O91*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P91*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q91*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R91*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S91*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T91*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U91*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. TNC Assumptions'!W82*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X82*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y82*U$7*$J$1","v":0},116720.83963945106,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,115001.25778363386,-421.67127853999085,null,11.494998677987269]
[2027,{"$f":"'6. TNC Assumptions'!C92*B$7*$J$1","v":2899.712},{"$f":"'6. TNC Assumptions'!D92*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E92*D$7*$J$1","v":20349.721599999997},{"$f":"'6. TNC Assumptions'!F92*E$7*$J$1","v":4944.7713883835768},{"$f":"'6. TNC Assumptions'!G92*F$7*$J$1","v":13749.771430721248},{"$f":"'6. TNC Assumptions'!I92*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J92*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K92*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L92*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M92*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O92*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P92*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q92*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R92*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S92*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T92*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U92*R$7*$J$1","v":1276.52},{"$f":"'6. TNC Assumptions'!W83*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X83*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y83*U$7*$J$1","v":0},117327.51563945109,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,115660.70195751991,-424.08924051090634,null,13.695350677987335]
[2028,{"$f":"'6. TNC Assumptions'!C93*B$7*$J$1","v":3012.5120000000002},{"$f":"'6. TNC Assumptions'!D93*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E93*D$7*$J$1","v":20643.0016},{"$f":"'6. TNC Assumptions'!F93*E$7*$J$1","v":5057.571388383576},{"$f":"'6. TNC Assumptions'!G93*F$7*$J$1","v":13830.987430721249},{"$f":"'6. TNC Assumptions'!I93*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J93*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K93*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L93*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M93*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O93*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P93*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q93*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R93*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S93*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T93*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U93*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. TNC Assumptions'!W84*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X84*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y84*U$7*$J$1","v":0},117934.19163945108,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,116315.31692090251,-426.48949537664254,null,15.895702677987288]
[2029,{"$f":"'6. TNC Assumptions'!C94*B$7*$J$1","v":3125.3119999999999},{"$f":"'6. TNC Assumptions'!D94*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E94*D$7*$J$1","v":20936.281599999998},{"$f":"'6. TNC Assumptions'!F94*E$7*$J$1","v":5170.3713883835762},{"$f":"'6. TNC Assumptions'!G94*F$7*$J$1","v":13912.203430721251},{"$f":"'6. TNC Assumptions'!I94*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J94*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K94*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L94*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M94*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O94*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P94*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q94*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R94*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S94*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T94*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U94*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. TNC Assumptions'!W85*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X85*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y85*U$7*$J$1","v":0},118540.86763945108,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,116967.93292473799,-428.88242072403926,null,18.096054677987297]
[2030,{"$f":"'6. TNC Assumptions'!C95*B$7*$J$1","v":3238.1120000000001},{"$f":"'6. TNC Assumptions'!D95*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E95*D$7*$J$1","v":21229.561599999997},{"$f":"'6. TNC Assumptions'!F95*E$7*$J$1","v":5283.1713883835764},{"$f":"'6. TNC Assumptions'!G95*F$7*$J$1","v":13993.419430721249},{"$f":"'6. TNC Assumptions'!I95*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J95*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K95*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L95*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M95*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O95*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P95*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q95*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R95*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S95*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T95*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U95*R$7*$J$1","v":1296.26},{"$f":"'6. TNC Assumptions'!W86*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X86*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y86*U$7*$J$1","v":0},119147.54363945108,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,117710.33105480281,-431.60454720094361,null,20.296406677987306]
[{"$f":"A103+5","v":2035},{"$f":"'6. TNC Assumptions'!C96*B$7*$J$1","v":3802.1120000000001},{"$f":"'6. TNC Assumptions'!D96*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E96*D$7*$J$1","v":22695.961599999999},{"$f":"'6. TNC Assumptions'!F96*E$7*$J$1","v":5847.1713883835764},{"$f":"'6. TNC Assumptions'!G96*F$7*$J$1","v":14399.499430721249},{"$f":"'6. TNC Assumptions'!I96*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J96*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K96*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L96*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M96*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O96*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P96*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q96*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R96*O$7*$J$1","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S96*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T96*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U96*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. TNC Assumptions'!W87*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X87*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y87*U$7*$J$1","v":0},122154.60363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,2035,121016.47297745106,-443.72706758398726,null,31.298166677987297]
[{"$f":"A104+5","v":2040},{"$f":"'6. TNC Assumptions'!C97*B$7*$J$1","v":4554.1120000000001},{"$f":"'6. TNC Assumptions'!D97*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E97*D$7*$J$1","v":24651.161599999999},{"$f":"'6. TNC Assumptions'!F97*E$7*$J$1","v":6599.1713883835764},{"$f":"'6. TNC Assumptions'!G97*F$7*$J$1","v":14940.93943072125},{"$f":"'6. TNC Assumptions'!I97*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J97*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K97*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L97*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M97*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O97*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P97*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q97*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R97*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S97*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T97*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U97*R$7*$J$1","v":1316},{"$f":"'6. TNC Assumptions'!W88*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X88*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y88*U$7*$J$1","v":0},126147.96991437353,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,2040,125162.54225237353,-458.92932159203633,null,45.892256352703043]
[{"$f":"A105+5","v":2045},{"$f":"'6. TNC Assumptions'!C98*B$7*$J$1","v":5306.1120000000001},{"$f":"'6. TNC Assumptions'!D98*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E98*D$7*$J$1","v":26606.361599999997},{"$f":"'6. TNC Assumptions'!F98*E$7*$J$1","v":7351.1713883835764},{"$f":"'6. TNC Assumptions'!G98*F$7*$J$1","v":15482.37943072125},{"$f":"'6. TNC Assumptions'!I98*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J98*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K98*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L98*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M98*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O98*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P98*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q98*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R98*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S98*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T98*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U98*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. TNC Assumptions'!W89*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X89*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y89*U$7*$J$1","v":0},130181.50991437351,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,2045,129480.66020237352,-474.76242074203623,null,60.561269686036269]
[{"$f":"A106+5","v":2050},{"$f":"'6. TNC Assumptions'!C99*B$7*$J$1","v":6058.1120000000001},{"$f":"'6. TNC Assumptions'!D99*C$7*$J$1","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E99*D$7*$J$1","v":28561.561599999997},{"$f":"'6. TNC Assumptions'!F99*E$7*$J$1","v":8103.1713883835764},{"$f":"'6. TNC Assumptions'!G99*F$7*$J$1","v":16023.819430721249},{"$f":"'6. TNC Assumptions'!I99*G$7*$J$1","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J99*H$7*$J$1","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K99*I$7*$J$1","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L99*J$7*$J$1","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M99*K$7*$J$1","v":760.38807712346522},{"$f":"'6. TNC Assumptions'!O99*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P99*M$7*$J$1","v":3728.181},{"$f":"'6. TNC Assumptions'!Q99*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R99*O$7*$J$1","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S99*P$7*$J$1","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T99*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U99*R$7*$J$1","v":1401.54},{"$f":"'6. TNC Assumptions'!W90*S$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!X90*T$7*$J$1","v":0},{"$f":"'6. TNC Assumptions'!Y90*U$7*$J$1","v":0},134234.78991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,2050,133686.64320237355,-490.18435840870302,null,75.230283019369722]

{"sheet":"UD1 CALC_Cstock","index":34,"n_rows":107,"n_cols":36,"rows_kept":107,"cut":false,"hidden":true,"merged":[[9,32,9,33],[10,1,10,20],[41,32,41,33],[75,32,75,33],[2,0,3,0],[2,1,2,5],[2,6,2,10],[2,11,2,16],[2,18,2,19],[2,20,3,20]]}
["Calculation of annual C stock growth, tC/yr",null,null,null,null,"Carbon fractionof dry matter, CF",null,null,null,{"$f":"'5. UD1 Parameters'!G6","v":0.47}]
[null,null,null,null,null,"(tC/t(dm))"]
["Forest type","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",{"$f":"'5. UD1 Parameters'!D11","v":10},{"$f":"'5. UD1 Parameters'!E11","v":10},{"$f":"'5. UD1 Parameters'!F11","v":13},{"$f":"'5. UD1 Parameters'!G11","v":10},{"$f":"'5. UD1 Parameters'!H11","v":1.8},{"$f":"'5. UD1 Parameters'!I11","v":9},{"$f":"'5. UD1 Parameters'!J11","v":9},{"$f":"'5. UD1 Parameters'!K11","v":9},{"$f":"'5. UD1 Parameters'!L11","v":1.3},{"$f":"'5. UD1 Parameters'!M11","v":9},{"$f":"'5. UD1 Parameters'!N11","v":6},{"$f":"'5. UD1 Parameters'!O11","v":6},{"$f":"'5. UD1 Parameters'!P11","v":6},{"$f":"'5. UD1 Parameters'!Q11","v":4.5999999999999996},{"$f":"'5. UD1 Parameters'!R11","v":6},{"$f":"'5. UD1 Parameters'!S11","v":3.1},{"$f":"'5. UD1 Parameters'!T11","v":10},{"$f":"'5. UD1 Parameters'!U11","v":6},{"$f":"'5. UD1 Parameters'!V11","v":4.5999999999999996},{"$f":"'5. UD1 Parameters'!W11","v":6}]
["R",{"$f":"'5. UD1 Parameters'!D12","v":0.28000000000000003},{"$f":"'5. UD1 Parameters'!E12","v":0.28000000000000003},{"$f":"'5. UD1 Parameters'!F12","v":0.28000000000000003},{"$f":"'5. UD1 Parameters'!G12","v":0.28000000000000003},{"$f":"'5. UD1 Parameters'!H12","v":0.28000000000000003},{"$f":"'5. UD1 Parameters'!I12","v":0.24},{"$f":"'5. UD1 Parameters'!J12","v":0.24},{"$f":"'5. UD1 Parameters'!K12","v":0.24},{"$f":"'5. UD1 Parameters'!L12","v":0.2},{"$f":"'5. UD1 Parameters'!M12","v":0.24},{"$f":"'5. UD1 Parameters'!N12","v":0.37},{"$f":"'5. UD1 Parameters'!O12","v":0.37},{"$f":"'5. UD1 Parameters'!P12","v":0.37},{"$f":"'5. UD1 Parameters'!Q12","v":0.37},{"$f":"'5. UD1 Parameters'!R12","v":0.37},{"$f":"'5. UD1 Parameters'!S12","v":0.37},{"$f":"'5. UD1 Parameters'!T12","v":0.4},{"$f":"'5. UD1 Parameters'!U12","v":0.28999999999999998},{"$f":"'5. UD1 Parameters'!V12","v":0.28999999999999998},{"$f":"'5. UD1 Parameters'!W12","v":0.37}]
["Gtotal",{"$f":"'5. UD1 Parameters'!D13","v":12.8},{"$f":"'5. UD1 Parameters'!E13","v":12.8},{"$f":"'5. UD1 Parameters'!F13","v":16.64},{"$f":"'5. UD1 Parameters'!G13","v":12.8},{"$f":"'5. UD1 Parameters'!H13","v":2.3040000000000003},{"$f":"'5. UD1 Parameters'!I13","v":11.16},{"$f":"'5. UD1 Parameters'!J13","v":11.16},{"$f":"'5. UD1 Parameters'!K13","v":11.16},{"$f":"'5. UD1 Parameters'!L13","v":1.56},{"$f":"'5. UD1 Parameters'!M13","v":11.16},{"$f":"'5. UD1 Parameters'!N13","v":8.2200000000000006},{"$f":"'5. UD1 Parameters'!O13","v":8.2200000000000006},{"$f":"'5. UD1 Parameters'!P13","v":8.2200000000000006},{"$f":"'5. UD1 Parameters'!Q13","v":6.3019999999999996},{"$f":"'5. UD1 Parameters'!R13","v":8.2200000000000006},{"$f":"'5. UD1 Parameters'!S13","v":4.2470000000000008},{"$f":"'5. UD1 Parameters'!T13","v":14},{"$f":"'5. UD1 Parameters'!U13","v":7.74},{"$f":"'5. UD1 Parameters'!V13","v":5.9339999999999993},{"$f":"'5. UD1 Parameters'!W13","v":8.2200000000000006}]
["BCEFr",null,null,{"$f":"'5. UD1 Parameters'!F14","v":0.89},null,null,null,null,null,null,null,null,null,null,{"$f":"'5. UD1 Parameters'!Q14","v":0.77}]
["Bw",null,null,{"$f":"'5. UD1 Parameters'!F15","v":139},null,{"$f":"'5. UD1 Parameters'!H15","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCREASE IN C STOCK"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 1 - net change GgCO2e"]
[2006,{"$f":"'6. UD1 Assumptions'!C7*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD1 Assumptions'!D7*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD1 Assumptions'!E7*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD1 Assumptions'!F7*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G7*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I7*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J7*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K7*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L7*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M7*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O7*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P7*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q7*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD1 Assumptions'!R7*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD1 Assumptions'!S7*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T7*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD1 Assumptions'!U7*R$7*$J$1","v":401.38},{"$f":"'6. UD1 Assumptions'!W7*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X7*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y7*U$7*$J$1","v":0},{"$f":"SUM(B12:U12)","v":113335.47194000002},null,{"$f":"('5. UD1 Parameters'!D21*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E21*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":4282.8557769999998},null,{"$f":"('5. UD1 Parameters'!G21*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H21*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":3133.5314539999999},null,{"$f":"('5. UD1 Parameters'!J21*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K21)+('5. UD1 Parameters'!L21*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M21)","v":1965.1263999999999},null,{"$f":"X12+Z12+AB12","v":9381.5136309999998},null,2006,{"$f":"V12-AD12","v":103953.95830900002},{"$f":"-AG12*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH45","v":0}]
[2007,{"$f":"'6. UD1 Assumptions'!C8*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D8*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E8*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD1 Assumptions'!F8*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G8*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I8*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J8*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K8*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L8*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M8*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O8*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P8*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q8*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD1 Assumptions'!R8*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD1 Assumptions'!S8*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T8*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD1 Assumptions'!U8*R$7*$J$1","v":493.5},{"$f":"'6. UD1 Assumptions'!W8*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X8*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y8*U$7*$J$1","v":0},{"$f":"SUM(B13:U13)","v":113500.32678999999},null,{"$f":"('5. UD1 Parameters'!D22*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E22*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":3483.0196470000005},null,{"$f":"('5. UD1 Parameters'!G22*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H22*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":3656.6579980000006},null,{"$f":"('5. UD1 Parameters'!J22*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K22)+('5. UD1 Parameters'!L22*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M22)","v":772.670976},null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG13*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. UD1 Assumptions'!C9*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D9*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E9*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F9*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G9*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I9*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J9*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K9*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L9*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M9*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O9*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P9*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q9*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD1 Assumptions'!R9*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD1 Assumptions'!S9*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T9*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD1 Assumptions'!U9*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD1 Assumptions'!W9*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X9*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y9*U$7*$J$1","v":0},113364.47047,null,{"$f":"('5. UD1 Parameters'!D23*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E23*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2823.0590419999999},null,{"$f":"('5. UD1 Parameters'!G23*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H23*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2673.7308300000004},null,{"$f":"('5. UD1 Parameters'!J23*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K23)+('5. UD1 Parameters'!L23*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M23)","v":568.63232000000005},null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. UD1 Assumptions'!C10*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D10*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E10*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F10*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G10*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I10*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J10*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K10*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L10*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M10*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O10*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P10*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q10*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD1 Assumptions'!R10*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD1 Assumptions'!S10*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T10*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD1 Assumptions'!U10*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD1 Assumptions'!W10*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X10*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y10*U$7*$J$1","v":0},113436.11444999999,null,{"$f":"('5. UD1 Parameters'!D24*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E24*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2531.7572250000003},null,{"$f":"('5. UD1 Parameters'!G24*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H24*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2810.5070809999997},null,{"$f":"('5. UD1 Parameters'!J24*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K24)+('5. UD1 Parameters'!L24*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M24)","v":204.96211199999996},null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. UD1 Assumptions'!C11*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D11*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E11*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD1 Assumptions'!F11*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G11*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I11*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J11*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K11*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L11*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M11*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O11*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P11*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q11*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD1 Assumptions'!R11*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD1 Assumptions'!S11*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T11*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U11*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD1 Assumptions'!W11*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X11*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y11*U$7*$J$1","v":0},113586.46133999999,null,{"$f":"('5. UD1 Parameters'!D25*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E25*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2504.7232480000002},null,{"$f":"('5. UD1 Parameters'!G25*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H25*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":4808.8560890000008},null,{"$f":"('5. UD1 Parameters'!J25*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K25)+('5. UD1 Parameters'!L25*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M25)","v":326.98163200000005},null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. UD1 Assumptions'!C12*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D12*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E12*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F12*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G12*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I12*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J12*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K12*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L12*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M12*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O12*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P12*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q12*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD1 Assumptions'!R12*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD1 Assumptions'!S12*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T12*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U12*R$7*$J$1","v":835.66},{"$f":"'6. UD1 Assumptions'!W12*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X12*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y12*U$7*$J$1","v":0},113545.55348,null,{"$f":"('5. UD1 Parameters'!D26*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E26*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2261.2982160000001},null,{"$f":"('5. UD1 Parameters'!G26*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H26*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":3312.3270680000001},null,{"$f":"('5. UD1 Parameters'!J26*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K26)+('5. UD1 Parameters'!L26*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M26)","v":313.08226559999997},null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. UD1 Assumptions'!C13*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D13*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E13*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F13*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G13*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I13*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J13*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K13*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L13*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M13*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O13*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P13*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q13*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD1 Assumptions'!R13*O$7*$J$1","v":17700.55344},{"$f":"'6. UD1 Assumptions'!S13*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T13*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U13*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD1 Assumptions'!W13*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X13*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y13*U$7*$J$1","v":0},113581.3844,null,{"$f":"('5. UD1 Parameters'!D27*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E27*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1601.3437210000002},null,{"$f":"('5. UD1 Parameters'!G27*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H27*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2628.9626719999997},null,{"$f":"('5. UD1 Parameters'!J27*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K27)+('5. UD1 Parameters'!L27*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M27)","v":335.21152000000001},null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. UD1 Assumptions'!C14*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D14*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD1 Assumptions'!E14*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F14*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G14*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I14*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J14*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K14*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L14*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M14*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O14*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P14*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q14*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD1 Assumptions'!R14*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD1 Assumptions'!S14*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T14*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U14*R$7*$J$1","v":1052.8},{"$f":"'6. UD1 Assumptions'!W14*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X14*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y14*U$7*$J$1","v":0},113472.18459999999,null,{"$f":"('5. UD1 Parameters'!D28*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E28*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":735.98127199999999},null,{"$f":"('5. UD1 Parameters'!G28*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H28*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":2007.9723990000002},null,{"$f":"('5. UD1 Parameters'!J28*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K28)+('5. UD1 Parameters'!L28*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M28)","v":348.458752},null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. UD1 Assumptions'!C15*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D15*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E15*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F15*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G15*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I15*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J15*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K15*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L15*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M15*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O15*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P15*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q15*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R15*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD1 Assumptions'!S15*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T15*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U15*R$7*$J$1","v":1190.98},{"$f":"'6. UD1 Assumptions'!W15*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X15*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y15*U$7*$J$1","v":0},113563.15686,null,{"$f":"('5. UD1 Parameters'!D29*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E29*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G29*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H29*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1866.0603639999999},null,{"$f":"('5. UD1 Parameters'!J29*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K29)+('5. UD1 Parameters'!L29*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M29)","v":765.03065600000002},null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A20+1","v":2015},{"$f":"'6. UD1 Assumptions'!C16*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D16*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E16*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F16*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G16*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I16*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J16*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K16*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L16*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M16*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O16*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P16*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q16*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R16*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD1 Assumptions'!S16*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T16*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U16*R$7*$J$1","v":1197.56},{"$f":"'6. UD1 Assumptions'!W16*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X16*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y16*U$7*$J$1","v":0},113469.03089999998,null,{"$f":"('5. UD1 Parameters'!D30*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E30*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G30*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H30*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1734.2071773343039},null,{"$f":"('5. UD1 Parameters'!J30*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K30)+('5. UD1 Parameters'!L30*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M30)","v":424.77924035555566},null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A21+1","v":2016},{"$f":"'6. UD1 Assumptions'!C17*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D17*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E17*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F17*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G17*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I17*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J17*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K17*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L17*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M17*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O17*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P17*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q17*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R17*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD1 Assumptions'!S17*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T17*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U17*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD1 Assumptions'!W17*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X17*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y17*U$7*$J$1","v":0},113490.4206,null,{"$f":"('5. UD1 Parameters'!D31*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E31*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G31*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H31*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1611.6978159978828},null,{"$f":"('5. UD1 Parameters'!J31*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K31)+('5. UD1 Parameters'!L31*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M31)","v":414.07344388148152},null,2659.5036558793645,null,2016,110830.91694412063,-406.38002879510896,null,0.27698913886672472]
[2017,{"$f":"'6. UD1 Assumptions'!C18*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D18*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E18*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F18*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G18*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I18*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J18*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K18*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L18*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M18*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O18*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P18*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q18*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R18*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD1 Assumptions'!S18*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T18*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U18*R$7*$J$1","v":1210.72},{"$f":"'6. UD1 Assumptions'!W18*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X18*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y18*U$7*$J$1","v":0},113511.81030000001,null,{"$f":"('5. UD1 Parameters'!D32*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E32*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G32*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H32*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1497.8682256455554},null,{"$f":"('5. UD1 Parameters'!J32*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K32)+('5. UD1 Parameters'!L32*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M32)","v":389.78932085466391},null,2521.3899425002191,null,2017,110990.4203574998,-406.96487464416589,null,0.65366053814841507]
[2018,{"$f":"'6. UD1 Assumptions'!C19*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D19*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E19*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F19*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G19*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I19*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J19*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K19*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L19*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M19*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O19*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P19*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q19*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R19*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S19*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T19*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U19*R$7*$J$1","v":1217.3},{"$f":"'6. UD1 Assumptions'!W19*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X19*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y19*U$7*$J$1","v":0},113533.2,null,{"$f":"('5. UD1 Parameters'!D33*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E33*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G33*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H33*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1392.1016775782759},null,{"$f":"('5. UD1 Parameters'!J33*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K33)+('5. UD1 Parameters'!L33*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M33)","v":392.42571229520462},null,2418.2597858734803,null,2018,111114.94021412652,-407.42144745179723,null,1.0604168310347291]
[2019,{"$f":"'6. UD1 Assumptions'!C20*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D20*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E20*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F20*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G20*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I20*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J20*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K20*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L20*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M20*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O20*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P20*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q20*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R20*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S20*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T20*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U20*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD1 Assumptions'!W20*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X20*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y20*U$7*$J$1","v":0},113539.78,null,{"$f":"('5. UD1 Parameters'!D34*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E34*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD1 Parameters'!G34*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H34*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1293.8253867956814},null,{"$f":"('5. UD1 Parameters'!J34*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K34)+('5. UD1 Parameters'!L34*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M34)","v":406.88354243544057},null,2334.4413252311219,null,2019,111205.33867476888,-407.75290847415249,null,1.4961795945121139]
[2020,{"$f":"'6. UD1 Assumptions'!C21*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D21*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E21*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F21*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G21*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I21*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J21*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K21*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L21*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M21*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O21*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P21*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q21*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R21*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S21*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T21*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U21*R$7*$J$1","v":1230.46},{"$f":"'6. UD1 Assumptions'!W21*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X21*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y21*U$7*$J$1","v":0},113546.36,null,{"$f":"('5. UD1 Parameters'!D35*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E35*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD1 Parameters'!G35*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H35*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1202.5073723594628},null,{"$f":"('5. UD1 Parameters'!J35*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K35)+('5. UD1 Parameters'!L35*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M35)","v":420.2704593713172},null,2200.98245373078,null,2020,111345.37754626921,-408.26638433632047,null,1.9601400113205614]
[2021,{"$f":"'6. UD1 Assumptions'!C22*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D22*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E22*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F22*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G22*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I22*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J22*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K22*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L22*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M22*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O22*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P22*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q22*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R22*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S22*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T22*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U22*R$7*$J$1","v":1237.04},{"$f":"'6. UD1 Assumptions'!W22*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X22*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y22*U$7*$J$1","v":0},113552.93999999999,null,{"$f":"('5. UD1 Parameters'!D36*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E36*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD1 Parameters'!G36*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H36*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1117.6535426627943},null,{"$f":"('5. UD1 Parameters'!J36*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K36)+('5. UD1 Parameters'!L36*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M36)","v":431.77875631429509},null,2127.6369209770892,null,2021,111425.30307902289,-408.559444623084,null,1.9601400113205614]
[2022,{"$f":"'6. UD1 Assumptions'!C23*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D23*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E23*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F23*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G23*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I23*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J23*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K23*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L23*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M23*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O23*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P23*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q23*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R23*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S23*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T23*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U23*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD1 Assumptions'!W23*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X23*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y23*U$7*$J$1","v":0},113559.51999999999,null,{"$f":"('5. UD1 Parameters'!D37*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E37*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD1 Parameters'!G37*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H37*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":1038.8049894541894},null,{"$f":"('5. UD1 Parameters'!J37*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K37)+('5. UD1 Parameters'!L37*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M37)","v":443.97461240644088},null,2060.9842238606302,null,2022,111498.53577613935,-408.82796451251096,null,1.9601400113205614]
[2023,{"$f":"'6. UD1 Assumptions'!C24*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D24*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E24*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F24*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G24*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I24*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J24*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K24*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L24*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M24*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O24*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P24*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q24*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R24*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S24*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T24*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U24*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD1 Assumptions'!W24*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X24*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y24*U$7*$J$1","v":0},113566.09999999999,null,{"$f":"('5. UD1 Parameters'!D38*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E38*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD1 Parameters'!G38*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H38*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":965.53547562687743},null,{"$f":"('5. UD1 Parameters'!J38*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K38)+('5. UD1 Parameters'!L38*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M38)","v":432.06379374284359},null,1975.803891369721,null,2023,111590.29610863027,-409.16441906497766,null,1.9601400113206182]
[2024,{"$f":"'6. UD1 Assumptions'!C25*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D25*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E25*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F25*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G25*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I25*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J25*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K25*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L25*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M25*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O25*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P25*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q25*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R25*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S25*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T25*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U25*R$7*$J$1","v":1256.78},{"$f":"'6. UD1 Assumptions'!W25*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X25*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y25*U$7*$J$1","v":0},113572.68,null,{"$f":"('5. UD1 Parameters'!D39*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E39*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD1 Parameters'!G39*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H39*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":897.44910286362961},null,{"$f":"('5. UD1 Parameters'!J39*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K39)+('5. UD1 Parameters'!L39*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M39)","v":416.45187703410386},null,1892.1056018977333,null,2024,111680.57439810225,-409.49543945970828,null,1.9601400113206182]
[2025,{"$f":"'6. UD1 Assumptions'!C26*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D26*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E26*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F26*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G26*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I26*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J26*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K26*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L26*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M26*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O26*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P26*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q26*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R26*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S26*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T26*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U26*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD1 Assumptions'!W26*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X26*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y26*U$7*$J$1","v":0},113579.26,null,{"$f":"('5. UD1 Parameters'!D40*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E40*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD1 Parameters'!G40*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H40*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":834.17814622795413},null,{"$f":"('5. UD1 Parameters'!J40*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K40)+('5. UD1 Parameters'!L40*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M40)","v":417.62232403171566},null,1776.8374702596698,null,2025,111802.42252974033,-409.94221594238121,null,1.9601400113205614]
[2026,{"$f":"'6. UD1 Assumptions'!C27*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D27*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E27*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F27*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G27*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I27*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J27*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K27*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L27*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M27*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O27*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P27*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q27*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R27*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S27*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T27*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U27*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD1 Assumptions'!W27*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X27*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y27*U$7*$J$1","v":0},113585.84,null,{"$f":"('5. UD1 Parameters'!D41*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E41*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD1 Parameters'!G41*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H41*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":775.38104372138878},null,{"$f":"('5. UD1 Parameters'!J41*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K41)+('5. UD1 Parameters'!L41*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M41)","v":419.16381209581971},null,1719.5818558172086,null,2026,111866.25814418279,-410.17627986200358,null,1.9601400113205614]
[2027,{"$f":"'6. UD1 Assumptions'!C28*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D28*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E28*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F28*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G28*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I28*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J28*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K28*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L28*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M28*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O28*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P28*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q28*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R28*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S28*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T28*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U28*R$7*$J$1","v":1276.52},{"$f":"'6. UD1 Assumptions'!W28*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X28*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y28*U$7*$J$1","v":0},113592.42,null,{"$f":"('5. UD1 Parameters'!D42*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E42*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD1 Parameters'!G42*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H42*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":720.74052968842989},null,{"$f":"('5. UD1 Parameters'!J42*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K42)+('5. UD1 Parameters'!L42*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M42)","v":421.03615224274193},null,1666.8136819311719,null,2027,111925.60631806882,-410.393889832919,null,1.9601400113205614]
[2028,{"$f":"'6. UD1 Assumptions'!C29*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D29*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E29*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F29*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G29*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I29*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J29*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K29*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L29*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M29*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O29*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P29*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q29*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R29*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S29*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T29*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U29*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD1 Assumptions'!W29*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X29*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y29*U$7*$J$1","v":0},113599,null,{"$f":"('5. UD1 Parameters'!D43*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E43*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD1 Parameters'!G43*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H43*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":669.9619017503253},null,{"$f":"('5. UD1 Parameters'!J43*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K43)+('5. UD1 Parameters'!L43*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M43)","v":423.8758167982416},null,1618.874718548567,null,2028,111980.12528145143,-410.59379269865525,null,1.9601400113206182]
[2029,{"$f":"'6. UD1 Assumptions'!C30*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D30*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E30*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F30*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G30*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I30*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J30*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K30*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L30*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M30*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O30*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P30*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q30*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R30*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S30*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T30*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U30*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD1 Assumptions'!W30*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X30*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y30*U$7*$J$1","v":0},113605.57999999999,null,{"$f":"('5. UD1 Parameters'!D44*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E44*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD1 Parameters'!G44*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H44*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":622.77141169097672},null,{"$f":"('5. UD1 Parameters'!J44*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K44)+('5. UD1 Parameters'!L44*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M44)","v":425.12630302211403},null,1572.9347147130907,null,2029,112032.6452852869,-410.78636604605197,null,1.9601400113205614]
[2030,{"$f":"'6. UD1 Assumptions'!C31*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D31*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E31*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F31*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G31*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I31*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J31*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K31*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L31*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M31*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O31*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P31*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q31*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R31*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S31*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T31*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U31*R$7*$J$1","v":1296.26},{"$f":"'6. UD1 Assumptions'!W31*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X31*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y31*U$7*$J$1","v":0},113612.15999999999,null,{"$f":"('5. UD1 Parameters'!D45*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E45*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":433.31885},null,{"$f":"('5. UD1 Parameters'!G45*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H45*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":578.91477140674954},null,{"$f":"('5. UD1 Parameters'!J45*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K45)+('5. UD1 Parameters'!L45*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M45)","v":424.9789632415181},null,1437.2125846482677,null,2030,112174.94741535172,-411.30814052295631,null,1.9601400113206182]
[{"$f":"A36+5","v":2035},{"$f":"'6. UD1 Assumptions'!C32*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D32*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E32*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F32*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G32*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I32*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J32*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K32*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L32*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M32*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O32*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P32*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q32*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R32*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S32*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T32*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U32*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD1 Assumptions'!W32*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X32*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y32*U$7*$J$1","v":0},113618.73999999999,null,{"$f":"('5. UD1 Parameters'!D46*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E46*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":305.40600000000001},null,{"$f":"('5. UD1 Parameters'!G46*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H46*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":490.82335},null,{"$f":"('5. UD1 Parameters'!J46*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K46)+('5. UD1 Parameters'!L46*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M46)","v":341.90131200000002},null,1138.130662,null,{"$f":"AF36+5","v":2035},112480.60933799999,-412.42890090599997,null,1.9601400113206182]
[{"$f":"A37+5","v":2040},{"$f":"'6. UD1 Assumptions'!C33*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D33*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E33*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F33*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G33*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I33*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J33*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K33*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L33*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M33*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O33*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P33*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q33*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R33*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S33*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T33*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U33*R$7*$J$1","v":1316},{"$f":"'6. UD1 Assumptions'!W33*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X33*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y33*U$7*$J$1","v":0},113631.9,null,{"$f":"('5. UD1 Parameters'!D47*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E47*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":255.82570000000001},null,{"$f":"('5. UD1 Parameters'!G47*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H47*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":387.70065},null,{"$f":"('5. UD1 Parameters'!J47*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K47)+('5. UD1 Parameters'!L47*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M47)","v":341.90131200000002},null,985.42766200000005,null,{"$f":"AF37+5","v":2040},112646.47233799999,-413.03706523933329,null,1.8852163527030825]
[{"$f":"A38+5","v":2045},{"$f":"'6. UD1 Assumptions'!C34*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D34*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E34*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F34*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G34*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I34*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J34*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K34*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L34*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M34*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O34*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P34*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q34*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R34*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S34*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T34*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U34*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD1 Assumptions'!W34*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X34*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y34*U$7*$J$1","v":0},113664.79999999999,null,{"$f":"('5. UD1 Parameters'!D48*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E48*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":152.703},null,{"$f":"('5. UD1 Parameters'!G48*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H48*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":206.24540000000002},null,{"$f":"('5. UD1 Parameters'!J48*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K48)+('5. UD1 Parameters'!L48*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M48)","v":341.90131200000002},null,700.84971199999995,null,{"$f":"AF38+5","v":2045},112963.95028799999,-414.20115105599996,null,1.8852163527030825]
[{"$f":"A39+5","v":2050},{"$f":"'6. UD1 Assumptions'!C35*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D35*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E35*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F35*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G35*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I35*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J35*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K35*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L35*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M35*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O35*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P35*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q35*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R35*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S35*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T35*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U35*R$7*$J$1","v":1401.54},{"$f":"'6. UD1 Assumptions'!W35*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X35*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y35*U$7*$J$1","v":0},113717.43999999999,null,{"$f":"('5. UD1 Parameters'!D49*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!E49*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. UD1 Parameters'!G49*'UD1 CALC_Cstock'!$D$8*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1)+('5. UD1 Parameters'!H49*'UD1 CALC_Cstock'!$O$8*(1+'UD1 CALC_Cstock'!$O$6)*'UD1 CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. UD1 Parameters'!J49*'UD1 CALC_Cstock'!$D$9*(1+'UD1 CALC_Cstock'!$D$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!K49)+('5. UD1 Parameters'!L49*'UD1 CALC_Cstock'!$F$9*(1+'UD1 CALC_Cstock'!$F$6)*'UD1 CALC_Cstock'!$J$1*'5. UD1 Parameters'!M49)","v":341.90131200000002},null,548.14671199999998,null,{"$f":"AF39+5","v":2050},113169.29328799999,-414.9540753893333,null,1.8852163527030825]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[]
[2006,{"$f":"'6. UD1 Assumptions'!C37*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD1 Assumptions'!D37*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD1 Assumptions'!E37*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD1 Assumptions'!F37*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G37*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I37*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J37*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K37*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L37*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M37*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O37*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P37*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q37*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD1 Assumptions'!R37*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD1 Assumptions'!S37*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T37*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD1 Assumptions'!U37*R$7*$J$1","v":401.38},{"$f":"'6. UD1 Assumptions'!W37*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X37*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y37*U$7*$J$1","v":0},{"$f":"SUM(B45:U45)","v":113335.47194000002},null,{"$f":"X12","v":4282.8557769999998},null,{"$f":"Z12","v":3133.5314539999999},null,{"$f":"AB12","v":1965.1263999999999},null,{"$f":"X45+Z45+AB45","v":9381.5136309999998},null,2006,{"$f":"V45-AD45","v":103953.95830900002},{"$f":"-AG45*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. UD1 Assumptions'!C38*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D38*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E38*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD1 Assumptions'!F38*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G38*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I38*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J38*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K38*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L38*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M38*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O38*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P38*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q38*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD1 Assumptions'!R38*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD1 Assumptions'!S38*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T38*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD1 Assumptions'!U38*R$7*$J$1","v":493.5},{"$f":"'6. UD1 Assumptions'!W38*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X38*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y38*U$7*$J$1","v":0},{"$f":"SUM(B46:U46)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,{"$f":"AF45+1","v":2007},105587.97816899999,{"$f":"-AG46*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. UD1 Assumptions'!C39*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D39*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E39*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F39*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G39*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I39*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J39*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K39*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L39*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M39*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O39*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P39*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q39*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD1 Assumptions'!R39*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD1 Assumptions'!S39*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T39*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD1 Assumptions'!U39*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD1 Assumptions'!W39*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X39*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y39*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,{"$f":"AF46+1","v":2008},107299.048278,-393.42984368599997]
[2009,{"$f":"'6. UD1 Assumptions'!C40*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D40*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E40*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F40*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G40*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I40*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J40*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K40*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L40*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M40*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O40*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P40*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q40*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD1 Assumptions'!R40*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD1 Assumptions'!S40*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T40*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD1 Assumptions'!U40*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD1 Assumptions'!W40*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X40*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y40*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. UD1 Assumptions'!C41*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D41*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E41*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD1 Assumptions'!F41*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G41*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I41*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J41*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K41*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L41*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M41*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O41*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P41*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q41*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD1 Assumptions'!R41*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD1 Assumptions'!S41*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T41*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U41*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD1 Assumptions'!W41*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X41*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y41*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. UD1 Assumptions'!C42*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D42*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E42*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F42*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G42*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I42*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J42*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K42*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L42*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M42*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O42*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P42*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q42*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD1 Assumptions'!R42*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD1 Assumptions'!S42*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T42*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U42*R$7*$J$1","v":835.66},{"$f":"'6. UD1 Assumptions'!W42*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X42*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y42*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. UD1 Assumptions'!C43*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D43*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E43*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F43*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G43*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I43*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J43*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K43*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L43*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M43*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O43*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P43*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q43*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD1 Assumptions'!R43*O$7*$J$1","v":17700.55344},{"$f":"'6. UD1 Assumptions'!S43*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T43*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U43*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD1 Assumptions'!W43*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X43*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y43*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. UD1 Assumptions'!C44*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D44*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD1 Assumptions'!E44*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F44*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G44*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I44*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J44*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K44*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L44*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M44*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O44*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P44*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q44*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD1 Assumptions'!R44*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD1 Assumptions'!S44*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T44*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U44*R$7*$J$1","v":1052.8},{"$f":"'6. UD1 Assumptions'!W44*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X44*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y44*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. UD1 Assumptions'!C45*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D45*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E45*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F45*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G45*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I45*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J45*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K45*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L45*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M45*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O45*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P45*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q45*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R45*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD1 Assumptions'!S45*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T45*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U45*R$7*$J$1","v":1190.98},{"$f":"'6. UD1 Assumptions'!W45*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X45*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y45*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004]
[{"$f":"A53+1","v":2015},{"$f":"'6. UD1 Assumptions'!C46*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D46*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E46*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F46*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G46*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I46*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J46*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K46*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L46*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M46*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O46*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P46*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q46*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R46*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD1 Assumptions'!S46*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T46*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U46*R$7*$J$1","v":1197.56},{"$f":"'6. UD1 Assumptions'!W46*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X46*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y46*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041]
[{"$f":"A54+1","v":2016},{"$f":"'6. UD1 Assumptions'!C47*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D47*C$7*$J$1","v":651.41248000000007},{"$f":"'6. UD1 Assumptions'!E47*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F47*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. UD1 Assumptions'!G47*F$7*$J$1","v":13264.446182399999},{"$f":"'6. UD1 Assumptions'!I47*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J47*H$7*$J$1","v":580.30031781818184},{"$f":"'6. UD1 Assumptions'!K47*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. UD1 Assumptions'!L47*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. UD1 Assumptions'!M47*K$7*$J$1","v":733.85593199999994},{"$f":"'6. UD1 Assumptions'!O47*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P47*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q47*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. UD1 Assumptions'!R47*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD1 Assumptions'!S47*P$7*$J$1","v":236.63325},{"$f":"'6. UD1 Assumptions'!T47*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. UD1 Assumptions'!U47*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD1 Assumptions'!W47*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X47*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y47*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. UD1 Assumptions'!C48*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D48*C$7*$J$1","v":669.76520480841509},{"$f":"'6. UD1 Assumptions'!E48*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F48*E$7*$J$1","v":4296.967845885315},{"$f":"'6. UD1 Assumptions'!G48*F$7*$J$1","v":13274.069937001228},{"$f":"'6. UD1 Assumptions'!I48*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J48*H$7*$J$1","v":584.76073906249144},{"$f":"'6. UD1 Assumptions'!K48*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. UD1 Assumptions'!L48*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. UD1 Assumptions'!M48*K$7*$J$1","v":740.24622031562978},{"$f":"'6. UD1 Assumptions'!O48*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P48*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q48*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. UD1 Assumptions'!R48*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD1 Assumptions'!S48*P$7*$J$1","v":243.10513473901477},{"$f":"'6. UD1 Assumptions'!T48*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. UD1 Assumptions'!U48*R$7*$J$1","v":1210.72},{"$f":"'6. UD1 Assumptions'!W48*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X48*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y48*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. UD1 Assumptions'!C49*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D49*C$7*$J$1","v":688.64229318278478},{"$f":"'6. UD1 Assumptions'!E49*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F49*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. UD1 Assumptions'!G49*F$7*$J$1","v":13285.948399823314},{"$f":"'6. UD1 Assumptions'!I49*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J49*H$7*$J$1","v":589.3486009137813},{"$f":"'6. UD1 Assumptions'!K49*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. UD1 Assumptions'!L49*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. UD1 Assumptions'!M49*K$7*$J$1","v":746.81908829742031},{"$f":"'6. UD1 Assumptions'!O49*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P49*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q49*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. UD1 Assumptions'!R49*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S49*P$7*$J$1","v":249.76193047057288},{"$f":"'6. UD1 Assumptions'!T49*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. UD1 Assumptions'!U49*R$7*$J$1","v":1217.3},{"$f":"'6. UD1 Assumptions'!W49*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X49*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y49*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. UD1 Assumptions'!C50*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D50*C$7*$J$1","v":707.94840629293572},{"$f":"'6. UD1 Assumptions'!E50*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F50*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. UD1 Assumptions'!G50*F$7*$J$1","v":13300.121565690573},{"$f":"'6. UD1 Assumptions'!I50*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J50*H$7*$J$1","v":594.04073235260046},{"$f":"'6. UD1 Assumptions'!K50*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. UD1 Assumptions'!L50*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. UD1 Assumptions'!M50*K$7*$J$1","v":753.5413396424334},{"$f":"'6. UD1 Assumptions'!O50*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P50*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q50*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. UD1 Assumptions'!R50*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S50*P$7*$J$1","v":256.57001701421188},{"$f":"'6. UD1 Assumptions'!T50*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. UD1 Assumptions'!U50*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD1 Assumptions'!W50*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X50*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y50*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. UD1 Assumptions'!C51*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D51*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E51*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F51*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G51*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I51*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J51*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K51*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L51*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M51*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O51*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P51*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q51*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R51*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S51*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T51*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U51*R$7*$J$1","v":1230.46},{"$f":"'6. UD1 Assumptions'!W51*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X51*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y51*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. UD1 Assumptions'!C52*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D52*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E52*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F52*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G52*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I52*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J52*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K52*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L52*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M52*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O52*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P52*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q52*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R52*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S52*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T52*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U52*R$7*$J$1","v":1237.04},{"$f":"'6. UD1 Assumptions'!W52*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X52*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y52*U$7*$J$1","v":0},114087.52363945106,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,111959.88671847396,-410.51958463440457]
[2022,{"$f":"'6. UD1 Assumptions'!C53*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D53*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E53*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F53*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G53*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I53*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J53*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K53*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L53*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M53*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O53*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P53*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q53*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R53*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S53*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T53*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U53*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD1 Assumptions'!W53*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X53*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y53*U$7*$J$1","v":0},114094.10363945106,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112033.11941559042,-410.78810452383152]
[2023,{"$f":"'6. UD1 Assumptions'!C54*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D54*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E54*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F54*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G54*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I54*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J54*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K54*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L54*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M54*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O54*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P54*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q54*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R54*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S54*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T54*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U54*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD1 Assumptions'!W54*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X54*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y54*U$7*$J$1","v":0},114100.68363945106,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,112124.87974808134,-411.12455907629828]
[2024,{"$f":"'6. UD1 Assumptions'!C55*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D55*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E55*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F55*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G55*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I55*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J55*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K55*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L55*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M55*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O55*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P55*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q55*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R55*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S55*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T55*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U55*R$7*$J$1","v":1256.78},{"$f":"'6. UD1 Assumptions'!W55*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X55*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y55*U$7*$J$1","v":0},114107.26363945106,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,112215.15803755332,-411.4555794710289]
[2025,{"$f":"'6. UD1 Assumptions'!C56*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D56*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E56*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F56*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G56*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I56*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J56*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K56*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L56*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M56*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O56*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P56*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q56*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R56*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S56*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T56*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U56*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD1 Assumptions'!W56*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X56*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y56*U$7*$J$1","v":0},114113.84363945106,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,112337.0061691914,-411.90235595370177]
[2026,{"$f":"'6. UD1 Assumptions'!C57*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D57*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E57*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F57*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G57*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I57*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J57*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K57*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L57*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M57*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O57*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P57*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q57*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R57*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S57*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T57*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U57*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD1 Assumptions'!W57*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X57*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y57*U$7*$J$1","v":0},114120.42363945107,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,112400.84178363386,-412.13641987332414]
[2027,{"$f":"'6. UD1 Assumptions'!C58*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D58*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E58*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F58*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G58*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I58*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J58*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K58*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L58*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M58*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O58*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P58*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q58*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R58*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S58*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T58*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U58*R$7*$J$1","v":1276.52},{"$f":"'6. UD1 Assumptions'!W58*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X58*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y58*U$7*$J$1","v":0},114127.00363945107,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,112460.18995751989,-412.35402984423956]
[2028,{"$f":"'6. UD1 Assumptions'!C59*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D59*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E59*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F59*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G59*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I59*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J59*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K59*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L59*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M59*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O59*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P59*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q59*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R59*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S59*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T59*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U59*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD1 Assumptions'!W59*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X59*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y59*U$7*$J$1","v":0},114133.58363945107,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,112514.7089209025,-412.55393270997587]
[2029,{"$f":"'6. UD1 Assumptions'!C60*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D60*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E60*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F60*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G60*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I60*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J60*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K60*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L60*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M60*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O60*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P60*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q60*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R60*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S60*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T60*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U60*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD1 Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y60*U$7*$J$1","v":0},114140.16363945106,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,112567.22892473797,-412.74650605737253]
[2030,{"$f":"'6. UD1 Assumptions'!C61*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D61*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E61*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F61*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G61*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I61*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J61*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K61*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L61*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M61*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O61*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P61*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q61*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R61*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S61*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T61*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U61*R$7*$J$1","v":1296.26},{"$f":"'6. UD1 Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y61*U$7*$J$1","v":0},114146.74363945106,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,112709.53105480279,-413.26828053427693]
[{"$f":"A69+5","v":2035},{"$f":"'6. UD1 Assumptions'!C62*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D62*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E62*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F62*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G62*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I62*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J62*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K62*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L62*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M62*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O62*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P62*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q62*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R62*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S62*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T62*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U62*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD1 Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y62*U$7*$J$1","v":0},114153.32363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,{"$f":"AF69+5","v":2035},113015.19297745106,-414.38904091732059]
[{"$f":"A70+5","v":2040},{"$f":"'6. UD1 Assumptions'!C63*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D63*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E63*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F63*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G63*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I63*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J63*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K63*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L63*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M63*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O63*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P63*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q63*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R63*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S63*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T63*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U63*R$7*$J$1","v":1316},{"$f":"'6. UD1 Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y63*U$7*$J$1","v":0},114146.04991437355,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,{"$f":"AF70+5","v":2040},113160.62225237355,-414.92228159203637]
[{"$f":"A71+5","v":2045},{"$f":"'6. UD1 Assumptions'!C64*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D64*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E64*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F64*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G64*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I64*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J64*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K64*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L64*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M64*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O64*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P64*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q64*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R64*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S64*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T64*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U64*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD1 Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y64*U$7*$J$1","v":0},114178.94991437354,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,{"$f":"AF71+5","v":2045},113478.10020237355,-416.08636740870304]
[{"$f":"A72+5","v":2050},{"$f":"'6. UD1 Assumptions'!C65*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D65*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E65*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F65*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G65*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I65*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J65*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K65*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L65*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M65*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O65*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P65*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q65*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R65*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S65*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T65*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U65*R$7*$J$1","v":1401.54},{"$f":"'6. UD1 Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y65*U$7*$J$1","v":0},114231.58991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,{"$f":"AF72+5","v":2050},113683.44320237354,-416.83929174203638]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 2 - net change GgCO2e"]
[]
[2006,{"$f":"'6. UD1 Assumptions'!C67*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD1 Assumptions'!D67*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD1 Assumptions'!E67*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD1 Assumptions'!F67*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G67*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I67*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J67*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K67*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L67*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M67*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O67*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P67*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q67*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD1 Assumptions'!R67*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD1 Assumptions'!S67*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T67*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD1 Assumptions'!U67*R$7*$J$1","v":401.38},{"$f":"'6. UD1 Assumptions'!W58*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X58*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y58*U$7*$J$1","v":0},{"$f":"SUM(B79:R79)","v":113335.47194000002},null,{"$f":"X45","v":4282.8557769999998},null,{"$f":"Z45","v":3133.5314539999999},null,{"$f":"AB45","v":1965.1263999999999},null,{"$f":"X79+Z79+AB79","v":9381.5136309999998},null,{"$f":"AF45","v":2006},{"$f":"V79-AD79","v":103953.95830900002},{"$f":"-AG79*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH79","v":0}]
[2007,{"$f":"'6. UD1 Assumptions'!C68*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D68*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E68*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD1 Assumptions'!F68*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G68*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD1 Assumptions'!I68*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J68*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K68*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L68*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M68*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O68*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD1 Assumptions'!P68*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q68*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD1 Assumptions'!R68*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD1 Assumptions'!S68*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T68*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD1 Assumptions'!U68*R$7*$J$1","v":493.5},{"$f":"'6. UD1 Assumptions'!W59*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X59*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y59*U$7*$J$1","v":0},{"$f":"SUM(B80:R80)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG80*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. UD1 Assumptions'!C69*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D69*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E69*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F69*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G69*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I69*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J69*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K69*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L69*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M69*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O69*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P69*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q69*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD1 Assumptions'!R69*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD1 Assumptions'!S69*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T69*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD1 Assumptions'!U69*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD1 Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y60*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. UD1 Assumptions'!C70*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD1 Assumptions'!D70*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E70*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD1 Assumptions'!F70*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G70*F$7*$J$1","v":13269.61152},{"$f":"'6. UD1 Assumptions'!I70*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD1 Assumptions'!J70*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K70*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L70*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD1 Assumptions'!M70*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O70*L$7*$J$1","v":2124.87},{"$f":"'6. UD1 Assumptions'!P70*M$7*$J$1","v":3735.9078},{"$f":"'6. UD1 Assumptions'!Q70*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD1 Assumptions'!R70*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD1 Assumptions'!S70*P$7*$J$1","v":239.5308},{"$f":"'6. UD1 Assumptions'!T70*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD1 Assumptions'!U70*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD1 Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y61*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. UD1 Assumptions'!C71*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D71*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E71*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD1 Assumptions'!F71*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G71*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I71*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J71*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K71*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L71*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M71*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O71*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P71*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q71*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD1 Assumptions'!R71*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD1 Assumptions'!S71*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T71*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U71*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD1 Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y62*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. UD1 Assumptions'!C72*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D72*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E72*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F72*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G72*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I72*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J72*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K72*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L72*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M72*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O72*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P72*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q72*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD1 Assumptions'!R72*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD1 Assumptions'!S72*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T72*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U72*R$7*$J$1","v":835.66},{"$f":"'6. UD1 Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y63*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. UD1 Assumptions'!C73*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D73*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD1 Assumptions'!E73*D$7*$J$1","v":19059.2896},{"$f":"'6. UD1 Assumptions'!F73*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G73*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD1 Assumptions'!I73*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J73*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K73*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L73*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M73*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O73*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P73*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q73*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD1 Assumptions'!R73*O$7*$J$1","v":17700.55344},{"$f":"'6. UD1 Assumptions'!S73*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T73*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U73*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD1 Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y64*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. UD1 Assumptions'!C74*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D74*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD1 Assumptions'!E74*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F74*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G74*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I74*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J74*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K74*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L74*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M74*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O74*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P74*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q74*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD1 Assumptions'!R74*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD1 Assumptions'!S74*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T74*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD1 Assumptions'!U74*R$7*$J$1","v":1052.8},{"$f":"'6. UD1 Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y65*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. UD1 Assumptions'!C75*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D75*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E75*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F75*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G75*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I75*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J75*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K75*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L75*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M75*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O75*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P75*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q75*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R75*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD1 Assumptions'!S75*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T75*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U75*R$7*$J$1","v":1190.98},{"$f":"'6. UD1 Assumptions'!W66*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X66*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y66*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A87+1","v":2015},{"$f":"'6. UD1 Assumptions'!C76*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D76*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD1 Assumptions'!E76*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F76*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD1 Assumptions'!G76*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD1 Assumptions'!I76*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J76*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD1 Assumptions'!K76*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD1 Assumptions'!L76*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD1 Assumptions'!M76*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD1 Assumptions'!O76*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P76*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q76*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R76*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD1 Assumptions'!S76*P$7*$J$1","v":231.804},{"$f":"'6. UD1 Assumptions'!T76*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD1 Assumptions'!U76*R$7*$J$1","v":1197.56},{"$f":"'6. UD1 Assumptions'!W67*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X67*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y67*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A88+1","v":2016},{"$f":"'6. UD1 Assumptions'!C77*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D77*C$7*$J$1","v":651.41248000000007},{"$f":"'6. UD1 Assumptions'!E77*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F77*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. UD1 Assumptions'!G77*F$7*$J$1","v":13264.446182399999},{"$f":"'6. UD1 Assumptions'!I77*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J77*H$7*$J$1","v":580.30031781818184},{"$f":"'6. UD1 Assumptions'!K77*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. UD1 Assumptions'!L77*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. UD1 Assumptions'!M77*K$7*$J$1","v":733.85593199999994},{"$f":"'6. UD1 Assumptions'!O77*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P77*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q77*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. UD1 Assumptions'!R77*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD1 Assumptions'!S77*P$7*$J$1","v":236.63325},{"$f":"'6. UD1 Assumptions'!T77*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. UD1 Assumptions'!U77*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD1 Assumptions'!W68*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X68*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y68*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568,null,0.27698913886672472]
[2017,{"$f":"'6. UD1 Assumptions'!C78*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D78*C$7*$J$1","v":669.76520480841509},{"$f":"'6. UD1 Assumptions'!E78*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F78*E$7*$J$1","v":4296.967845885315},{"$f":"'6. UD1 Assumptions'!G78*F$7*$J$1","v":13274.069937001228},{"$f":"'6. UD1 Assumptions'!I78*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J78*H$7*$J$1","v":584.76073906249144},{"$f":"'6. UD1 Assumptions'!K78*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. UD1 Assumptions'!L78*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. UD1 Assumptions'!M78*K$7*$J$1","v":740.24622031562978},{"$f":"'6. UD1 Assumptions'!O78*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P78*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q78*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. UD1 Assumptions'!R78*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD1 Assumptions'!S78*P$7*$J$1","v":243.10513473901477},{"$f":"'6. UD1 Assumptions'!T78*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. UD1 Assumptions'!U78*R$7*$J$1","v":1210.72},{"$f":"'6. UD1 Assumptions'!W69*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X69*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y69*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143,null,0.65366053814841507]
[2018,{"$f":"'6. UD1 Assumptions'!C79*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D79*C$7*$J$1","v":688.64229318278478},{"$f":"'6. UD1 Assumptions'!E79*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F79*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. UD1 Assumptions'!G79*F$7*$J$1","v":13285.948399823314},{"$f":"'6. UD1 Assumptions'!I79*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J79*H$7*$J$1","v":589.3486009137813},{"$f":"'6. UD1 Assumptions'!K79*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. UD1 Assumptions'!L79*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. UD1 Assumptions'!M79*K$7*$J$1","v":746.81908829742031},{"$f":"'6. UD1 Assumptions'!O79*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P79*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q79*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. UD1 Assumptions'!R79*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S79*P$7*$J$1","v":249.76193047057288},{"$f":"'6. UD1 Assumptions'!T79*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. UD1 Assumptions'!U79*R$7*$J$1","v":1217.3},{"$f":"'6. UD1 Assumptions'!W70*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X70*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y70*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196,null,1.0604168310347291]
[2019,{"$f":"'6. UD1 Assumptions'!C80*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D80*C$7*$J$1","v":707.94840629293572},{"$f":"'6. UD1 Assumptions'!E80*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F80*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. UD1 Assumptions'!G80*F$7*$J$1","v":13300.121565690573},{"$f":"'6. UD1 Assumptions'!I80*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J80*H$7*$J$1","v":594.04073235260046},{"$f":"'6. UD1 Assumptions'!K80*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. UD1 Assumptions'!L80*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. UD1 Assumptions'!M80*K$7*$J$1","v":753.5413396424334},{"$f":"'6. UD1 Assumptions'!O80*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P80*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q80*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. UD1 Assumptions'!R80*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S80*P$7*$J$1","v":256.57001701421188},{"$f":"'6. UD1 Assumptions'!T80*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. UD1 Assumptions'!U80*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD1 Assumptions'!W71*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X71*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y71*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461,null,1.4961795945121139]
[2020,{"$f":"'6. UD1 Assumptions'!C81*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD1 Assumptions'!D81*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E81*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD1 Assumptions'!F81*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD1 Assumptions'!G81*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD1 Assumptions'!I81*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J81*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K81*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L81*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M81*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O81*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P81*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q81*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R81*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S81*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T81*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U81*R$7*$J$1","v":1230.46},{"$f":"'6. UD1 Assumptions'!W72*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X72*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y72*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103,null,1.9601400113205614]
[2021,{"$f":"'6. UD1 Assumptions'!C82*B$7*$J$1","v":2373.3119999999999},{"$f":"'6. UD1 Assumptions'!D82*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E82*D$7*$J$1","v":18981.081599999998},{"$f":"'6. UD1 Assumptions'!F82*E$7*$J$1","v":4418.3713883835762},{"$f":"'6. UD1 Assumptions'!G82*F$7*$J$1","v":13370.76343072125},{"$f":"'6. UD1 Assumptions'!I82*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J82*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K82*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L82*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M82*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O82*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P82*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q82*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R82*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S82*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T82*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U82*R$7*$J$1","v":1237.04},{"$f":"'6. UD1 Assumptions'!W73*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X73*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y73*U$7*$J$1","v":0},114487.58763945107,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,112359.95071847398,-411.98648596773791,null,3.427041344653901]
[2022,{"$f":"'6. UD1 Assumptions'!C83*B$7*$J$1","v":2448.5120000000002},{"$f":"'6. UD1 Assumptions'!D83*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E83*D$7*$J$1","v":19176.601599999998},{"$f":"'6. UD1 Assumptions'!F83*E$7*$J$1","v":4493.571388383576},{"$f":"'6. UD1 Assumptions'!G83*F$7*$J$1","v":13424.907430721249},{"$f":"'6. UD1 Assumptions'!I83*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J83*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K83*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L83*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M83*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O83*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P83*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q83*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R83*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S83*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T83*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U83*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD1 Assumptions'!W74*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X74*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y74*U$7*$J$1","v":0},114894.23163945109,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112833.24741559045,-413.72190719049826,null,4.8939426779872974]
[2023,{"$f":"'6. UD1 Assumptions'!C84*B$7*$J$1","v":2523.712},{"$f":"'6. UD1 Assumptions'!D84*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E84*D$7*$J$1","v":19372.121599999999},{"$f":"'6. UD1 Assumptions'!F84*E$7*$J$1","v":4568.7713883835768},{"$f":"'6. UD1 Assumptions'!G84*F$7*$J$1","v":13479.051430721249},{"$f":"'6. UD1 Assumptions'!I84*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J84*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K84*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L84*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M84*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O84*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P84*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q84*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R84*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S84*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T84*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U84*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD1 Assumptions'!W75*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X75*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y75*U$7*$J$1","v":0},115300.87563945107,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,113325.07174808135,-415.52526307629824,null,6.3608440113205802]
[2024,{"$f":"'6. UD1 Assumptions'!C85*B$7*$J$1","v":2598.9119999999998},{"$f":"'6. UD1 Assumptions'!D85*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E85*D$7*$J$1","v":19567.641599999999},{"$f":"'6. UD1 Assumptions'!F85*E$7*$J$1","v":4643.9713883835766},{"$f":"'6. UD1 Assumptions'!G85*F$7*$J$1","v":13533.195430721249},{"$f":"'6. UD1 Assumptions'!I85*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J85*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K85*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L85*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M85*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O85*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P85*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q85*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R85*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S85*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T85*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U85*R$7*$J$1","v":1256.78},{"$f":"'6. UD1 Assumptions'!W76*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X76*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y76*U$7*$J$1","v":0},115707.51963945109,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,113815.41403755335,-417.32318480436226,null,7.8277453446539766]
[2025,{"$f":"'6. UD1 Assumptions'!C86*B$7*$J$1","v":2674.1120000000001},{"$f":"'6. UD1 Assumptions'!D86*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E86*D$7*$J$1","v":19763.161599999999},{"$f":"'6. UD1 Assumptions'!F86*E$7*$J$1","v":4719.1713883835764},{"$f":"'6. UD1 Assumptions'!G86*F$7*$J$1","v":13587.339430721249},{"$f":"'6. UD1 Assumptions'!I86*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J86*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K86*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L86*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M86*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O86*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P86*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q86*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R86*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S86*P$7*$J$1","v":263.50417923458474},{"$f":"'6. UD1 Assumptions'!T86*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U86*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD1 Assumptions'!W77*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X77*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y77*U$7*$J$1","v":0},116114.16363945107,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,114337.32616919141,-419.23686262036853,null,9.2946466779873163]
[2026,{"$f":"'6. UD1 Assumptions'!C87*B$7*$J$1","v":2786.9119999999998},{"$f":"'6. UD1 Assumptions'!D87*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E87*D$7*$J$1","v":20056.441599999998},{"$f":"'6. UD1 Assumptions'!F87*E$7*$J$1","v":4831.9713883835766},{"$f":"'6. UD1 Assumptions'!G87*F$7*$J$1","v":13668.55543072125},{"$f":"'6. UD1 Assumptions'!I87*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J87*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K87*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L87*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M87*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O87*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P87*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q87*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R87*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S87*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T87*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U87*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD1 Assumptions'!W78*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X78*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y78*U$7*$J$1","v":0},116720.83963945106,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,115001.25778363386,-421.67127853999085,null,11.494998677987269]
[2027,{"$f":"'6. UD1 Assumptions'!C88*B$7*$J$1","v":2899.712},{"$f":"'6. UD1 Assumptions'!D88*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E88*D$7*$J$1","v":20349.721599999997},{"$f":"'6. UD1 Assumptions'!F88*E$7*$J$1","v":4944.7713883835768},{"$f":"'6. UD1 Assumptions'!G88*F$7*$J$1","v":13749.771430721248},{"$f":"'6. UD1 Assumptions'!I88*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J88*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K88*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L88*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M88*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O88*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P88*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q88*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R88*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S88*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T88*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U88*R$7*$J$1","v":1276.52},{"$f":"'6. UD1 Assumptions'!W79*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X79*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y79*U$7*$J$1","v":0},117327.51563945109,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,115660.70195751991,-424.08924051090634,null,13.695350677987335]
[2028,{"$f":"'6. UD1 Assumptions'!C89*B$7*$J$1","v":3012.5120000000002},{"$f":"'6. UD1 Assumptions'!D89*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E89*D$7*$J$1","v":20643.0016},{"$f":"'6. UD1 Assumptions'!F89*E$7*$J$1","v":5057.571388383576},{"$f":"'6. UD1 Assumptions'!G89*F$7*$J$1","v":13830.987430721249},{"$f":"'6. UD1 Assumptions'!I89*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J89*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K89*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L89*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M89*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O89*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P89*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q89*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R89*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S89*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T89*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U89*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD1 Assumptions'!W80*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X80*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y80*U$7*$J$1","v":0},117934.19163945108,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,116315.31692090251,-426.48949537664254,null,15.895702677987288]
[2029,{"$f":"'6. UD1 Assumptions'!C90*B$7*$J$1","v":3125.3119999999999},{"$f":"'6. UD1 Assumptions'!D90*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E90*D$7*$J$1","v":20936.281599999998},{"$f":"'6. UD1 Assumptions'!F90*E$7*$J$1","v":5170.3713883835762},{"$f":"'6. UD1 Assumptions'!G90*F$7*$J$1","v":13912.203430721251},{"$f":"'6. UD1 Assumptions'!I90*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J90*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K90*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L90*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M90*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O90*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P90*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q90*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R90*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S90*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T90*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U90*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD1 Assumptions'!W81*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X81*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y81*U$7*$J$1","v":0},118540.86763945108,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,116967.93292473799,-428.88242072403926,null,18.096054677987297]
[2030,{"$f":"'6. UD1 Assumptions'!C91*B$7*$J$1","v":3238.1120000000001},{"$f":"'6. UD1 Assumptions'!D91*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E91*D$7*$J$1","v":21229.561599999997},{"$f":"'6. UD1 Assumptions'!F91*E$7*$J$1","v":5283.1713883835764},{"$f":"'6. UD1 Assumptions'!G91*F$7*$J$1","v":13993.419430721249},{"$f":"'6. UD1 Assumptions'!I91*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J91*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K91*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L91*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M91*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O91*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P91*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q91*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R91*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S91*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T91*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U91*R$7*$J$1","v":1296.26},{"$f":"'6. UD1 Assumptions'!W82*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X82*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y82*U$7*$J$1","v":0},119147.54363945108,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,117710.33105480281,-431.60454720094361,null,20.296406677987306]
[{"$f":"A103+5","v":2035},{"$f":"'6. UD1 Assumptions'!C92*B$7*$J$1","v":3802.1120000000001},{"$f":"'6. UD1 Assumptions'!D92*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E92*D$7*$J$1","v":22695.961599999999},{"$f":"'6. UD1 Assumptions'!F92*E$7*$J$1","v":5847.1713883835764},{"$f":"'6. UD1 Assumptions'!G92*F$7*$J$1","v":14399.499430721249},{"$f":"'6. UD1 Assumptions'!I92*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J92*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K92*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L92*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M92*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O92*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P92*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q92*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD1 Assumptions'!R92*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD1 Assumptions'!S92*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T92*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U92*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD1 Assumptions'!W83*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X83*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y83*U$7*$J$1","v":0},122154.60363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,2035,121016.47297745106,-443.72706758398726,null,31.298166677987297]
[{"$f":"A104+5","v":2040},{"$f":"'6. UD1 Assumptions'!C93*B$7*$J$1","v":4554.1120000000001},{"$f":"'6. UD1 Assumptions'!D93*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E93*D$7*$J$1","v":24651.161599999999},{"$f":"'6. UD1 Assumptions'!F93*E$7*$J$1","v":6599.1713883835764},{"$f":"'6. UD1 Assumptions'!G93*F$7*$J$1","v":14940.93943072125},{"$f":"'6. UD1 Assumptions'!I93*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J93*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K93*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L93*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M93*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O93*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P93*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q93*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R93*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S93*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T93*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U93*R$7*$J$1","v":1316},{"$f":"'6. UD1 Assumptions'!W84*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X84*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y84*U$7*$J$1","v":0},126147.96991437353,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,2040,125162.54225237353,-458.92932159203633,null,45.892256352703043]
[{"$f":"A105+5","v":2045},{"$f":"'6. UD1 Assumptions'!C94*B$7*$J$1","v":5306.1120000000001},{"$f":"'6. UD1 Assumptions'!D94*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E94*D$7*$J$1","v":26606.361599999997},{"$f":"'6. UD1 Assumptions'!F94*E$7*$J$1","v":7351.1713883835764},{"$f":"'6. UD1 Assumptions'!G94*F$7*$J$1","v":15482.37943072125},{"$f":"'6. UD1 Assumptions'!I94*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J94*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K94*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L94*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M94*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O94*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P94*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q94*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R94*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S94*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T94*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U94*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD1 Assumptions'!W85*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X85*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y85*U$7*$J$1","v":0},130181.50991437351,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,2045,129480.66020237352,-474.76242074203623,null,60.561269686036269]
[{"$f":"A106+5","v":2050},{"$f":"'6. UD1 Assumptions'!C95*B$7*$J$1","v":6058.1120000000001},{"$f":"'6. UD1 Assumptions'!D95*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD1 Assumptions'!E95*D$7*$J$1","v":28561.561599999997},{"$f":"'6. UD1 Assumptions'!F95*E$7*$J$1","v":8103.1713883835764},{"$f":"'6. UD1 Assumptions'!G95*F$7*$J$1","v":16023.819430721249},{"$f":"'6. UD1 Assumptions'!I95*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD1 Assumptions'!J95*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD1 Assumptions'!K95*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD1 Assumptions'!L95*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD1 Assumptions'!M95*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD1 Assumptions'!O95*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD1 Assumptions'!P95*M$7*$J$1","v":3728.181},{"$f":"'6. UD1 Assumptions'!Q95*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD1 Assumptions'!R95*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD1 Assumptions'!S95*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD1 Assumptions'!T95*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD1 Assumptions'!U95*R$7*$J$1","v":1401.54},{"$f":"'6. UD1 Assumptions'!W86*S$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!X86*T$7*$J$1","v":0},{"$f":"'6. UD1 Assumptions'!Y86*U$7*$J$1","v":0},134234.78991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,2050,133686.64320237355,-490.18435840870302,null,75.230283019369722]

{"sheet":"UD2 CALC_Cstock","index":35,"n_rows":107,"n_cols":36,"rows_kept":107,"cut":false,"hidden":true,"merged":[[9,32,9,33],[10,1,10,20],[41,32,41,33],[75,32,75,33],[2,0,3,0],[2,1,2,5],[2,6,2,10],[2,11,2,16],[2,18,2,19],[2,20,3,20]]}
["Calculation of annual C stock growth, tC/yr",null,null,null,null,"Carbon fractionof dry matter, CF",null,null,null,{"$f":"'5. UD2 Parameters'!G6","v":0.47}]
[null,null,null,null,null,"(tC/t(dm))"]
["Forest type","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",{"$f":"'5. UD2 Parameters'!D11","v":10},{"$f":"'5. UD2 Parameters'!E11","v":10},{"$f":"'5. UD2 Parameters'!F11","v":13},{"$f":"'5. UD2 Parameters'!G11","v":10},{"$f":"'5. UD2 Parameters'!H11","v":1.8},{"$f":"'5. UD2 Parameters'!I11","v":9},{"$f":"'5. UD2 Parameters'!J11","v":9},{"$f":"'5. UD2 Parameters'!K11","v":9},{"$f":"'5. UD2 Parameters'!L11","v":1.3},{"$f":"'5. UD2 Parameters'!M11","v":9},{"$f":"'5. UD2 Parameters'!N11","v":6},{"$f":"'5. UD2 Parameters'!O11","v":6},{"$f":"'5. UD2 Parameters'!P11","v":6},{"$f":"'5. UD2 Parameters'!Q11","v":4.5999999999999996},{"$f":"'5. UD2 Parameters'!R11","v":6},{"$f":"'5. UD2 Parameters'!S11","v":3.1},{"$f":"'5. UD2 Parameters'!T11","v":10},{"$f":"'5. UD2 Parameters'!U11","v":6},{"$f":"'5. UD2 Parameters'!V11","v":4.5999999999999996},{"$f":"'5. UD2 Parameters'!W11","v":6}]
["R",{"$f":"'5. UD2 Parameters'!D12","v":0.28000000000000003},{"$f":"'5. UD2 Parameters'!E12","v":0.28000000000000003},{"$f":"'5. UD2 Parameters'!F12","v":0.28000000000000003},{"$f":"'5. UD2 Parameters'!G12","v":0.28000000000000003},{"$f":"'5. UD2 Parameters'!H12","v":0.28000000000000003},{"$f":"'5. UD2 Parameters'!I12","v":0.24},{"$f":"'5. UD2 Parameters'!J12","v":0.24},{"$f":"'5. UD2 Parameters'!K12","v":0.24},{"$f":"'5. UD2 Parameters'!L12","v":0.2},{"$f":"'5. UD2 Parameters'!M12","v":0.24},{"$f":"'5. UD2 Parameters'!N12","v":0.37},{"$f":"'5. UD2 Parameters'!O12","v":0.37},{"$f":"'5. UD2 Parameters'!P12","v":0.37},{"$f":"'5. UD2 Parameters'!Q12","v":0.37},{"$f":"'5. UD2 Parameters'!R12","v":0.37},{"$f":"'5. UD2 Parameters'!S12","v":0.37},{"$f":"'5. UD2 Parameters'!T12","v":0.4},{"$f":"'5. UD2 Parameters'!U12","v":0.28999999999999998},{"$f":"'5. UD2 Parameters'!V12","v":0.28999999999999998},{"$f":"'5. UD2 Parameters'!W12","v":0.37}]
["Gtotal",{"$f":"'5. UD2 Parameters'!D13","v":12.8},{"$f":"'5. UD2 Parameters'!E13","v":12.8},{"$f":"'5. UD2 Parameters'!F13","v":16.64},{"$f":"'5. UD2 Parameters'!G13","v":12.8},{"$f":"'5. UD2 Parameters'!H13","v":2.3040000000000003},{"$f":"'5. UD2 Parameters'!I13","v":11.16},{"$f":"'5. UD2 Parameters'!J13","v":11.16},{"$f":"'5. UD2 Parameters'!K13","v":11.16},{"$f":"'5. UD2 Parameters'!L13","v":1.56},{"$f":"'5. UD2 Parameters'!M13","v":11.16},{"$f":"'5. UD2 Parameters'!N13","v":8.2200000000000006},{"$f":"'5. UD2 Parameters'!O13","v":8.2200000000000006},{"$f":"'5. UD2 Parameters'!P13","v":8.2200000000000006},{"$f":"'5. UD2 Parameters'!Q13","v":6.3019999999999996},{"$f":"'5. UD2 Parameters'!R13","v":8.2200000000000006},{"$f":"'5. UD2 Parameters'!S13","v":4.2470000000000008},{"$f":"'5. UD2 Parameters'!T13","v":14},{"$f":"'5. UD2 Parameters'!U13","v":7.74},{"$f":"'5. UD2 Parameters'!V13","v":5.9339999999999993},{"$f":"'5. UD2 Parameters'!W13","v":8.2200000000000006}]
["BCEFr",null,null,{"$f":"'5. UD2 Parameters'!F14","v":0.89},null,null,null,null,null,null,null,null,null,null,{"$f":"'5. UD2 Parameters'!Q14","v":0.77}]
["Bw",null,null,{"$f":"'5. UD2 Parameters'!F15","v":139},null,{"$f":"'5. UD2 Parameters'!H15","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCREASE IN C STOCK"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 1 - net change GgCO2e"]
[2006,{"$f":"'6. UD2 Assumptions'!C7*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD2 Assumptions'!D7*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD2 Assumptions'!E7*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD2 Assumptions'!F7*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G7*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I7*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J7*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K7*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L7*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M7*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O7*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P7*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q7*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD2 Assumptions'!R7*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD2 Assumptions'!S7*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T7*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD2 Assumptions'!U7*R$7*$J$1","v":401.38},{"$f":"'6. UD2 Assumptions'!W7*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X7*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y7*U$7*$J$1","v":0},{"$f":"SUM(B12:U12)","v":113335.47194000002},null,{"$f":"('5. UD2 Parameters'!D21*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E21*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":4282.8557769999998},null,{"$f":"('5. UD2 Parameters'!G21*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H21*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":3133.5314539999999},null,{"$f":"('5. UD2 Parameters'!J21*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K21)+('5. UD2 Parameters'!L21*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M21)","v":1965.1263999999999},null,{"$f":"X12+Z12+AB12","v":9381.5136309999998},null,2006,{"$f":"V12-AD12","v":103953.95830900002},{"$f":"-AG12*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH45","v":0}]
[2007,{"$f":"'6. UD2 Assumptions'!C8*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D8*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E8*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD2 Assumptions'!F8*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G8*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I8*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J8*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K8*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L8*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M8*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O8*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P8*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q8*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD2 Assumptions'!R8*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD2 Assumptions'!S8*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T8*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD2 Assumptions'!U8*R$7*$J$1","v":493.5},{"$f":"'6. UD2 Assumptions'!W8*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X8*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y8*U$7*$J$1","v":0},{"$f":"SUM(B13:U13)","v":113500.32678999999},null,{"$f":"('5. UD2 Parameters'!D22*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E22*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":3483.0196470000005},null,{"$f":"('5. UD2 Parameters'!G22*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H22*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":3656.6579980000006},null,{"$f":"('5. UD2 Parameters'!J22*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K22)+('5. UD2 Parameters'!L22*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M22)","v":772.670976},null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG13*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. UD2 Assumptions'!C9*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D9*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E9*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F9*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G9*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I9*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J9*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K9*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L9*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M9*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O9*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P9*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q9*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD2 Assumptions'!R9*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD2 Assumptions'!S9*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T9*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD2 Assumptions'!U9*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD2 Assumptions'!W9*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X9*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y9*U$7*$J$1","v":0},113364.47047,null,{"$f":"('5. UD2 Parameters'!D23*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E23*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2823.0590419999999},null,{"$f":"('5. UD2 Parameters'!G23*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H23*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2673.7308300000004},null,{"$f":"('5. UD2 Parameters'!J23*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K23)+('5. UD2 Parameters'!L23*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M23)","v":568.63232000000005},null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. UD2 Assumptions'!C10*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D10*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E10*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F10*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G10*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I10*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J10*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K10*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L10*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M10*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O10*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P10*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q10*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD2 Assumptions'!R10*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD2 Assumptions'!S10*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T10*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD2 Assumptions'!U10*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD2 Assumptions'!W10*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X10*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y10*U$7*$J$1","v":0},113436.11444999999,null,{"$f":"('5. UD2 Parameters'!D24*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E24*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2531.7572250000003},null,{"$f":"('5. UD2 Parameters'!G24*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H24*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2810.5070809999997},null,{"$f":"('5. UD2 Parameters'!J24*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K24)+('5. UD2 Parameters'!L24*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M24)","v":204.96211199999996},null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. UD2 Assumptions'!C11*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D11*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E11*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD2 Assumptions'!F11*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G11*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I11*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J11*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K11*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L11*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M11*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O11*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P11*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q11*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD2 Assumptions'!R11*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD2 Assumptions'!S11*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T11*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U11*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD2 Assumptions'!W11*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X11*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y11*U$7*$J$1","v":0},113586.46133999999,null,{"$f":"('5. UD2 Parameters'!D25*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E25*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2504.7232480000002},null,{"$f":"('5. UD2 Parameters'!G25*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H25*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":4808.8560890000008},null,{"$f":"('5. UD2 Parameters'!J25*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K25)+('5. UD2 Parameters'!L25*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M25)","v":326.98163200000005},null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. UD2 Assumptions'!C12*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D12*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E12*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F12*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G12*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I12*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J12*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K12*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L12*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M12*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O12*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P12*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q12*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD2 Assumptions'!R12*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD2 Assumptions'!S12*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T12*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U12*R$7*$J$1","v":835.66},{"$f":"'6. UD2 Assumptions'!W12*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X12*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y12*U$7*$J$1","v":0},113545.55348,null,{"$f":"('5. UD2 Parameters'!D26*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E26*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2261.2982160000001},null,{"$f":"('5. UD2 Parameters'!G26*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H26*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":3312.3270680000001},null,{"$f":"('5. UD2 Parameters'!J26*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K26)+('5. UD2 Parameters'!L26*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M26)","v":313.08226559999997},null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. UD2 Assumptions'!C13*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D13*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E13*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F13*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G13*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I13*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J13*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K13*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L13*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M13*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O13*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P13*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q13*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD2 Assumptions'!R13*O$7*$J$1","v":17700.55344},{"$f":"'6. UD2 Assumptions'!S13*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T13*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U13*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD2 Assumptions'!W13*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X13*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y13*U$7*$J$1","v":0},113581.3844,null,{"$f":"('5. UD2 Parameters'!D27*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E27*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1601.3437210000002},null,{"$f":"('5. UD2 Parameters'!G27*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H27*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2628.9626719999997},null,{"$f":"('5. UD2 Parameters'!J27*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K27)+('5. UD2 Parameters'!L27*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M27)","v":335.21152000000001},null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. UD2 Assumptions'!C14*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D14*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD2 Assumptions'!E14*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F14*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G14*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I14*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J14*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K14*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L14*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M14*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O14*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P14*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q14*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD2 Assumptions'!R14*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD2 Assumptions'!S14*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T14*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U14*R$7*$J$1","v":1052.8},{"$f":"'6. UD2 Assumptions'!W14*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X14*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y14*U$7*$J$1","v":0},113472.18459999999,null,{"$f":"('5. UD2 Parameters'!D28*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E28*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":735.98127199999999},null,{"$f":"('5. UD2 Parameters'!G28*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H28*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":2007.9723990000002},null,{"$f":"('5. UD2 Parameters'!J28*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K28)+('5. UD2 Parameters'!L28*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M28)","v":348.458752},null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. UD2 Assumptions'!C15*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D15*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E15*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F15*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G15*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I15*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J15*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K15*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L15*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M15*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O15*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P15*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q15*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R15*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD2 Assumptions'!S15*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T15*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U15*R$7*$J$1","v":1190.98},{"$f":"'6. UD2 Assumptions'!W15*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X15*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y15*U$7*$J$1","v":0},113563.15686,null,{"$f":"('5. UD2 Parameters'!D29*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E29*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G29*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H29*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1866.0603639999999},null,{"$f":"('5. UD2 Parameters'!J29*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K29)+('5. UD2 Parameters'!L29*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M29)","v":765.03065600000002},null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A20+1","v":2015},{"$f":"'6. UD2 Assumptions'!C16*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D16*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E16*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F16*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G16*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I16*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J16*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K16*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L16*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M16*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O16*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P16*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q16*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R16*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD2 Assumptions'!S16*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T16*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U16*R$7*$J$1","v":1197.56},{"$f":"'6. UD2 Assumptions'!W16*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X16*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y16*U$7*$J$1","v":0},113469.03089999998,null,{"$f":"('5. UD2 Parameters'!D30*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E30*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G30*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H30*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1734.2071773343039},null,{"$f":"('5. UD2 Parameters'!J30*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K30)+('5. UD2 Parameters'!L30*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M30)","v":424.77924035555566},null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A21+1","v":2016},{"$f":"'6. UD2 Assumptions'!C17*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D17*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E17*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F17*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G17*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I17*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J17*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K17*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L17*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M17*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O17*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P17*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q17*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R17*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD2 Assumptions'!S17*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T17*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U17*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD2 Assumptions'!W17*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X17*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y17*U$7*$J$1","v":0},113490.4206,null,{"$f":"('5. UD2 Parameters'!D31*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E31*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G31*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H31*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1611.6978159978828},null,{"$f":"('5. UD2 Parameters'!J31*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K31)+('5. UD2 Parameters'!L31*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M31)","v":414.07344388148152},null,2659.5036558793645,null,2016,110830.91694412063,-406.38002879510896,null,0.27698913886672472]
[2017,{"$f":"'6. UD2 Assumptions'!C18*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D18*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E18*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F18*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G18*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I18*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J18*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K18*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L18*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M18*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O18*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P18*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q18*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R18*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD2 Assumptions'!S18*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T18*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U18*R$7*$J$1","v":1210.72},{"$f":"'6. UD2 Assumptions'!W18*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X18*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y18*U$7*$J$1","v":0},113511.81030000001,null,{"$f":"('5. UD2 Parameters'!D32*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E32*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G32*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H32*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1497.8682256455554},null,{"$f":"('5. UD2 Parameters'!J32*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K32)+('5. UD2 Parameters'!L32*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M32)","v":389.78932085466391},null,2521.3899425002191,null,2017,110990.4203574998,-406.96487464416589,null,0.65366053814841507]
[2018,{"$f":"'6. UD2 Assumptions'!C19*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D19*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E19*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F19*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G19*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I19*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J19*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K19*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L19*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M19*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O19*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P19*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q19*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R19*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S19*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T19*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U19*R$7*$J$1","v":1217.3},{"$f":"'6. UD2 Assumptions'!W19*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X19*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y19*U$7*$J$1","v":0},113533.2,null,{"$f":"('5. UD2 Parameters'!D33*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E33*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G33*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H33*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1392.1016775782759},null,{"$f":"('5. UD2 Parameters'!J33*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K33)+('5. UD2 Parameters'!L33*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M33)","v":392.42571229520462},null,2418.2597858734803,null,2018,111114.94021412652,-407.42144745179723,null,1.0604168310347291]
[2019,{"$f":"'6. UD2 Assumptions'!C20*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D20*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E20*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F20*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G20*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I20*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J20*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K20*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L20*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M20*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O20*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P20*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q20*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R20*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S20*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T20*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U20*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD2 Assumptions'!W20*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X20*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y20*U$7*$J$1","v":0},113539.78,null,{"$f":"('5. UD2 Parameters'!D34*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E34*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":633.73239599999988},null,{"$f":"('5. UD2 Parameters'!G34*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H34*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1293.8253867956814},null,{"$f":"('5. UD2 Parameters'!J34*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K34)+('5. UD2 Parameters'!L34*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M34)","v":406.88354243544057},null,2334.4413252311219,null,2019,111205.33867476888,-407.75290847415249,null,1.4961795945121139]
[2020,{"$f":"'6. UD2 Assumptions'!C21*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D21*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E21*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F21*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G21*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I21*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J21*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K21*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L21*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M21*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O21*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P21*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q21*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R21*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S21*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T21*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U21*R$7*$J$1","v":1230.46},{"$f":"'6. UD2 Assumptions'!W21*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X21*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y21*U$7*$J$1","v":0},113546.36,null,{"$f":"('5. UD2 Parameters'!D35*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E35*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD2 Parameters'!G35*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H35*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1202.5073723594628},null,{"$f":"('5. UD2 Parameters'!J35*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K35)+('5. UD2 Parameters'!L35*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M35)","v":420.2704593713172},null,2200.98245373078,null,2020,111345.37754626921,-408.26638433632047,null,1.9601400113205614]
[2021,{"$f":"'6. UD2 Assumptions'!C22*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D22*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E22*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F22*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G22*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I22*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J22*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K22*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L22*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M22*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O22*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P22*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q22*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R22*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S22*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T22*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U22*R$7*$J$1","v":1237.04},{"$f":"'6. UD2 Assumptions'!W22*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X22*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y22*U$7*$J$1","v":0},113552.93999999999,null,{"$f":"('5. UD2 Parameters'!D36*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E36*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD2 Parameters'!G36*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H36*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1117.6535426627943},null,{"$f":"('5. UD2 Parameters'!J36*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K36)+('5. UD2 Parameters'!L36*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M36)","v":431.77875631429509},null,2127.6369209770892,null,2021,111425.30307902289,-408.559444623084,null,1.9601400113205614]
[2022,{"$f":"'6. UD2 Assumptions'!C23*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D23*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E23*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F23*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G23*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I23*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J23*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K23*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L23*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M23*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O23*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P23*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q23*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R23*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S23*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T23*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U23*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD2 Assumptions'!W23*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X23*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y23*U$7*$J$1","v":0},113559.51999999999,null,{"$f":"('5. UD2 Parameters'!D37*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E37*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD2 Parameters'!G37*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H37*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":1038.8049894541894},null,{"$f":"('5. UD2 Parameters'!J37*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K37)+('5. UD2 Parameters'!L37*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M37)","v":443.97461240644088},null,2060.9842238606302,null,2022,111498.53577613935,-408.82796451251096,null,1.9601400113205614]
[2023,{"$f":"'6. UD2 Assumptions'!C24*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D24*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E24*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F24*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G24*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I24*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J24*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K24*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L24*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M24*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O24*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P24*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q24*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R24*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S24*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T24*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U24*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD2 Assumptions'!W24*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X24*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y24*U$7*$J$1","v":0},113566.09999999999,null,{"$f":"('5. UD2 Parameters'!D38*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E38*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD2 Parameters'!G38*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H38*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":965.53547562687743},null,{"$f":"('5. UD2 Parameters'!J38*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K38)+('5. UD2 Parameters'!L38*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M38)","v":432.06379374284359},null,1975.803891369721,null,2023,111590.29610863027,-409.16441906497766,null,1.9601400113206182]
[2024,{"$f":"'6. UD2 Assumptions'!C25*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D25*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E25*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F25*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G25*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I25*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J25*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K25*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L25*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M25*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O25*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P25*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q25*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R25*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S25*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T25*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U25*R$7*$J$1","v":1256.78},{"$f":"'6. UD2 Assumptions'!W25*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X25*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y25*U$7*$J$1","v":0},113572.68,null,{"$f":"('5. UD2 Parameters'!D39*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E39*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.20462199999997},null,{"$f":"('5. UD2 Parameters'!G39*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H39*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":897.44910286362961},null,{"$f":"('5. UD2 Parameters'!J39*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K39)+('5. UD2 Parameters'!L39*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M39)","v":416.45187703410386},null,1892.1056018977333,null,2024,111680.57439810225,-409.49543945970828,null,1.9601400113206182]
[2025,{"$f":"'6. UD2 Assumptions'!C26*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D26*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E26*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F26*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G26*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I26*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J26*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K26*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L26*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M26*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O26*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P26*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q26*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R26*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S26*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T26*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U26*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD2 Assumptions'!W26*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X26*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y26*U$7*$J$1","v":0},113579.26,null,{"$f":"('5. UD2 Parameters'!D40*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E40*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD2 Parameters'!G40*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H40*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":834.17814622795413},null,{"$f":"('5. UD2 Parameters'!J40*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K40)+('5. UD2 Parameters'!L40*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M40)","v":417.62232403171566},null,1776.8374702596698,null,2025,111802.42252974033,-409.94221594238121,null,1.9601400113205614]
[2026,{"$f":"'6. UD2 Assumptions'!C27*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D27*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E27*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F27*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G27*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I27*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J27*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K27*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L27*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M27*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O27*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P27*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q27*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R27*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S27*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T27*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U27*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD2 Assumptions'!W27*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X27*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y27*U$7*$J$1","v":0},113585.84,null,{"$f":"('5. UD2 Parameters'!D41*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E41*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD2 Parameters'!G41*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H41*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":775.38104372138878},null,{"$f":"('5. UD2 Parameters'!J41*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K41)+('5. UD2 Parameters'!L41*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M41)","v":419.16381209581971},null,1719.5818558172086,null,2026,111866.25814418279,-410.17627986200358,null,1.9601400113205614]
[2027,{"$f":"'6. UD2 Assumptions'!C28*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D28*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E28*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F28*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G28*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I28*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J28*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K28*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L28*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M28*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O28*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P28*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q28*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R28*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S28*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T28*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U28*R$7*$J$1","v":1276.52},{"$f":"'6. UD2 Assumptions'!W28*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X28*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y28*U$7*$J$1","v":0},113592.42,null,{"$f":"('5. UD2 Parameters'!D42*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E42*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD2 Parameters'!G42*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H42*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":720.74052968842989},null,{"$f":"('5. UD2 Parameters'!J42*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K42)+('5. UD2 Parameters'!L42*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M42)","v":421.03615224274193},null,1666.8136819311719,null,2027,111925.60631806882,-410.393889832919,null,1.9601400113205614]
[2028,{"$f":"'6. UD2 Assumptions'!C29*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D29*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E29*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F29*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G29*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I29*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J29*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K29*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L29*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M29*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O29*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P29*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q29*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R29*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S29*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T29*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U29*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD2 Assumptions'!W29*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X29*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y29*U$7*$J$1","v":0},113599,null,{"$f":"('5. UD2 Parameters'!D43*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E43*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD2 Parameters'!G43*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H43*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":669.9619017503253},null,{"$f":"('5. UD2 Parameters'!J43*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K43)+('5. UD2 Parameters'!L43*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M43)","v":423.8758167982416},null,1618.874718548567,null,2028,111980.12528145143,-410.59379269865525,null,1.9601400113206182]
[2029,{"$f":"'6. UD2 Assumptions'!C30*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D30*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E30*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F30*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G30*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I30*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J30*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K30*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L30*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M30*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O30*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P30*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q30*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R30*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S30*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T30*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U30*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD2 Assumptions'!W30*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X30*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y30*U$7*$J$1","v":0},113605.57999999999,null,{"$f":"('5. UD2 Parameters'!D44*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E44*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":525.03700000000003},null,{"$f":"('5. UD2 Parameters'!G44*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H44*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":622.77141169097672},null,{"$f":"('5. UD2 Parameters'!J44*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K44)+('5. UD2 Parameters'!L44*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M44)","v":425.12630302211403},null,1572.9347147130907,null,2029,112032.6452852869,-410.78636604605197,null,1.9601400113205614]
[2030,{"$f":"'6. UD2 Assumptions'!C31*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D31*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E31*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F31*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G31*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I31*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J31*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K31*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L31*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M31*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O31*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P31*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q31*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R31*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S31*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T31*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U31*R$7*$J$1","v":1296.26},{"$f":"'6. UD2 Assumptions'!W31*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X31*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y31*U$7*$J$1","v":0},113612.15999999999,null,{"$f":"('5. UD2 Parameters'!D45*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E45*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":433.31885},null,{"$f":"('5. UD2 Parameters'!G45*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H45*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":578.91477140674954},null,{"$f":"('5. UD2 Parameters'!J45*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K45)+('5. UD2 Parameters'!L45*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M45)","v":424.9789632415181},null,1437.2125846482677,null,2030,112174.94741535172,-411.30814052295631,null,1.9601400113206182]
[{"$f":"A36+5","v":2035},{"$f":"'6. UD2 Assumptions'!C32*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D32*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E32*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F32*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G32*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I32*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J32*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K32*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L32*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M32*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O32*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P32*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q32*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R32*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S32*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T32*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U32*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD2 Assumptions'!W32*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X32*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y32*U$7*$J$1","v":0},113618.73999999999,null,{"$f":"('5. UD2 Parameters'!D46*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E46*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":305.40600000000001},null,{"$f":"('5. UD2 Parameters'!G46*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H46*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":490.82335},null,{"$f":"('5. UD2 Parameters'!J46*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K46)+('5. UD2 Parameters'!L46*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M46)","v":341.90131200000002},null,1138.130662,null,{"$f":"AF36+5","v":2035},112480.60933799999,-412.42890090599997,null,1.9601400113206182]
[{"$f":"A37+5","v":2040},{"$f":"'6. UD2 Assumptions'!C33*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D33*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E33*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F33*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G33*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I33*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J33*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K33*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L33*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M33*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O33*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P33*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q33*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R33*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S33*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T33*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U33*R$7*$J$1","v":1316},{"$f":"'6. UD2 Assumptions'!W33*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X33*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y33*U$7*$J$1","v":0},113631.9,null,{"$f":"('5. UD2 Parameters'!D47*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E47*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":255.82570000000001},null,{"$f":"('5. UD2 Parameters'!G47*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H47*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":387.70065},null,{"$f":"('5. UD2 Parameters'!J47*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K47)+('5. UD2 Parameters'!L47*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M47)","v":341.90131200000002},null,985.42766200000005,null,{"$f":"AF37+5","v":2040},112646.47233799999,-413.03706523933329,null,1.8852163527030825]
[{"$f":"A38+5","v":2045},{"$f":"'6. UD2 Assumptions'!C34*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D34*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E34*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F34*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G34*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I34*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J34*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K34*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L34*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M34*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O34*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P34*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q34*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R34*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S34*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T34*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U34*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD2 Assumptions'!W34*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X34*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y34*U$7*$J$1","v":0},113664.79999999999,null,{"$f":"('5. UD2 Parameters'!D48*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E48*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":152.703},null,{"$f":"('5. UD2 Parameters'!G48*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H48*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":206.24540000000002},null,{"$f":"('5. UD2 Parameters'!J48*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K48)+('5. UD2 Parameters'!L48*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M48)","v":341.90131200000002},null,700.84971199999995,null,{"$f":"AF38+5","v":2045},112963.95028799999,-414.20115105599996,null,1.8852163527030825]
[{"$f":"A39+5","v":2050},{"$f":"'6. UD2 Assumptions'!C35*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D35*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E35*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F35*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G35*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I35*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J35*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K35*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L35*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M35*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O35*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P35*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q35*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R35*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S35*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T35*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U35*R$7*$J$1","v":1401.54},{"$f":"'6. UD2 Assumptions'!W35*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X35*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y35*U$7*$J$1","v":0},113717.43999999999,null,{"$f":"('5. UD2 Parameters'!D49*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!E49*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. UD2 Parameters'!G49*'UD2 CALC_Cstock'!$D$8*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1)+('5. UD2 Parameters'!H49*'UD2 CALC_Cstock'!$O$8*(1+'UD2 CALC_Cstock'!$O$6)*'UD2 CALC_Cstock'!$J$1)","v":103.12270000000001},null,{"$f":"('5. UD2 Parameters'!J49*'UD2 CALC_Cstock'!$D$9*(1+'UD2 CALC_Cstock'!$D$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!K49)+('5. UD2 Parameters'!L49*'UD2 CALC_Cstock'!$F$9*(1+'UD2 CALC_Cstock'!$F$6)*'UD2 CALC_Cstock'!$J$1*'5. UD2 Parameters'!M49)","v":341.90131200000002},null,548.14671199999998,null,{"$f":"AF39+5","v":2050},113169.29328799999,-414.9540753893333,null,1.8852163527030825]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[]
[2006,{"$f":"'6. UD2 Assumptions'!C37*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD2 Assumptions'!D37*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD2 Assumptions'!E37*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD2 Assumptions'!F37*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G37*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I37*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J37*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K37*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L37*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M37*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O37*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P37*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q37*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD2 Assumptions'!R37*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD2 Assumptions'!S37*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T37*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD2 Assumptions'!U37*R$7*$J$1","v":401.38},{"$f":"'6. UD2 Assumptions'!W37*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X37*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y37*U$7*$J$1","v":0},{"$f":"SUM(B45:U45)","v":113335.47194000002},null,{"$f":"X12","v":4282.8557769999998},null,{"$f":"Z12","v":3133.5314539999999},null,{"$f":"AB12","v":1965.1263999999999},null,{"$f":"X45+Z45+AB45","v":9381.5136309999998},null,2006,{"$f":"V45-AD45","v":103953.95830900002},{"$f":"-AG45*44/12/1000","v":-381.16451379966674}]
[2007,{"$f":"'6. UD2 Assumptions'!C38*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D38*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E38*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD2 Assumptions'!F38*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G38*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I38*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J38*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K38*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L38*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M38*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O38*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P38*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q38*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD2 Assumptions'!R38*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD2 Assumptions'!S38*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T38*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD2 Assumptions'!U38*R$7*$J$1","v":493.5},{"$f":"'6. UD2 Assumptions'!W38*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X38*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y38*U$7*$J$1","v":0},{"$f":"SUM(B46:U46)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,{"$f":"AF45+1","v":2007},105587.97816899999,{"$f":"-AG46*44/12/1000","v":-387.15591995299997}]
[2008,{"$f":"'6. UD2 Assumptions'!C39*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D39*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E39*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F39*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G39*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I39*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J39*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K39*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L39*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M39*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O39*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P39*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q39*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD2 Assumptions'!R39*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD2 Assumptions'!S39*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T39*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD2 Assumptions'!U39*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD2 Assumptions'!W39*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X39*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y39*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,{"$f":"AF46+1","v":2008},107299.048278,-393.42984368599997]
[2009,{"$f":"'6. UD2 Assumptions'!C40*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D40*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E40*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F40*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G40*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I40*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J40*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K40*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L40*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M40*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O40*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P40*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q40*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD2 Assumptions'!R40*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD2 Assumptions'!S40*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T40*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD2 Assumptions'!U40*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD2 Assumptions'!W40*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X40*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y40*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665]
[2010,{"$f":"'6. UD2 Assumptions'!C41*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D41*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E41*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD2 Assumptions'!F41*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G41*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I41*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J41*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K41*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L41*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M41*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O41*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P41*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q41*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD2 Assumptions'!R41*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD2 Assumptions'!S41*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T41*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U41*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD2 Assumptions'!W41*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X41*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y41*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333]
[2011,{"$f":"'6. UD2 Assumptions'!C42*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D42*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E42*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F42*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G42*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I42*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J42*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K42*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L42*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M42*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O42*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P42*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q42*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD2 Assumptions'!R42*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD2 Assumptions'!S42*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T42*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U42*R$7*$J$1","v":835.66},{"$f":"'6. UD2 Assumptions'!W42*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X42*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y42*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004]
[2012,{"$f":"'6. UD2 Assumptions'!C43*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D43*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E43*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F43*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G43*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I43*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J43*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K43*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L43*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M43*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O43*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P43*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q43*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD2 Assumptions'!R43*O$7*$J$1","v":17700.55344},{"$f":"'6. UD2 Assumptions'!S43*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T43*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U43*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD2 Assumptions'!W43*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X43*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y43*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662]
[2013,{"$f":"'6. UD2 Assumptions'!C44*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D44*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD2 Assumptions'!E44*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F44*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G44*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I44*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J44*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K44*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L44*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M44*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O44*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P44*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q44*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD2 Assumptions'!R44*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD2 Assumptions'!S44*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T44*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U44*R$7*$J$1","v":1052.8},{"$f":"'6. UD2 Assumptions'!W44*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X44*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y44*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665]
[2014,{"$f":"'6. UD2 Assumptions'!C45*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D45*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E45*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F45*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G45*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I45*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J45*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K45*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L45*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M45*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O45*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P45*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q45*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R45*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD2 Assumptions'!S45*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T45*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U45*R$7*$J$1","v":1190.98},{"$f":"'6. UD2 Assumptions'!W45*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X45*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y45*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004]
[{"$f":"A53+1","v":2015},{"$f":"'6. UD2 Assumptions'!C46*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D46*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E46*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F46*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G46*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I46*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J46*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K46*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L46*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M46*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O46*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P46*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q46*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R46*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD2 Assumptions'!S46*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T46*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U46*R$7*$J$1","v":1197.56},{"$f":"'6. UD2 Assumptions'!W46*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X46*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y46*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041]
[{"$f":"A54+1","v":2016},{"$f":"'6. UD2 Assumptions'!C47*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D47*C$7*$J$1","v":651.41248000000007},{"$f":"'6. UD2 Assumptions'!E47*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F47*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. UD2 Assumptions'!G47*F$7*$J$1","v":13264.446182399999},{"$f":"'6. UD2 Assumptions'!I47*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J47*H$7*$J$1","v":580.30031781818184},{"$f":"'6. UD2 Assumptions'!K47*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. UD2 Assumptions'!L47*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. UD2 Assumptions'!M47*K$7*$J$1","v":733.85593199999994},{"$f":"'6. UD2 Assumptions'!O47*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P47*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q47*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. UD2 Assumptions'!R47*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD2 Assumptions'!S47*P$7*$J$1","v":236.63325},{"$f":"'6. UD2 Assumptions'!T47*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. UD2 Assumptions'!U47*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD2 Assumptions'!W47*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X47*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y47*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568]
[2017,{"$f":"'6. UD2 Assumptions'!C48*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D48*C$7*$J$1","v":669.76520480841509},{"$f":"'6. UD2 Assumptions'!E48*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F48*E$7*$J$1","v":4296.967845885315},{"$f":"'6. UD2 Assumptions'!G48*F$7*$J$1","v":13274.069937001228},{"$f":"'6. UD2 Assumptions'!I48*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J48*H$7*$J$1","v":584.76073906249144},{"$f":"'6. UD2 Assumptions'!K48*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. UD2 Assumptions'!L48*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. UD2 Assumptions'!M48*K$7*$J$1","v":740.24622031562978},{"$f":"'6. UD2 Assumptions'!O48*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P48*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q48*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. UD2 Assumptions'!R48*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD2 Assumptions'!S48*P$7*$J$1","v":243.10513473901477},{"$f":"'6. UD2 Assumptions'!T48*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. UD2 Assumptions'!U48*R$7*$J$1","v":1210.72},{"$f":"'6. UD2 Assumptions'!W48*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X48*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y48*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143]
[2018,{"$f":"'6. UD2 Assumptions'!C49*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D49*C$7*$J$1","v":688.64229318278478},{"$f":"'6. UD2 Assumptions'!E49*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F49*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. UD2 Assumptions'!G49*F$7*$J$1","v":13285.948399823314},{"$f":"'6. UD2 Assumptions'!I49*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J49*H$7*$J$1","v":589.3486009137813},{"$f":"'6. UD2 Assumptions'!K49*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. UD2 Assumptions'!L49*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. UD2 Assumptions'!M49*K$7*$J$1","v":746.81908829742031},{"$f":"'6. UD2 Assumptions'!O49*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P49*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q49*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. UD2 Assumptions'!R49*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S49*P$7*$J$1","v":249.76193047057288},{"$f":"'6. UD2 Assumptions'!T49*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. UD2 Assumptions'!U49*R$7*$J$1","v":1217.3},{"$f":"'6. UD2 Assumptions'!W49*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X49*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y49*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196]
[2019,{"$f":"'6. UD2 Assumptions'!C50*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D50*C$7*$J$1","v":707.94840629293572},{"$f":"'6. UD2 Assumptions'!E50*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F50*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. UD2 Assumptions'!G50*F$7*$J$1","v":13300.121565690573},{"$f":"'6. UD2 Assumptions'!I50*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J50*H$7*$J$1","v":594.04073235260046},{"$f":"'6. UD2 Assumptions'!K50*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. UD2 Assumptions'!L50*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. UD2 Assumptions'!M50*K$7*$J$1","v":753.5413396424334},{"$f":"'6. UD2 Assumptions'!O50*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P50*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q50*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. UD2 Assumptions'!R50*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S50*P$7*$J$1","v":256.57001701421188},{"$f":"'6. UD2 Assumptions'!T50*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. UD2 Assumptions'!U50*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD2 Assumptions'!W50*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X50*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y50*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461]
[2020,{"$f":"'6. UD2 Assumptions'!C51*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D51*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E51*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F51*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G51*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I51*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J51*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K51*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L51*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M51*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O51*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P51*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q51*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R51*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S51*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T51*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U51*R$7*$J$1","v":1230.46},{"$f":"'6. UD2 Assumptions'!W51*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X51*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y51*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103]
[2021,{"$f":"'6. UD2 Assumptions'!C52*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D52*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E52*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F52*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G52*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I52*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J52*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K52*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L52*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M52*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O52*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P52*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q52*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R52*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S52*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T52*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U52*R$7*$J$1","v":1237.04},{"$f":"'6. UD2 Assumptions'!W52*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X52*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y52*U$7*$J$1","v":0},114087.52363945106,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,111959.88671847396,-410.51958463440457]
[2022,{"$f":"'6. UD2 Assumptions'!C53*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D53*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E53*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F53*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G53*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I53*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J53*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K53*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L53*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M53*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O53*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P53*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q53*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R53*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S53*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T53*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U53*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD2 Assumptions'!W53*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X53*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y53*U$7*$J$1","v":0},114094.10363945106,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112033.11941559042,-410.78810452383152]
[2023,{"$f":"'6. UD2 Assumptions'!C54*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D54*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E54*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F54*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G54*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I54*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J54*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K54*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L54*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M54*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O54*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P54*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q54*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R54*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S54*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T54*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U54*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD2 Assumptions'!W54*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X54*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y54*U$7*$J$1","v":0},114100.68363945106,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,112124.87974808134,-411.12455907629828]
[2024,{"$f":"'6. UD2 Assumptions'!C55*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D55*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E55*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F55*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G55*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I55*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J55*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K55*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L55*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M55*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O55*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P55*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q55*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R55*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S55*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T55*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U55*R$7*$J$1","v":1256.78},{"$f":"'6. UD2 Assumptions'!W55*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X55*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y55*U$7*$J$1","v":0},114107.26363945106,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,112215.15803755332,-411.4555794710289]
[2025,{"$f":"'6. UD2 Assumptions'!C56*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D56*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E56*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F56*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G56*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I56*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J56*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K56*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L56*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M56*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O56*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P56*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q56*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R56*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S56*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T56*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U56*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD2 Assumptions'!W56*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X56*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y56*U$7*$J$1","v":0},114113.84363945106,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,112337.0061691914,-411.90235595370177]
[2026,{"$f":"'6. UD2 Assumptions'!C57*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D57*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E57*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F57*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G57*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I57*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J57*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K57*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L57*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M57*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O57*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P57*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q57*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R57*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S57*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T57*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U57*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD2 Assumptions'!W57*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X57*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y57*U$7*$J$1","v":0},114120.42363945107,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,112400.84178363386,-412.13641987332414]
[2027,{"$f":"'6. UD2 Assumptions'!C58*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D58*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E58*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F58*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G58*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I58*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J58*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K58*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L58*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M58*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O58*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P58*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q58*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R58*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S58*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T58*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U58*R$7*$J$1","v":1276.52},{"$f":"'6. UD2 Assumptions'!W58*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X58*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y58*U$7*$J$1","v":0},114127.00363945107,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,112460.18995751989,-412.35402984423956]
[2028,{"$f":"'6. UD2 Assumptions'!C59*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D59*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E59*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F59*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G59*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I59*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J59*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K59*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L59*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M59*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O59*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P59*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q59*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R59*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S59*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T59*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U59*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD2 Assumptions'!W59*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X59*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y59*U$7*$J$1","v":0},114133.58363945107,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,112514.7089209025,-412.55393270997587]
[2029,{"$f":"'6. UD2 Assumptions'!C60*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D60*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E60*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F60*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G60*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I60*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J60*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K60*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L60*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M60*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O60*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P60*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q60*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R60*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S60*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T60*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U60*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD2 Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y60*U$7*$J$1","v":0},114140.16363945106,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,112567.22892473797,-412.74650605737253]
[2030,{"$f":"'6. UD2 Assumptions'!C61*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D61*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E61*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F61*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G61*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I61*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J61*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K61*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L61*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M61*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O61*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P61*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q61*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R61*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S61*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T61*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U61*R$7*$J$1","v":1296.26},{"$f":"'6. UD2 Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y61*U$7*$J$1","v":0},114146.74363945106,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,112709.53105480279,-413.26828053427693]
[{"$f":"A69+5","v":2035},{"$f":"'6. UD2 Assumptions'!C62*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D62*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E62*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F62*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G62*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I62*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J62*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K62*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L62*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M62*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O62*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P62*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q62*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R62*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S62*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T62*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U62*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD2 Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y62*U$7*$J$1","v":0},114153.32363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,{"$f":"AF69+5","v":2035},113015.19297745106,-414.38904091732059]
[{"$f":"A70+5","v":2040},{"$f":"'6. UD2 Assumptions'!C63*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D63*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E63*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F63*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G63*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I63*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J63*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K63*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L63*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M63*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O63*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P63*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q63*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R63*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S63*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T63*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U63*R$7*$J$1","v":1316},{"$f":"'6. UD2 Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y63*U$7*$J$1","v":0},114146.04991437355,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,{"$f":"AF70+5","v":2040},113160.62225237355,-414.92228159203637]
[{"$f":"A71+5","v":2045},{"$f":"'6. UD2 Assumptions'!C64*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D64*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E64*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F64*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G64*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I64*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J64*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K64*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L64*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M64*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O64*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P64*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q64*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R64*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S64*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T64*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U64*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD2 Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y64*U$7*$J$1","v":0},114178.94991437354,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,{"$f":"AF71+5","v":2045},113478.10020237355,-416.08636740870304]
[{"$f":"A72+5","v":2050},{"$f":"'6. UD2 Assumptions'!C65*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D65*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E65*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F65*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G65*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I65*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J65*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K65*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L65*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M65*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O65*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P65*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q65*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R65*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S65*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T65*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U65*R$7*$J$1","v":1401.54},{"$f":"'6. UD2 Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y65*U$7*$J$1","v":0},114231.58991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,{"$f":"AF72+5","v":2050},113683.44320237354,-416.83929174203638]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 2 - net change GgCO2e"]
[]
[2006,{"$f":"'6. UD2 Assumptions'!C67*B$7*$J$1","v":2454.5280000000002},{"$f":"'6. UD2 Assumptions'!D67*C$7*$J$1","v":697.85599999999999},{"$f":"'6. UD2 Assumptions'!E67*D$7*$J$1","v":18683.891199999998},{"$f":"'6. UD2 Assumptions'!F67*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G67*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I67*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J67*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K67*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L67*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M67*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O67*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P67*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q67*N$7*$J$1","v":10369.365600000001},{"$f":"'6. UD2 Assumptions'!R67*O$7*$J$1","v":16225.507319999999},{"$f":"'6. UD2 Assumptions'!S67*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T67*Q$7*$J$1","v":30232.779140000006},{"$f":"'6. UD2 Assumptions'!U67*R$7*$J$1","v":401.38},{"$f":"'6. UD2 Assumptions'!W58*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X58*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y58*U$7*$J$1","v":0},{"$f":"SUM(B79:R79)","v":113335.47194000002},null,{"$f":"X45","v":4282.8557769999998},null,{"$f":"Z45","v":3133.5314539999999},null,{"$f":"AB45","v":1965.1263999999999},null,{"$f":"X79+Z79+AB79","v":9381.5136309999998},null,{"$f":"AF45","v":2006},{"$f":"V79-AD79","v":103953.95830900002},{"$f":"-AG79*44/12/1000","v":-381.16451379966674},null,{"$f":"AH12-AH79","v":0}]
[2007,{"$f":"'6. UD2 Assumptions'!C68*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D68*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E68*D$7*$J$1","v":18848.128000000001},{"$f":"'6. UD2 Assumptions'!F68*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G68*F$7*$J$1","v":13293.434880000001},{"$f":"'6. UD2 Assumptions'!I68*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J68*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K68*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L68*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M68*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O68*L$7*$J$1","v":2109.4164000000001},{"$f":"'6. UD2 Assumptions'!P68*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q68*N$7*$J$1","v":10562.535600000001},{"$f":"'6. UD2 Assumptions'!R68*O$7*$J$1","v":16175.154339999995},{"$f":"'6. UD2 Assumptions'!S68*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T68*Q$7*$J$1","v":30166.908170000006},{"$f":"'6. UD2 Assumptions'!U68*R$7*$J$1","v":493.5},{"$f":"'6. UD2 Assumptions'!W59*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X59*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y59*U$7*$J$1","v":0},{"$f":"SUM(B80:R80)","v":113500.32678999999},null,3483.0196470000005,null,3656.6579980000006,null,772.670976,null,7912.3486210000019,null,2007,105587.97816899999,{"$f":"-AG80*44/12/1000","v":-387.15591995299997},null,0]
[2008,{"$f":"'6. UD2 Assumptions'!C69*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D69*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E69*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F69*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G69*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I69*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J69*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K69*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L69*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M69*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O69*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P69*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q69*N$7*$J$1","v":9785.9922000000006},{"$f":"'6. UD2 Assumptions'!R69*O$7*$J$1","v":16681.646079999999},{"$f":"'6. UD2 Assumptions'!S69*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T69*Q$7*$J$1","v":30226.790870000004},{"$f":"'6. UD2 Assumptions'!U69*R$7*$J$1","v":552.71999999999991},{"$f":"'6. UD2 Assumptions'!W60*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X60*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y60*U$7*$J$1","v":0},113364.47047,null,2823.0590419999999,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,2008,107299.048278,-393.42984368599997,null,0]
[2009,{"$f":"'6. UD2 Assumptions'!C70*B$7*$J$1","v":2310.1440000000002},{"$f":"'6. UD2 Assumptions'!D70*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E70*D$7*$J$1","v":18871.590399999997},{"$f":"'6. UD2 Assumptions'!F70*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G70*F$7*$J$1","v":13269.61152},{"$f":"'6. UD2 Assumptions'!I70*G$7*$J$1","v":923.15520000000004},{"$f":"'6. UD2 Assumptions'!J70*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K70*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L70*J$7*$J$1","v":3728.3220000000001},{"$f":"'6. UD2 Assumptions'!M70*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O70*L$7*$J$1","v":2124.87},{"$f":"'6. UD2 Assumptions'!P70*M$7*$J$1","v":3735.9078},{"$f":"'6. UD2 Assumptions'!Q70*N$7*$J$1","v":9565.7783999999992},{"$f":"'6. UD2 Assumptions'!R70*O$7*$J$1","v":16945.258739999997},{"$f":"'6. UD2 Assumptions'!S70*P$7*$J$1","v":239.5308},{"$f":"'6. UD2 Assumptions'!T70*Q$7*$J$1","v":30162.915990000001},{"$f":"'6. UD2 Assumptions'!U70*R$7*$J$1","v":644.83999999999992},{"$f":"'6. UD2 Assumptions'!W61*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X61*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y61*U$7*$J$1","v":0},113436.11444999999,null,2531.7572250000003,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107888.88803199999,-395.59258945066665,null,0]
[2010,{"$f":"'6. UD2 Assumptions'!C71*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D71*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E71*D$7*$J$1","v":19028.006399999998},{"$f":"'6. UD2 Assumptions'!F71*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G71*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I71*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J71*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K71*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L71*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M71*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O71*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P71*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q71*N$7*$J$1","v":9202.6188000000002},{"$f":"'6. UD2 Assumptions'!R71*O$7*$J$1","v":17229.604979999996},{"$f":"'6. UD2 Assumptions'!S71*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T71*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U71*R$7*$J$1","v":736.95999999999992},{"$f":"'6. UD2 Assumptions'!W62*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X62*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y62*U$7*$J$1","v":0},113586.46133999999,null,2504.7232480000002,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105945.900371,-388.46830136033333,null,0]
[2011,{"$f":"'6. UD2 Assumptions'!C72*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D72*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E72*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F72*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G72*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I72*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J72*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K72*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L72*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M72*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O72*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P72*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q72*N$7*$J$1","v":8762.1912000000011},{"$f":"'6. UD2 Assumptions'!R72*O$7*$J$1","v":17499.141519999997},{"$f":"'6. UD2 Assumptions'!S72*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T72*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U72*R$7*$J$1","v":835.66},{"$f":"'6. UD2 Assumptions'!W63*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X63*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y63*U$7*$J$1","v":0},113545.55348,null,2261.2982160000001,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107658.8459304,-394.74910174480004,null,0]
[2012,{"$f":"'6. UD2 Assumptions'!C73*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D73*C$7*$J$1","v":673.79200000000003},{"$f":"'6. UD2 Assumptions'!E73*D$7*$J$1","v":19059.2896},{"$f":"'6. UD2 Assumptions'!F73*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G73*F$7*$J$1","v":13256.616960000001},{"$f":"'6. UD2 Assumptions'!I73*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J73*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K73*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L73*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M73*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O73*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P73*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q73*N$7*$J$1","v":8511.0702000000001},{"$f":"'6. UD2 Assumptions'!R73*O$7*$J$1","v":17700.55344},{"$f":"'6. UD2 Assumptions'!S73*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T73*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U73*R$7*$J$1","v":921.19999999999993},{"$f":"'6. UD2 Assumptions'!W64*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X64*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y64*U$7*$J$1","v":0},113581.3844,null,1601.3437210000002,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,109015.86648699999,-399.72484378566662,null,0]
[2013,{"$f":"'6. UD2 Assumptions'!C74*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D74*C$7*$J$1","v":667.77600000000007},{"$f":"'6. UD2 Assumptions'!E74*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F74*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G74*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I74*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J74*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K74*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L74*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M74*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O74*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P74*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q74*N$7*$J$1","v":8673.3330000000005},{"$f":"'6. UD2 Assumptions'!R74*O$7*$J$1","v":17576.151959999999},{"$f":"'6. UD2 Assumptions'!S74*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T74*Q$7*$J$1","v":30140.959000000003},{"$f":"'6. UD2 Assumptions'!U74*R$7*$J$1","v":1052.8},{"$f":"'6. UD2 Assumptions'!W65*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X65*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y65*U$7*$J$1","v":0},113472.18459999999,null,735.98127199999999,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110379.77217699999,-404.72583131566665,null,0]
[2014,{"$f":"'6. UD2 Assumptions'!C75*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D75*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E75*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F75*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G75*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I75*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J75*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K75*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L75*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M75*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O75*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P75*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q75*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R75*O$7*$J$1","v":17374.740039999997},{"$f":"'6. UD2 Assumptions'!S75*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T75*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U75*R$7*$J$1","v":1190.98},{"$f":"'6. UD2 Assumptions'!W66*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X66*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y66*U$7*$J$1","v":0},113563.15686,null,633.73239599999988,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110298.333444,-404.42722262800004,null,0]
[{"$f":"A87+1","v":2015},{"$f":"'6. UD2 Assumptions'!C76*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D76*C$7*$J$1","v":637.69600000000003},{"$f":"'6. UD2 Assumptions'!E76*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F76*E$7*$J$1","v":4271.3599999999997},{"$f":"'6. UD2 Assumptions'!G76*F$7*$J$1","v":13257.699840000001},{"$f":"'6. UD2 Assumptions'!I76*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J76*H$7*$J$1","v":576.97199999999998},{"$f":"'6. UD2 Assumptions'!K76*I$7*$J$1","v":4662.9827999999998},{"$f":"'6. UD2 Assumptions'!L76*J$7*$J$1","v":3723.9228000000003},{"$f":"'6. UD2 Assumptions'!M76*K$7*$J$1","v":729.08279999999991},{"$f":"'6. UD2 Assumptions'!O76*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P76*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q76*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R76*O$7*$J$1","v":17274.034079999998},{"$f":"'6. UD2 Assumptions'!S76*P$7*$J$1","v":231.804},{"$f":"'6. UD2 Assumptions'!T76*Q$7*$J$1","v":30224.794780000004},{"$f":"'6. UD2 Assumptions'!U76*R$7*$J$1","v":1197.56},{"$f":"'6. UD2 Assumptions'!W67*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X67*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y67*U$7*$J$1","v":0},113469.03089999998,null,633.73239599999988,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110676.31208631012,-405.81314431647041,null,0]
[{"$f":"A88+1","v":2016},{"$f":"'6. UD2 Assumptions'!C77*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D77*C$7*$J$1","v":651.41248000000007},{"$f":"'6. UD2 Assumptions'!E77*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F77*E$7*$J$1","v":4282.3091199999999},{"$f":"'6. UD2 Assumptions'!G77*F$7*$J$1","v":13264.446182399999},{"$f":"'6. UD2 Assumptions'!I77*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J77*H$7*$J$1","v":580.30031781818184},{"$f":"'6. UD2 Assumptions'!K77*I$7*$J$1","v":4669.6442039999993},{"$f":"'6. UD2 Assumptions'!L77*J$7*$J$1","v":3725.9904239999996},{"$f":"'6. UD2 Assumptions'!M77*K$7*$J$1","v":733.85593199999994},{"$f":"'6. UD2 Assumptions'!O77*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P77*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q77*N$7*$J$1","v":8787.1101299999991},{"$f":"'6. UD2 Assumptions'!R77*O$7*$J$1","v":17288.843779999999},{"$f":"'6. UD2 Assumptions'!S77*P$7*$J$1","v":236.63325},{"$f":"'6. UD2 Assumptions'!T77*Q$7*$J$1","v":30233.936872200004},{"$f":"'6. UD2 Assumptions'!U77*R$7*$J$1","v":1204.1399999999999},{"$f":"'6. UD2 Assumptions'!W68*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X68*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y68*U$7*$J$1","v":0},113565.96309241818,null,633.73239599999988,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110906.45943653882,-406.65701793397568,null,0.27698913886672472]
[2017,{"$f":"'6. UD2 Assumptions'!C78*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D78*C$7*$J$1","v":669.76520480841509},{"$f":"'6. UD2 Assumptions'!E78*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F78*E$7*$J$1","v":4296.967845885315},{"$f":"'6. UD2 Assumptions'!G78*F$7*$J$1","v":13274.069937001228},{"$f":"'6. UD2 Assumptions'!I78*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J78*H$7*$J$1","v":584.76073906249144},{"$f":"'6. UD2 Assumptions'!K78*I$7*$J$1","v":4678.5394853353564},{"$f":"'6. UD2 Assumptions'!L78*J$7*$J$1","v":3728.9394890840222},{"$f":"'6. UD2 Assumptions'!M78*K$7*$J$1","v":740.24622031562978},{"$f":"'6. UD2 Assumptions'!O78*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P78*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q78*N$7*$J$1","v":8804.9919475338975},{"$f":"'6. UD2 Assumptions'!R78*O$7*$J$1","v":17303.653479999997},{"$f":"'6. UD2 Assumptions'!S78*P$7*$J$1","v":243.10513473901477},{"$f":"'6. UD2 Assumptions'!T78*Q$7*$J$1","v":30246.98147209331},{"$f":"'6. UD2 Assumptions'!U78*R$7*$J$1","v":1210.72},{"$f":"'6. UD2 Assumptions'!W69*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X69*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y69*U$7*$J$1","v":0},113690.08135585867,null,633.73239599999988,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111168.69141335845,-407.6185351823143,null,0.65366053814841507]
[2018,{"$f":"'6. UD2 Assumptions'!C79*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D79*C$7*$J$1","v":688.64229318278478},{"$f":"'6. UD2 Assumptions'!E79*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F79*E$7*$J$1","v":4312.0453925102111},{"$f":"'6. UD2 Assumptions'!G79*F$7*$J$1","v":13285.948399823314},{"$f":"'6. UD2 Assumptions'!I79*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J79*H$7*$J$1","v":589.3486009137813},{"$f":"'6. UD2 Assumptions'!K79*I$7*$J$1","v":4687.6889175660099},{"$f":"'6. UD2 Assumptions'!L79*J$7*$J$1","v":3732.5794779877301},{"$f":"'6. UD2 Assumptions'!M79*K$7*$J$1","v":746.81908829742031},{"$f":"'6. UD2 Assumptions'!O79*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P79*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q79*N$7*$J$1","v":8823.3846741401921},{"$f":"'6. UD2 Assumptions'!R79*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S79*P$7*$J$1","v":249.76193047057288},{"$f":"'6. UD2 Assumptions'!T79*Q$7*$J$1","v":30263.082235390189},{"$f":"'6. UD2 Assumptions'!U79*R$7*$J$1","v":1217.3},{"$f":"'6. UD2 Assumptions'!W70*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X70*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y70*U$7*$J$1","v":0},113822.4045902822,null,633.73239599999988,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111404.14480440872,-408.48186428283196,null,1.0604168310347291]
[2019,{"$f":"'6. UD2 Assumptions'!C80*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D80*C$7*$J$1","v":707.94840629293572},{"$f":"'6. UD2 Assumptions'!E80*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F80*E$7*$J$1","v":4327.4656106493094},{"$f":"'6. UD2 Assumptions'!G80*F$7*$J$1","v":13300.121565690573},{"$f":"'6. UD2 Assumptions'!I80*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J80*H$7*$J$1","v":594.04073235260046},{"$f":"'6. UD2 Assumptions'!K80*I$7*$J$1","v":4697.0462914382679},{"$f":"'6. UD2 Assumptions'!L80*J$7*$J$1","v":3736.9226465660176},{"$f":"'6. UD2 Assumptions'!M80*K$7*$J$1","v":753.5413396424334},{"$f":"'6. UD2 Assumptions'!O80*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P80*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q80*N$7*$J$1","v":8842.1954172602673},{"$f":"'6. UD2 Assumptions'!R80*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S80*P$7*$J$1","v":256.57001701421188},{"$f":"'6. UD2 Assumptions'!T80*Q$7*$J$1","v":30282.293373414872},{"$f":"'6. UD2 Assumptions'!U80*R$7*$J$1","v":1223.8799999999999},{"$f":"'6. UD2 Assumptions'!W71*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X71*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y71*U$7*$J$1","v":0},113947.82898032147,null,633.73239599999988,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111613.38765509035,-409.24908806866461,null,1.4961795945121139]
[2020,{"$f":"'6. UD2 Assumptions'!C81*B$7*$J$1","v":2298.1120000000001},{"$f":"'6. UD2 Assumptions'!D81*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E81*D$7*$J$1","v":18785.561599999997},{"$f":"'6. UD2 Assumptions'!F81*E$7*$J$1","v":4343.1713883835764},{"$f":"'6. UD2 Assumptions'!G81*F$7*$J$1","v":13316.61943072125},{"$f":"'6. UD2 Assumptions'!I81*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J81*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K81*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L81*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M81*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O81*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P81*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q81*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R81*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S81*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T81*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U81*R$7*$J$1","v":1230.46},{"$f":"'6. UD2 Assumptions'!W72*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X72*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y72*U$7*$J$1","v":0},114080.94363945107,null,578.20462199999997,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111879.96118572028,-410.22652434764103,null,1.9601400113205614]
[2021,{"$f":"'6. UD2 Assumptions'!C82*B$7*$J$1","v":2373.3119999999999},{"$f":"'6. UD2 Assumptions'!D82*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E82*D$7*$J$1","v":18981.081599999998},{"$f":"'6. UD2 Assumptions'!F82*E$7*$J$1","v":4418.3713883835762},{"$f":"'6. UD2 Assumptions'!G82*F$7*$J$1","v":13370.76343072125},{"$f":"'6. UD2 Assumptions'!I82*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J82*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K82*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L82*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M82*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O82*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P82*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q82*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R82*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S82*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T82*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U82*R$7*$J$1","v":1237.04},{"$f":"'6. UD2 Assumptions'!W73*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X73*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y73*U$7*$J$1","v":0},114487.58763945107,null,578.20462199999997,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,112359.95071847398,-411.98648596773791,null,3.427041344653901]
[2022,{"$f":"'6. UD2 Assumptions'!C83*B$7*$J$1","v":2448.5120000000002},{"$f":"'6. UD2 Assumptions'!D83*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E83*D$7*$J$1","v":19176.601599999998},{"$f":"'6. UD2 Assumptions'!F83*E$7*$J$1","v":4493.571388383576},{"$f":"'6. UD2 Assumptions'!G83*F$7*$J$1","v":13424.907430721249},{"$f":"'6. UD2 Assumptions'!I83*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J83*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K83*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L83*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M83*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O83*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P83*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q83*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R83*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S83*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T83*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U83*R$7*$J$1","v":1243.6199999999999},{"$f":"'6. UD2 Assumptions'!W74*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X74*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y74*U$7*$J$1","v":0},114894.23163945109,null,578.20462199999997,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112833.24741559045,-413.72190719049826,null,4.8939426779872974]
[2023,{"$f":"'6. UD2 Assumptions'!C84*B$7*$J$1","v":2523.712},{"$f":"'6. UD2 Assumptions'!D84*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E84*D$7*$J$1","v":19372.121599999999},{"$f":"'6. UD2 Assumptions'!F84*E$7*$J$1","v":4568.7713883835768},{"$f":"'6. UD2 Assumptions'!G84*F$7*$J$1","v":13479.051430721249},{"$f":"'6. UD2 Assumptions'!I84*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J84*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K84*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L84*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M84*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O84*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P84*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q84*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R84*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S84*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T84*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U84*R$7*$J$1","v":1250.1999999999998},{"$f":"'6. UD2 Assumptions'!W75*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X75*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y75*U$7*$J$1","v":0},115300.87563945107,null,578.20462199999997,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,113325.07174808135,-415.52526307629824,null,6.3608440113205802]
[2024,{"$f":"'6. UD2 Assumptions'!C85*B$7*$J$1","v":2598.9119999999998},{"$f":"'6. UD2 Assumptions'!D85*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E85*D$7*$J$1","v":19567.641599999999},{"$f":"'6. UD2 Assumptions'!F85*E$7*$J$1","v":4643.9713883835766},{"$f":"'6. UD2 Assumptions'!G85*F$7*$J$1","v":13533.195430721249},{"$f":"'6. UD2 Assumptions'!I85*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J85*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K85*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L85*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M85*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O85*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P85*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q85*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R85*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S85*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T85*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U85*R$7*$J$1","v":1256.78},{"$f":"'6. UD2 Assumptions'!W76*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X76*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y76*U$7*$J$1","v":0},115707.51963945109,null,578.20462199999997,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,113815.41403755335,-417.32318480436226,null,7.8277453446539766]
[2025,{"$f":"'6. UD2 Assumptions'!C86*B$7*$J$1","v":2674.1120000000001},{"$f":"'6. UD2 Assumptions'!D86*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E86*D$7*$J$1","v":19763.161599999999},{"$f":"'6. UD2 Assumptions'!F86*E$7*$J$1","v":4719.1713883835764},{"$f":"'6. UD2 Assumptions'!G86*F$7*$J$1","v":13587.339430721249},{"$f":"'6. UD2 Assumptions'!I86*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J86*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K86*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L86*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M86*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O86*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P86*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q86*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R86*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S86*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T86*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U86*R$7*$J$1","v":1263.3599999999999},{"$f":"'6. UD2 Assumptions'!W77*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X77*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y77*U$7*$J$1","v":0},116114.16363945107,null,525.03700000000003,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,114337.32616919141,-419.23686262036853,null,9.2946466779873163]
[2026,{"$f":"'6. UD2 Assumptions'!C87*B$7*$J$1","v":2786.9119999999998},{"$f":"'6. UD2 Assumptions'!D87*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E87*D$7*$J$1","v":20056.441599999998},{"$f":"'6. UD2 Assumptions'!F87*E$7*$J$1","v":4831.9713883835766},{"$f":"'6. UD2 Assumptions'!G87*F$7*$J$1","v":13668.55543072125},{"$f":"'6. UD2 Assumptions'!I87*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J87*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K87*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L87*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M87*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O87*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P87*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q87*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R87*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S87*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T87*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U87*R$7*$J$1","v":1269.9399999999998},{"$f":"'6. UD2 Assumptions'!W78*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X78*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y78*U$7*$J$1","v":0},116720.83963945106,null,525.03700000000003,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,115001.25778363386,-421.67127853999085,null,11.494998677987269]
[2027,{"$f":"'6. UD2 Assumptions'!C88*B$7*$J$1","v":2899.712},{"$f":"'6. UD2 Assumptions'!D88*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E88*D$7*$J$1","v":20349.721599999997},{"$f":"'6. UD2 Assumptions'!F88*E$7*$J$1","v":4944.7713883835768},{"$f":"'6. UD2 Assumptions'!G88*F$7*$J$1","v":13749.771430721248},{"$f":"'6. UD2 Assumptions'!I88*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J88*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K88*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L88*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M88*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O88*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P88*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q88*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R88*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S88*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T88*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U88*R$7*$J$1","v":1276.52},{"$f":"'6. UD2 Assumptions'!W79*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X79*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y79*U$7*$J$1","v":0},117327.51563945109,null,525.03700000000003,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,115660.70195751991,-424.08924051090634,null,13.695350677987335]
[2028,{"$f":"'6. UD2 Assumptions'!C89*B$7*$J$1","v":3012.5120000000002},{"$f":"'6. UD2 Assumptions'!D89*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E89*D$7*$J$1","v":20643.0016},{"$f":"'6. UD2 Assumptions'!F89*E$7*$J$1","v":5057.571388383576},{"$f":"'6. UD2 Assumptions'!G89*F$7*$J$1","v":13830.987430721249},{"$f":"'6. UD2 Assumptions'!I89*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J89*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K89*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L89*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M89*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O89*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P89*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q89*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R89*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S89*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T89*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U89*R$7*$J$1","v":1283.0999999999999},{"$f":"'6. UD2 Assumptions'!W80*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X80*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y80*U$7*$J$1","v":0},117934.19163945108,null,525.03700000000003,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,116315.31692090251,-426.48949537664254,null,15.895702677987288]
[2029,{"$f":"'6. UD2 Assumptions'!C90*B$7*$J$1","v":3125.3119999999999},{"$f":"'6. UD2 Assumptions'!D90*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E90*D$7*$J$1","v":20936.281599999998},{"$f":"'6. UD2 Assumptions'!F90*E$7*$J$1","v":5170.3713883835762},{"$f":"'6. UD2 Assumptions'!G90*F$7*$J$1","v":13912.203430721251},{"$f":"'6. UD2 Assumptions'!I90*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J90*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K90*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L90*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M90*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O90*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P90*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q90*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R90*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S90*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T90*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U90*R$7*$J$1","v":1289.6799999999998},{"$f":"'6. UD2 Assumptions'!W81*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X81*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y81*U$7*$J$1","v":0},118540.86763945108,null,525.03700000000003,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,116967.93292473799,-428.88242072403926,null,18.096054677987297]
[2030,{"$f":"'6. UD2 Assumptions'!C91*B$7*$J$1","v":3238.1120000000001},{"$f":"'6. UD2 Assumptions'!D91*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E91*D$7*$J$1","v":21229.561599999997},{"$f":"'6. UD2 Assumptions'!F91*E$7*$J$1","v":5283.1713883835764},{"$f":"'6. UD2 Assumptions'!G91*F$7*$J$1","v":13993.419430721249},{"$f":"'6. UD2 Assumptions'!I91*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J91*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K91*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L91*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M91*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O91*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P91*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q91*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R91*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S91*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T91*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U91*R$7*$J$1","v":1296.26},{"$f":"'6. UD2 Assumptions'!W82*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X82*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y82*U$7*$J$1","v":0},119147.54363945108,null,433.31885,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,117710.33105480281,-431.60454720094361,null,20.296406677987306]
[{"$f":"A103+5","v":2035},{"$f":"'6. UD2 Assumptions'!C92*B$7*$J$1","v":3802.1120000000001},{"$f":"'6. UD2 Assumptions'!D92*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E92*D$7*$J$1","v":22695.961599999999},{"$f":"'6. UD2 Assumptions'!F92*E$7*$J$1","v":5847.1713883835764},{"$f":"'6. UD2 Assumptions'!G92*F$7*$J$1","v":14399.499430721249},{"$f":"'6. UD2 Assumptions'!I92*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J92*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K92*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L92*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M92*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O92*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P92*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q92*N$7*$J$1","v":8861.3545074751564},{"$f":"'6. UD2 Assumptions'!R92*O$7*$J$1","v":17318.463179999995},{"$f":"'6. UD2 Assumptions'!S92*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T92*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U92*R$7*$J$1","v":1302.8399999999999},{"$f":"'6. UD2 Assumptions'!W83*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X83*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y83*U$7*$J$1","v":0},122154.60363945106,null,305.40600000000001,null,490.82335,null,341.90131200000002,null,1138.130662,null,2035,121016.47297745106,-443.72706758398726,null,31.298166677987297]
[{"$f":"A104+5","v":2040},{"$f":"'6. UD2 Assumptions'!C93*B$7*$J$1","v":4554.1120000000001},{"$f":"'6. UD2 Assumptions'!D93*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E93*D$7*$J$1","v":24651.161599999999},{"$f":"'6. UD2 Assumptions'!F93*E$7*$J$1","v":6599.1713883835764},{"$f":"'6. UD2 Assumptions'!G93*F$7*$J$1","v":14940.93943072125},{"$f":"'6. UD2 Assumptions'!I93*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J93*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K93*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L93*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M93*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O93*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P93*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q93*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R93*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S93*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T93*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U93*R$7*$J$1","v":1316},{"$f":"'6. UD2 Assumptions'!W84*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X84*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y84*U$7*$J$1","v":0},126147.96991437353,null,255.82570000000001,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,2040,125162.54225237353,-458.92932159203633,null,45.892256352703043]
[{"$f":"A105+5","v":2045},{"$f":"'6. UD2 Assumptions'!C94*B$7*$J$1","v":5306.1120000000001},{"$f":"'6. UD2 Assumptions'!D94*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E94*D$7*$J$1","v":26606.361599999997},{"$f":"'6. UD2 Assumptions'!F94*E$7*$J$1","v":7351.1713883835764},{"$f":"'6. UD2 Assumptions'!G94*F$7*$J$1","v":15482.37943072125},{"$f":"'6. UD2 Assumptions'!I94*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J94*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K94*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L94*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M94*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O94*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P94*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q94*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R94*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S94*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T94*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U94*R$7*$J$1","v":1348.8999999999999},{"$f":"'6. UD2 Assumptions'!W85*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X85*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y85*U$7*$J$1","v":0},130181.50991437351,null,152.703,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,2045,129480.66020237352,-474.76242074203623,null,60.561269686036269]
[{"$f":"A106+5","v":2050},{"$f":"'6. UD2 Assumptions'!C95*B$7*$J$1","v":6058.1120000000001},{"$f":"'6. UD2 Assumptions'!D95*C$7*$J$1","v":727.61204001623753},{"$f":"'6. UD2 Assumptions'!E95*D$7*$J$1","v":28561.561599999997},{"$f":"'6. UD2 Assumptions'!F95*E$7*$J$1","v":8103.1713883835764},{"$f":"'6. UD2 Assumptions'!G95*F$7*$J$1","v":16023.819430721249},{"$f":"'6. UD2 Assumptions'!I95*G$7*$J$1","v":912.6647999999999},{"$f":"'6. UD2 Assumptions'!J95*H$7*$J$1","v":598.81975511436076},{"$f":"'6. UD2 Assumptions'!K95*I$7*$J$1","v":4706.576950011864},{"$f":"'6. UD2 Assumptions'!L95*J$7*$J$1","v":3741.978186710056},{"$f":"'6. UD2 Assumptions'!M95*K$7*$J$1","v":760.38807712346522},{"$f":"'6. UD2 Assumptions'!O95*L$7*$J$1","v":2182.8209999999999},{"$f":"'6. UD2 Assumptions'!P95*M$7*$J$1","v":3728.181},{"$f":"'6. UD2 Assumptions'!Q95*N$7*$J$1","v":8773.7813999999998},{"$f":"'6. UD2 Assumptions'!R95*O$7*$J$1","v":17385.602562397617},{"$f":"'6. UD2 Assumptions'!S95*P$7*$J$1","v":263.5041792345848},{"$f":"'6. UD2 Assumptions'!T95*Q$7*$J$1","v":30304.655544660542},{"$f":"'6. UD2 Assumptions'!U95*R$7*$J$1","v":1401.54},{"$f":"'6. UD2 Assumptions'!W86*S$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!X86*T$7*$J$1","v":0},{"$f":"'6. UD2 Assumptions'!Y86*U$7*$J$1","v":0},134234.78991437354,null,103.12270000000001,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,2050,133686.64320237355,-490.18435840870302,null,75.230283019369722]

{"sheet":"ChartPlotLegendG","index":36,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Calc_CStock_DASHBOARD","index":37,"n_rows":103,"n_cols":11,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"If Users change the parameters and assumptions (2 choices provided), the graphs would change"]
["DEFAULT"]
[null,false,false,false]
["Year","BAU","Scen 1","Scen 2",null,null,null,"Year","BAU","Scen 1","Scen 2"]
[{"$f":"'TNC CALC_Cstock'!A12","v":2006},{"$f":"'TNC CALC_Cstock'!$AH12","v":-381.16451379966674},{"$f":"'TNC CALC_Cstock'!AH45","v":-381.16451379966674},{"$f":"'TNC CALC_Cstock'!AH79","v":-381.16451379966674},null,null,null,2006,{"$f":"IF($B$3,B5,NA())","v":{"$error":"#N/A"}},{"$f":"IF($C$3,C5,NA())","v":{"$error":"#N/A"}},{"$f":"IF($D$3,D5,NA())","v":{"$error":"#N/A"}}]
[{"$f":"'TNC CALC_Cstock'!A13","v":2007},{"$f":"'TNC CALC_Cstock'!$AH13","v":-387.15591995299997},{"$f":"'TNC CALC_Cstock'!AH46","v":-387.15591995299997},{"$f":"'TNC CALC_Cstock'!AH80","v":-387.15591995299997},null,null,null,2007,{"$f":"IF($B$3,B6,NA())","v":{"$error":"#N/A"}},{"$f":"IF($C$3,C6,NA())","v":{"$error":"#N/A"}},{"$f":"IF($D$3,D6,NA())","v":{"$error":"#N/A"}}]
[{"$f":"'TNC CALC_Cstock'!A14","v":2008},{"$f":"'TNC CALC_Cstock'!$AH14","v":-393.42984368599997},{"$f":"'TNC CALC_Cstock'!AH47","v":-393.42984368599997},{"$f":"'TNC CALC_Cstock'!AH81","v":-393.42984368599997},null,null,null,2008,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A15","v":2009},{"$f":"'TNC CALC_Cstock'!$AH15","v":-395.59258945066665},{"$f":"'TNC CALC_Cstock'!AH48","v":-395.59258945066665},{"$f":"'TNC CALC_Cstock'!AH82","v":-395.59258945066665},null,null,null,2009,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A16","v":2010},{"$f":"'TNC CALC_Cstock'!$AH16","v":-388.46830136033333},{"$f":"'TNC CALC_Cstock'!AH49","v":-388.46830136033333},{"$f":"'TNC CALC_Cstock'!AH83","v":-388.46830136033333},null,null,null,2010,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A17","v":2011},{"$f":"'TNC CALC_Cstock'!$AH17","v":-394.74910174480004},{"$f":"'TNC CALC_Cstock'!AH50","v":-394.74910174480004},{"$f":"'TNC CALC_Cstock'!AH84","v":-394.74910174480004},null,null,null,2011,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A18","v":2012},{"$f":"'TNC CALC_Cstock'!$AH18","v":-399.72484378566662},{"$f":"'TNC CALC_Cstock'!AH51","v":-399.72484378566662},{"$f":"'TNC CALC_Cstock'!AH85","v":-399.72484378566662},null,null,null,2012,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A19","v":2013},{"$f":"'TNC CALC_Cstock'!$AH19","v":-404.72583131566665},{"$f":"'TNC CALC_Cstock'!AH52","v":-404.72583131566665},{"$f":"'TNC CALC_Cstock'!AH86","v":-404.72583131566665},null,null,null,2013,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A20","v":2014},{"$f":"'TNC CALC_Cstock'!$AH20","v":-404.42722262800004},{"$f":"'TNC CALC_Cstock'!AH53","v":-404.42722262800004},{"$f":"'TNC CALC_Cstock'!AH87","v":-404.42722262800004},null,null,null,2014,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A21","v":2015},{"$f":"'TNC CALC_Cstock'!$AH21","v":-405.81314431647041},{"$f":"'TNC CALC_Cstock'!AH54","v":-405.81314431647041},{"$f":"'TNC CALC_Cstock'!AH88","v":-405.81314431647041},null,null,null,2015,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A22","v":2016},{"$f":"'TNC CALC_Cstock'!$AH22","v":-406.38002879510896},{"$f":"'TNC CALC_Cstock'!AH55","v":-406.65701793397568},{"$f":"'TNC CALC_Cstock'!AH89","v":-406.65701793397568},null,null,null,2016,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A23","v":2017},{"$f":"'TNC CALC_Cstock'!$AH23","v":-406.96487464416589},{"$f":"'TNC CALC_Cstock'!AH56","v":-407.6185351823143},{"$f":"'TNC CALC_Cstock'!AH90","v":-407.6185351823143},null,null,null,2017,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A24","v":2018},{"$f":"'TNC CALC_Cstock'!$AH24","v":-407.42144745179723},{"$f":"'TNC CALC_Cstock'!AH57","v":-408.48186428283196},{"$f":"'TNC CALC_Cstock'!AH91","v":-408.48186428283196},null,null,null,2018,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A25","v":2019},{"$f":"'TNC CALC_Cstock'!$AH25","v":-407.75290847415249},{"$f":"'TNC CALC_Cstock'!AH58","v":-409.24908806866461},{"$f":"'TNC CALC_Cstock'!AH92","v":-409.24908806866461},null,null,null,2019,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A26","v":2020},{"$f":"'TNC CALC_Cstock'!$AH26","v":-408.26638433632047},{"$f":"'TNC CALC_Cstock'!AH59","v":-410.22652434764103},{"$f":"'TNC CALC_Cstock'!AH93","v":-410.22652434764103},null,null,null,2020,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A27","v":2021},{"$f":"'TNC CALC_Cstock'!$AH27","v":-408.559444623084},{"$f":"'TNC CALC_Cstock'!AH60","v":-410.51958463440457},{"$f":"'TNC CALC_Cstock'!AH94","v":-411.98648596773791},null,null,null,2021,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A28","v":2022},{"$f":"'TNC CALC_Cstock'!$AH28","v":-408.82796451251096},{"$f":"'TNC CALC_Cstock'!AH61","v":-410.78810452383152},{"$f":"'TNC CALC_Cstock'!AH95","v":-413.72190719049826},null,null,null,2022,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A29","v":2023},{"$f":"'TNC CALC_Cstock'!$AH29","v":-409.16441906497766},{"$f":"'TNC CALC_Cstock'!AH62","v":-411.12455907629828},{"$f":"'TNC CALC_Cstock'!AH96","v":-415.52526307629824},null,null,null,2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A30","v":2024},{"$f":"'TNC CALC_Cstock'!$AH30","v":-409.49543945970828},{"$f":"'TNC CALC_Cstock'!AH63","v":-411.4555794710289},{"$f":"'TNC CALC_Cstock'!AH97","v":-417.32318480436226},null,null,null,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A31","v":2025},{"$f":"'TNC CALC_Cstock'!$AH31","v":-409.94221594238121},{"$f":"'TNC CALC_Cstock'!AH64","v":-411.90235595370177},{"$f":"'TNC CALC_Cstock'!AH98","v":-419.23686262036853},null,null,null,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A32","v":2026},{"$f":"'TNC CALC_Cstock'!$AH32","v":-410.17627986200358},{"$f":"'TNC CALC_Cstock'!AH65","v":-412.13641987332414},{"$f":"'TNC CALC_Cstock'!AH99","v":-421.67127853999085},null,null,null,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A33","v":2027},{"$f":"'TNC CALC_Cstock'!$AH33","v":-410.393889832919},{"$f":"'TNC CALC_Cstock'!AH66","v":-412.35402984423956},{"$f":"'TNC CALC_Cstock'!AH100","v":-424.08924051090634},null,null,null,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A34","v":2028},{"$f":"'TNC CALC_Cstock'!$AH34","v":-410.59379269865525},{"$f":"'TNC CALC_Cstock'!AH67","v":-412.55393270997587},{"$f":"'TNC CALC_Cstock'!AH101","v":-426.48949537664254},null,null,null,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A35","v":2029},{"$f":"'TNC CALC_Cstock'!$AH35","v":-410.78636604605197},{"$f":"'TNC CALC_Cstock'!AH68","v":-412.74650605737253},{"$f":"'TNC CALC_Cstock'!AH102","v":-428.88242072403926},null,null,null,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A36","v":2030},{"$f":"'TNC CALC_Cstock'!$AH36","v":-411.30814052295631},{"$f":"'TNC CALC_Cstock'!AH69","v":-413.26828053427693},{"$f":"'TNC CALC_Cstock'!AH103","v":-431.60454720094361},null,null,null,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A37","v":2035},{"$f":"'TNC CALC_Cstock'!$AH37","v":-412.42890090599997},{"$f":"'TNC CALC_Cstock'!AH70","v":-414.38904091732059},{"$f":"'TNC CALC_Cstock'!AH104","v":-443.72706758398726},null,null,null,2035,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A38","v":2040},{"$f":"'TNC CALC_Cstock'!$AH38","v":-413.03706523933329},{"$f":"'TNC CALC_Cstock'!AH71","v":-414.92228159203637},{"$f":"'TNC CALC_Cstock'!AH105","v":-458.92932159203633},null,null,null,2040,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A39","v":2045},{"$f":"'TNC CALC_Cstock'!$AH39","v":-414.20115105599996},{"$f":"'TNC CALC_Cstock'!AH72","v":-416.08636740870304},{"$f":"'TNC CALC_Cstock'!AH106","v":-474.76242074203623},null,null,null,2045,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"'TNC CALC_Cstock'!A40","v":2050},{"$f":"'TNC CALC_Cstock'!$AH40","v":-414.9540753893333},{"$f":"'TNC CALC_Cstock'!AH73","v":-416.83929174203638},{"$f":"'TNC CALC_Cstock'!AH107","v":-490.18435840870302},null,null,null,2050,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
["USER DEFINED 1 (UD1)"]
[null,true,true,true]
["Year","BAU","Scen 1","Scen 2",null,null,"Year","BAU","Scen 1","Scen 2"]
[{"$f":"'TNC CALC_Cstock'!A12","v":2006},{"$f":"'UD1 Cal_CStock old'!AH12","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH45","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH79","v":{"$error":"#REF!"}},null,null,2006,{"$f":"IF($B$37,B39,NA())","v":{"$error":"#REF!"}},{"$f":"IF($C$37,C39,NA())","v":{"$error":"#REF!"}},{"$f":"IF($D$37,D39,NA())","v":{"$error":"#REF!"}}]
[{"$f":"'TNC CALC_Cstock'!A13","v":2007},{"$f":"'UD1 Cal_CStock old'!AH13","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH46","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH80","v":{"$error":"#REF!"}},null,null,2007,{"$f":"IF($B$37,B40,NA())","v":{"$error":"#REF!"}},{"$f":"IF($C$37,C40,NA())","v":{"$error":"#REF!"}},{"$f":"IF($D$37,D40,NA())","v":{"$error":"#REF!"}}]
[{"$f":"'TNC CALC_Cstock'!A14","v":2008},{"$f":"'UD1 Cal_CStock old'!AH14","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH47","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH81","v":{"$error":"#REF!"}},null,null,2008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A15","v":2009},{"$f":"'UD1 Cal_CStock old'!AH15","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH48","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH82","v":{"$error":"#REF!"}},null,null,2009,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A16","v":2010},{"$f":"'UD1 Cal_CStock old'!AH16","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH49","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH83","v":{"$error":"#REF!"}},null,null,2010,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A17","v":2011},{"$f":"'UD1 Cal_CStock old'!AH17","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH50","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH84","v":{"$error":"#REF!"}},null,null,2011,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A18","v":2012},{"$f":"'UD1 Cal_CStock old'!AH18","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH51","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH85","v":{"$error":"#REF!"}},null,null,2012,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A19","v":2013},{"$f":"'UD1 Cal_CStock old'!AH19","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH52","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH86","v":{"$error":"#REF!"}},null,null,2013,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A20","v":2014},{"$f":"'UD1 Cal_CStock old'!AH20","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH53","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH87","v":{"$error":"#REF!"}},null,null,2014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A21","v":2015},{"$f":"'UD1 Cal_CStock old'!AH21","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH54","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH88","v":{"$error":"#REF!"}},null,null,2015,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A22","v":2016},{"$f":"'UD1 Cal_CStock old'!AH22","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH55","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH89","v":{"$error":"#REF!"}},null,null,2016,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A23","v":2017},{"$f":"'UD1 Cal_CStock old'!AH23","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH56","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH90","v":{"$error":"#REF!"}},null,null,2017,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A24","v":2018},{"$f":"'UD1 Cal_CStock old'!AH24","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH57","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH91","v":{"$error":"#REF!"}},null,null,2018,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A25","v":2019},{"$f":"'UD1 Cal_CStock old'!AH25","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH58","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH92","v":{"$error":"#REF!"}},null,null,2019,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A26","v":2020},{"$f":"'UD1 Cal_CStock old'!AH26","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH59","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH93","v":{"$error":"#REF!"}},null,null,2020,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A27","v":2021},{"$f":"'UD1 Cal_CStock old'!AH27","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH60","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH94","v":{"$error":"#REF!"}},null,null,2021,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A28","v":2022},{"$f":"'UD1 Cal_CStock old'!AH28","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH61","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH95","v":{"$error":"#REF!"}},null,null,2022,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A29","v":2023},{"$f":"'UD1 Cal_CStock old'!AH29","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH62","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH96","v":{"$error":"#REF!"}},null,null,2023,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A30","v":2024},{"$f":"'UD1 Cal_CStock old'!AH30","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH63","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH97","v":{"$error":"#REF!"}},null,null,2024,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A31","v":2025},{"$f":"'UD1 Cal_CStock old'!AH31","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH64","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH98","v":{"$error":"#REF!"}},null,null,2025,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A32","v":2026},{"$f":"'UD1 Cal_CStock old'!AH32","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH65","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH99","v":{"$error":"#REF!"}},null,null,2026,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A33","v":2027},{"$f":"'UD1 Cal_CStock old'!AH33","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH66","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH100","v":{"$error":"#REF!"}},null,null,2027,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A34","v":2028},{"$f":"'UD1 Cal_CStock old'!AH34","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH67","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH101","v":{"$error":"#REF!"}},null,null,2028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A35","v":2029},{"$f":"'UD1 Cal_CStock old'!AH35","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH68","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH102","v":{"$error":"#REF!"}},null,null,2029,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A36","v":2030},{"$f":"'UD1 Cal_CStock old'!AH36","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH69","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH103","v":{"$error":"#REF!"}},null,null,2030,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A37","v":2035},{"$f":"'UD1 Cal_CStock old'!AH37","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH70","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH104","v":{"$error":"#REF!"}},null,null,2035,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A38","v":2040},{"$f":"'UD1 Cal_CStock old'!AH38","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH71","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH105","v":{"$error":"#REF!"}},null,null,2040,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A39","v":2045},{"$f":"'UD1 Cal_CStock old'!AH39","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH72","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH106","v":{"$error":"#REF!"}},null,null,2045,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A40","v":2050},{"$f":"'UD1 Cal_CStock old'!AH40","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH73","v":{"$error":"#REF!"}},{"$f":"'UD1 Cal_CStock old'!AH107","v":{"$error":"#REF!"}},null,null,2050,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
["USER DEFINED 2 (UD2)"]
[null,true,true,true]
["Year","BAU","Scen 1","Scen 2",null,null,"Year","BAU","Scen 1","Scen 2"]
[{"$f":"'TNC CALC_Cstock'!A12","v":2006},{"$f":"'UD2 Cal_Cstock old'!AH12","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH45","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH79","v":{"$error":"#REF!"}},null,null,2006,{"$f":"IF($B$73,B75,NA())","v":{"$error":"#REF!"}},{"$f":"IF($C$73,C75,NA())","v":{"$error":"#REF!"}},{"$f":"IF($D$73,D75,NA())","v":{"$error":"#REF!"}}]
[{"$f":"'TNC CALC_Cstock'!A13","v":2007},{"$f":"'UD2 Cal_Cstock old'!AH13","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH46","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH80","v":{"$error":"#REF!"}},null,null,2007,{"$f":"IF($B$73,B76,NA())","v":{"$error":"#REF!"}},{"$f":"IF($C$73,C76,NA())","v":{"$error":"#REF!"}},{"$f":"IF($D$73,D76,NA())","v":{"$error":"#REF!"}}]
[{"$f":"'TNC CALC_Cstock'!A14","v":2008},{"$f":"'UD2 Cal_Cstock old'!AH14","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH47","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH81","v":{"$error":"#REF!"}},null,null,2008,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A15","v":2009},{"$f":"'UD2 Cal_Cstock old'!AH15","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH48","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH82","v":{"$error":"#REF!"}},null,null,2009,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A16","v":2010},{"$f":"'UD2 Cal_Cstock old'!AH16","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH49","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH83","v":{"$error":"#REF!"}},null,null,2010,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A17","v":2011},{"$f":"'UD2 Cal_Cstock old'!AH17","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH50","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH84","v":{"$error":"#REF!"}},null,null,2011,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A18","v":2012},{"$f":"'UD2 Cal_Cstock old'!AH18","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH51","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH85","v":{"$error":"#REF!"}},null,null,2012,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A19","v":2013},{"$f":"'UD2 Cal_Cstock old'!AH19","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH52","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH86","v":{"$error":"#REF!"}},null,null,2013,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A20","v":2014},{"$f":"'UD2 Cal_Cstock old'!AH20","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH53","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH87","v":{"$error":"#REF!"}},null,null,2014,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A21","v":2015},{"$f":"'UD2 Cal_Cstock old'!AH21","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH54","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH88","v":{"$error":"#REF!"}},null,null,2015,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A22","v":2016},{"$f":"'UD2 Cal_Cstock old'!AH22","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH55","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH89","v":{"$error":"#REF!"}},null,null,2016,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A23","v":2017},{"$f":"'UD2 Cal_Cstock old'!AH23","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH56","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH90","v":{"$error":"#REF!"}},null,null,2017,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A24","v":2018},{"$f":"'UD2 Cal_Cstock old'!AH24","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH57","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH91","v":{"$error":"#REF!"}},null,null,2018,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A25","v":2019},{"$f":"'UD2 Cal_Cstock old'!AH25","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH58","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH92","v":{"$error":"#REF!"}},null,null,2019,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A26","v":2020},{"$f":"'UD2 Cal_Cstock old'!AH26","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH59","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH93","v":{"$error":"#REF!"}},null,null,2020,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A27","v":2021},{"$f":"'UD2 Cal_Cstock old'!AH27","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH60","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH94","v":{"$error":"#REF!"}},null,null,2021,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A28","v":2022},{"$f":"'UD2 Cal_Cstock old'!AH28","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH61","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH95","v":{"$error":"#REF!"}},null,null,2022,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A29","v":2023},{"$f":"'UD2 Cal_Cstock old'!AH29","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH62","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH96","v":{"$error":"#REF!"}},null,null,2023,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A30","v":2024},{"$f":"'UD2 Cal_Cstock old'!AH30","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH63","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH97","v":{"$error":"#REF!"}},null,null,2024,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A31","v":2025},{"$f":"'UD2 Cal_Cstock old'!AH31","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH64","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH98","v":{"$error":"#REF!"}},null,null,2025,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A32","v":2026},{"$f":"'UD2 Cal_Cstock old'!AH32","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH65","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH99","v":{"$error":"#REF!"}},null,null,2026,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A33","v":2027},{"$f":"'UD2 Cal_Cstock old'!AH33","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH66","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH100","v":{"$error":"#REF!"}},null,null,2027,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A34","v":2028},{"$f":"'UD2 Cal_Cstock old'!AH34","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH67","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH101","v":{"$error":"#REF!"}},null,null,2028,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A35","v":2029},{"$f":"'UD2 Cal_Cstock old'!AH35","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH68","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH102","v":{"$error":"#REF!"}},null,null,2029,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A36","v":2030},{"$f":"'UD2 Cal_Cstock old'!AH36","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH69","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH103","v":{"$error":"#REF!"}},null,null,2030,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A37","v":2035},{"$f":"'UD2 Cal_Cstock old'!AH37","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH70","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH104","v":{"$error":"#REF!"}},null,null,2035,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A38","v":2040},{"$f":"'UD2 Cal_Cstock old'!AH38","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH71","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH105","v":{"$error":"#REF!"}},null,null,2040,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A39","v":2045},{"$f":"'UD2 Cal_Cstock old'!AH39","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH72","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH106","v":{"$error":"#REF!"}},null,null,2045,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"'TNC CALC_Cstock'!A40","v":2050},{"$f":"'UD2 Cal_Cstock old'!AH40","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH73","v":{"$error":"#REF!"}},{"$f":"'UD2 Cal_Cstock old'!AH107","v":{"$error":"#REF!"}},null,null,2050,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"UD1 Cal_CStock old","index":38,"n_rows":107,"n_cols":36,"rows_kept":107,"cut":false,"hidden":true,"merged":[[75,32,75,33],[2,20,3,20],[9,32,9,33],[10,1,10,20],[41,32,41,33],[2,0,3,0],[2,1,2,5],[2,6,2,10],[2,11,2,16],[2,18,2,19]]}
["Calculation of annual C stock growth, tC/yr",null,null,null,null,"Carbon fractionof dry matter, CF",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"(tC/t(dm))"]
["Forest type","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["R",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Gtotal",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BCEFr",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Bw",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,"NET INCREASE IN C STOCK"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 1 - net change GgCO2e"]
[2006,{"$f":"'6. UD1 Assumptions'!C7*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D7*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E7*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F7*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G7*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I7*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J7*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K7*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L7*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M7*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O7*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P7*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q7*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R7*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S7*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T7*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U7*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W7*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X7*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y7*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B12:U12)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$f":"X12+Z12+AB12","v":{"$error":"#REF!"}},null,2006,{"$f":"V12-AD12","v":{"$error":"#REF!"}},{"$f":"-AG12*44/12/1000","v":{"$error":"#REF!"}},null,{"$f":"AH12-AH45","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD1 Assumptions'!C8*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D8*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E8*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F8*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G8*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I8*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J8*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K8*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L8*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M8*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O8*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P8*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q8*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R8*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S8*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T8*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U8*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W8*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X8*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y8*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B13:U13)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2007,{"$error":"#REF!"},{"$f":"-AG13*44/12/1000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[2008,{"$f":"'6. UD1 Assumptions'!C9*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D9*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E9*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F9*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G9*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I9*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J9*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K9*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L9*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M9*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O9*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P9*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q9*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R9*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S9*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T9*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U9*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W9*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X9*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y9*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2008,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2009,{"$f":"'6. UD1 Assumptions'!C10*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D10*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E10*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F10*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G10*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I10*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J10*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K10*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L10*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M10*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O10*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P10*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q10*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R10*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S10*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T10*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U10*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W10*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X10*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y10*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2010,{"$f":"'6. UD1 Assumptions'!C11*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D11*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E11*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F11*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G11*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I11*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J11*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K11*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L11*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M11*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O11*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P11*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q11*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R11*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S11*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T11*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U11*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W11*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X11*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y11*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2011,{"$f":"'6. UD1 Assumptions'!C12*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D12*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E12*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F12*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G12*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I12*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J12*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K12*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L12*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M12*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O12*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P12*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q12*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R12*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S12*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T12*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U12*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W12*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X12*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y12*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2012,{"$f":"'6. UD1 Assumptions'!C13*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D13*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E13*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F13*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G13*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I13*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J13*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K13*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L13*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M13*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O13*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P13*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q13*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R13*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S13*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T13*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U13*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W13*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X13*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y13*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2013,{"$f":"'6. UD1 Assumptions'!C14*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D14*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E14*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F14*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G14*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I14*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J14*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K14*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L14*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M14*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O14*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P14*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q14*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R14*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S14*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T14*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U14*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W14*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X14*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y14*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2014,{"$f":"'6. UD1 Assumptions'!C15*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D15*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E15*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F15*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G15*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I15*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J15*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K15*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L15*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M15*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O15*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P15*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q15*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R15*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S15*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T15*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U15*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W15*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X15*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y15*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A20+1","v":2015},{"$f":"'6. UD1 Assumptions'!C16*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D16*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E16*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F16*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G16*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I16*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J16*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K16*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L16*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M16*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O16*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P16*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q16*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R16*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S16*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T16*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U16*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W16*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X16*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y16*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A21+1","v":2016},{"$f":"'6. UD1 Assumptions'!C17*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D17*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E17*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F17*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G17*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I17*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J17*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K17*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L17*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M17*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O17*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P17*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q17*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R17*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S17*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T17*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U17*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W17*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X17*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y17*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2017,{"$f":"'6. UD1 Assumptions'!C18*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D18*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E18*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F18*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G18*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I18*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J18*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K18*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L18*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M18*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O18*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P18*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q18*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R18*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S18*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T18*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U18*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W18*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X18*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y18*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2018,{"$f":"'6. UD1 Assumptions'!C19*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D19*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E19*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F19*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G19*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I19*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J19*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K19*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L19*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M19*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O19*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P19*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q19*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R19*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S19*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T19*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U19*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W19*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X19*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y19*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2019,{"$f":"'6. UD1 Assumptions'!C20*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D20*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E20*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F20*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G20*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I20*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J20*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K20*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L20*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M20*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O20*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P20*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q20*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R20*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S20*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T20*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U20*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W20*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X20*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y20*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2020,{"$f":"'6. UD1 Assumptions'!C21*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D21*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E21*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F21*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G21*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I21*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J21*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K21*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L21*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M21*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O21*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P21*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q21*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R21*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S21*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T21*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U21*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W21*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X21*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y21*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2021,{"$f":"'6. UD1 Assumptions'!C22*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D22*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E22*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F22*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G22*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I22*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J22*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K22*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L22*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M22*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O22*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P22*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q22*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R22*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S22*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T22*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U22*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W22*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X22*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y22*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2022,{"$f":"'6. UD1 Assumptions'!C23*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D23*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E23*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F23*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G23*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I23*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J23*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K23*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L23*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M23*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O23*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P23*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q23*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R23*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S23*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T23*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U23*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W23*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X23*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y23*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2023,{"$f":"'6. UD1 Assumptions'!C24*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D24*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E24*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F24*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G24*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I24*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J24*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K24*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L24*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M24*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O24*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P24*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q24*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R24*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S24*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T24*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U24*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W24*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X24*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y24*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2024,{"$f":"'6. UD1 Assumptions'!C25*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D25*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E25*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F25*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G25*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I25*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J25*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K25*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L25*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M25*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O25*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P25*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q25*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R25*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S25*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T25*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U25*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W25*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X25*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y25*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2025,{"$f":"'6. UD1 Assumptions'!C26*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D26*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E26*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F26*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G26*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I26*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J26*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K26*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L26*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M26*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O26*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P26*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q26*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R26*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S26*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T26*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U26*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W26*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X26*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y26*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2026,{"$f":"'6. UD1 Assumptions'!C27*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D27*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E27*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F27*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G27*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I27*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J27*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K27*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L27*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M27*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O27*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P27*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q27*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R27*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S27*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T27*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U27*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W27*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X27*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y27*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2027,{"$f":"'6. UD1 Assumptions'!C28*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D28*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E28*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F28*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G28*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I28*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J28*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K28*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L28*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M28*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O28*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P28*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q28*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R28*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S28*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T28*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U28*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W28*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X28*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y28*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2028,{"$f":"'6. UD1 Assumptions'!C29*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D29*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E29*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F29*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G29*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I29*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J29*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K29*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L29*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M29*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O29*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P29*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q29*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R29*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S29*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T29*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U29*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W29*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X29*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y29*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2029,{"$f":"'6. UD1 Assumptions'!C30*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D30*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E30*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F30*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G30*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I30*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J30*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K30*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L30*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M30*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O30*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P30*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q30*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R30*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S30*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T30*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U30*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W30*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X30*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y30*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2030,{"$f":"'6. UD1 Assumptions'!C31*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D31*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E31*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F31*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G31*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I31*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J31*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K31*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L31*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M31*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O31*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P31*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q31*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R31*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S31*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T31*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U31*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W31*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X31*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y31*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A36+5","v":2035},{"$f":"'6. UD1 Assumptions'!C32*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D32*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E32*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F32*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G32*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I32*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J32*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K32*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L32*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M32*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O32*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P32*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q32*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R32*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S32*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T32*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U32*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W32*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X32*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y32*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF36+5","v":2035},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A37+5","v":2040},{"$f":"'6. UD1 Assumptions'!C33*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D33*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E33*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F33*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G33*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I33*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J33*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K33*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L33*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M33*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O33*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P33*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q33*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R33*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S33*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T33*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U33*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W33*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X33*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y33*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF37+5","v":2040},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A38+5","v":2045},{"$f":"'6. UD1 Assumptions'!C34*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D34*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E34*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F34*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G34*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I34*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J34*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K34*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L34*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M34*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O34*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P34*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q34*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R34*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S34*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T34*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U34*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W34*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X34*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y34*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF38+5","v":2045},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A39+5","v":2050},{"$f":"'6. UD1 Assumptions'!C35*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D35*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E35*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F35*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G35*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I35*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J35*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K35*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L35*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M35*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O35*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P35*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q35*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R35*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S35*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T35*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U35*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W35*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X35*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y35*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$8*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1)+(#REF!*'UD1 Cal_CStock old'!$O$8*(1+'UD1 Cal_CStock old'!$O$6)*'UD1 Cal_CStock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD1 Cal_CStock old'!$D$9*(1+'UD1 Cal_CStock old'!$D$6)*'UD1 Cal_CStock old'!$J$1*#REF!)+(#REF!*'UD1 Cal_CStock old'!$F$9*(1+'UD1 Cal_CStock old'!$F$6)*'UD1 Cal_CStock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF39+5","v":2050},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[]
[2006,{"$f":"'6. UD1 Assumptions'!C37*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D37*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E37*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F37*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G37*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I37*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J37*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K37*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L37*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M37*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O37*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P37*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q37*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R37*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S37*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T37*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U37*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W37*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X37*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y37*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B45:U45)","v":{"$error":"#REF!"}},null,{"$f":"X12","v":{"$error":"#REF!"}},null,{"$f":"Z12","v":{"$error":"#REF!"}},null,{"$f":"AB12","v":{"$error":"#REF!"}},null,{"$f":"X45+Z45+AB45","v":{"$error":"#REF!"}},null,2006,{"$f":"V45-AD45","v":{"$error":"#REF!"}},{"$f":"-AG45*44/12/1000","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD1 Assumptions'!C38*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D38*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E38*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F38*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G38*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I38*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J38*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K38*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L38*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M38*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O38*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P38*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q38*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R38*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S38*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T38*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U38*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W38*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X38*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y38*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B46:U46)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF45+1","v":2007},{"$error":"#REF!"},{"$f":"-AG46*44/12/1000","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. UD1 Assumptions'!C39*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D39*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E39*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F39*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G39*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I39*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J39*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K39*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L39*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M39*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O39*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P39*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q39*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R39*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S39*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T39*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U39*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W39*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X39*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y39*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF46+1","v":2008},{"$error":"#REF!"},{"$error":"#REF!"}]
[2009,{"$f":"'6. UD1 Assumptions'!C40*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D40*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E40*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F40*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G40*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I40*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J40*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K40*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L40*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M40*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O40*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P40*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q40*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R40*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S40*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T40*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U40*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W40*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X40*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y40*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"}]
[2010,{"$f":"'6. UD1 Assumptions'!C41*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D41*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E41*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F41*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G41*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I41*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J41*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K41*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L41*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M41*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O41*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P41*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q41*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R41*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S41*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T41*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U41*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W41*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X41*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y41*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"$f":"'6. UD1 Assumptions'!C42*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D42*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E42*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F42*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G42*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I42*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J42*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K42*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L42*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M42*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O42*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P42*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q42*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R42*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S42*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T42*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U42*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W42*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X42*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y42*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"}]
[2012,{"$f":"'6. UD1 Assumptions'!C43*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D43*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E43*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F43*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G43*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I43*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J43*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K43*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L43*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M43*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O43*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P43*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q43*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R43*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S43*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T43*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U43*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W43*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X43*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y43*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"}]
[2013,{"$f":"'6. UD1 Assumptions'!C44*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D44*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E44*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F44*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G44*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I44*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J44*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K44*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L44*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M44*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O44*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P44*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q44*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R44*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S44*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T44*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U44*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W44*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X44*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y44*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"}]
[2014,{"$f":"'6. UD1 Assumptions'!C45*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D45*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E45*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F45*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G45*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I45*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J45*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K45*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L45*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M45*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O45*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P45*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q45*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R45*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S45*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T45*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U45*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W45*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X45*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y45*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A53+1","v":2015},{"$f":"'6. UD1 Assumptions'!C46*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D46*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E46*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F46*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G46*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I46*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J46*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K46*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L46*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M46*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O46*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P46*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q46*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R46*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S46*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T46*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U46*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W46*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X46*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y46*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A54+1","v":2016},{"$f":"'6. UD1 Assumptions'!C47*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D47*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E47*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F47*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G47*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I47*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J47*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K47*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L47*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M47*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O47*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P47*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q47*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R47*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S47*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T47*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U47*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W47*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X47*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y47*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"}]
[2017,{"$f":"'6. UD1 Assumptions'!C48*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D48*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E48*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F48*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G48*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I48*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J48*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K48*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L48*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M48*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O48*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P48*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q48*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R48*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S48*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T48*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U48*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W48*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X48*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y48*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"}]
[2018,{"$f":"'6. UD1 Assumptions'!C49*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D49*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E49*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F49*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G49*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I49*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J49*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K49*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L49*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M49*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O49*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P49*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q49*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R49*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S49*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T49*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U49*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W49*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X49*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y49*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"'6. UD1 Assumptions'!C50*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D50*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E50*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F50*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G50*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I50*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J50*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K50*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L50*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M50*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O50*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P50*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q50*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R50*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S50*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T50*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U50*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W50*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X50*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y50*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"'6. UD1 Assumptions'!C51*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D51*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E51*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F51*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G51*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I51*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J51*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K51*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L51*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M51*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O51*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P51*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q51*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R51*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S51*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T51*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U51*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W51*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X51*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y51*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"'6. UD1 Assumptions'!C52*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D52*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E52*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F52*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G52*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I52*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J52*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K52*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L52*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M52*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O52*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P52*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q52*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R52*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S52*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T52*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U52*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W52*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X52*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y52*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"'6. UD1 Assumptions'!C53*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D53*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E53*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F53*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G53*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I53*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J53*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K53*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L53*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M53*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O53*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P53*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q53*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R53*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S53*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T53*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U53*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W53*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X53*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y53*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"'6. UD1 Assumptions'!C54*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D54*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E54*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F54*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G54*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I54*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J54*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K54*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L54*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M54*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O54*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P54*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q54*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R54*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S54*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T54*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U54*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W54*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X54*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y54*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"'6. UD1 Assumptions'!C55*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D55*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E55*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F55*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G55*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I55*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J55*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K55*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L55*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M55*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O55*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P55*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q55*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R55*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S55*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T55*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U55*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W55*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X55*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y55*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"'6. UD1 Assumptions'!C56*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D56*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E56*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F56*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G56*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I56*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J56*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K56*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L56*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M56*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O56*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P56*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q56*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R56*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S56*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T56*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U56*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W56*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X56*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y56*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"'6. UD1 Assumptions'!C57*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D57*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E57*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F57*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G57*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I57*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J57*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K57*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L57*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M57*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O57*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P57*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q57*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R57*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S57*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T57*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U57*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W57*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X57*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y57*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"}]
[2027,{"$f":"'6. UD1 Assumptions'!C58*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D58*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E58*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F58*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G58*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I58*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J58*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K58*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L58*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M58*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O58*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P58*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q58*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R58*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S58*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T58*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U58*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W58*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X58*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y58*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"'6. UD1 Assumptions'!C59*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D59*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E59*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F59*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G59*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I59*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J59*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K59*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L59*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M59*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O59*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P59*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q59*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R59*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S59*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T59*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U59*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W59*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X59*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y59*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"'6. UD1 Assumptions'!C60*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D60*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E60*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F60*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G60*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I60*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J60*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K60*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L60*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M60*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O60*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P60*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q60*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R60*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S60*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T60*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U60*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W60*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X60*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y60*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"'6. UD1 Assumptions'!C61*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D61*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E61*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F61*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G61*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I61*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J61*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K61*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L61*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M61*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O61*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P61*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q61*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R61*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S61*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T61*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U61*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W61*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X61*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y61*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A69+5","v":2035},{"$f":"'6. UD1 Assumptions'!C62*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D62*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E62*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F62*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G62*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I62*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J62*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K62*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L62*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M62*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O62*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P62*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q62*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R62*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S62*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T62*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U62*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W62*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X62*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y62*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF69+5","v":2035},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A70+5","v":2040},{"$f":"'6. UD1 Assumptions'!C63*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D63*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E63*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F63*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G63*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I63*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J63*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K63*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L63*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M63*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O63*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P63*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q63*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R63*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S63*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T63*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U63*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W63*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X63*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y63*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF70+5","v":2040},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A71+5","v":2045},{"$f":"'6. UD1 Assumptions'!C64*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D64*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E64*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F64*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G64*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I64*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J64*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K64*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L64*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M64*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O64*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P64*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q64*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R64*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S64*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T64*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U64*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W64*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X64*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y64*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF71+5","v":2045},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A72+5","v":2050},{"$f":"'6. UD1 Assumptions'!C65*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D65*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E65*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F65*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G65*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I65*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J65*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K65*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L65*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M65*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O65*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P65*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q65*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R65*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S65*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T65*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U65*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W65*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X65*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y65*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF72+5","v":2050},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 2 - net change GgCO2e"]
[]
[2006,{"$f":"'6. UD1 Assumptions'!C67*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D67*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E67*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F67*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G67*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I67*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J67*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K67*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L67*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M67*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O67*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P67*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q67*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R67*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S67*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T67*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U67*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W58*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X58*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y58*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B79:R79)","v":{"$error":"#REF!"}},null,{"$f":"X45","v":{"$error":"#REF!"}},null,{"$f":"Z45","v":{"$error":"#REF!"}},null,{"$f":"AB45","v":{"$error":"#REF!"}},null,{"$f":"X79+Z79+AB79","v":{"$error":"#REF!"}},null,{"$f":"AF45","v":2006},{"$f":"V79-AD79","v":{"$error":"#REF!"}},{"$f":"-AG79*44/12/1000","v":{"$error":"#REF!"}},null,{"$f":"AH12-AH79","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD1 Assumptions'!C68*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D68*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E68*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F68*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G68*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I68*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J68*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K68*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L68*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M68*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O68*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P68*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q68*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R68*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S68*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T68*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U68*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W59*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X59*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y59*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B80:R80)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2007,{"$error":"#REF!"},{"$f":"-AG80*44/12/1000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[2008,{"$f":"'6. UD1 Assumptions'!C69*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D69*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E69*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F69*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G69*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I69*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J69*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K69*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L69*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M69*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O69*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P69*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q69*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R69*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S69*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T69*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U69*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W60*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X60*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y60*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2008,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2009,{"$f":"'6. UD1 Assumptions'!C70*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D70*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E70*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F70*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G70*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I70*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J70*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K70*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L70*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M70*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O70*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P70*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q70*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R70*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S70*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T70*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U70*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W61*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X61*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y61*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2010,{"$f":"'6. UD1 Assumptions'!C71*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D71*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E71*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F71*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G71*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I71*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J71*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K71*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L71*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M71*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O71*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P71*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q71*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R71*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S71*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T71*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U71*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W62*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X62*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y62*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2011,{"$f":"'6. UD1 Assumptions'!C72*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D72*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E72*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F72*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G72*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I72*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J72*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K72*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L72*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M72*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O72*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P72*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q72*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R72*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S72*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T72*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U72*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W63*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X63*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y63*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2012,{"$f":"'6. UD1 Assumptions'!C73*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D73*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E73*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F73*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G73*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I73*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J73*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K73*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L73*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M73*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O73*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P73*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q73*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R73*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S73*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T73*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U73*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W64*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X64*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y64*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2013,{"$f":"'6. UD1 Assumptions'!C74*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D74*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E74*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F74*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G74*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I74*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J74*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K74*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L74*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M74*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O74*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P74*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q74*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R74*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S74*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T74*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U74*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W65*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X65*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y65*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2014,{"$f":"'6. UD1 Assumptions'!C75*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D75*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E75*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F75*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G75*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I75*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J75*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K75*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L75*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M75*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O75*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P75*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q75*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R75*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S75*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T75*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U75*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W66*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X66*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y66*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A87+1","v":2015},{"$f":"'6. UD1 Assumptions'!C76*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D76*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E76*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F76*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G76*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I76*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J76*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K76*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L76*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M76*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O76*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P76*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q76*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R76*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S76*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T76*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U76*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W67*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X67*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y67*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A88+1","v":2016},{"$f":"'6. UD1 Assumptions'!C77*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D77*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E77*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F77*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G77*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I77*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J77*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K77*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L77*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M77*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O77*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P77*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q77*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R77*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S77*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T77*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U77*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W68*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X68*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y68*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2017,{"$f":"'6. UD1 Assumptions'!C78*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D78*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E78*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F78*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G78*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I78*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J78*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K78*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L78*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M78*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O78*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P78*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q78*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R78*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S78*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T78*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U78*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W69*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X69*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y69*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2018,{"$f":"'6. UD1 Assumptions'!C79*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D79*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E79*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F79*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G79*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I79*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J79*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K79*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L79*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M79*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O79*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P79*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q79*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R79*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S79*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T79*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U79*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W70*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X70*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y70*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2019,{"$f":"'6. UD1 Assumptions'!C80*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D80*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E80*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F80*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G80*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I80*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J80*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K80*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L80*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M80*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O80*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P80*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q80*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R80*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S80*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T80*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U80*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W71*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X71*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y71*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2020,{"$f":"'6. UD1 Assumptions'!C81*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D81*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E81*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F81*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G81*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I81*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J81*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K81*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L81*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M81*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O81*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P81*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q81*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R81*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S81*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T81*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U81*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W72*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X72*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y72*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2021,{"$f":"'6. UD1 Assumptions'!C82*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D82*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E82*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F82*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G82*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I82*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J82*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K82*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L82*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M82*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O82*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P82*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q82*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R82*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S82*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T82*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U82*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W73*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X73*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y73*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2022,{"$f":"'6. UD1 Assumptions'!C83*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D83*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E83*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F83*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G83*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I83*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J83*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K83*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L83*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M83*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O83*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P83*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q83*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R83*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S83*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T83*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U83*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W74*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X74*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y74*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2023,{"$f":"'6. UD1 Assumptions'!C84*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D84*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E84*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F84*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G84*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I84*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J84*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K84*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L84*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M84*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O84*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P84*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q84*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R84*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S84*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T84*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U84*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W75*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X75*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y75*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2024,{"$f":"'6. UD1 Assumptions'!C85*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D85*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E85*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F85*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G85*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I85*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J85*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K85*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L85*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M85*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O85*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P85*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q85*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R85*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S85*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T85*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U85*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W76*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X76*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y76*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2025,{"$f":"'6. UD1 Assumptions'!C86*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D86*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E86*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F86*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G86*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I86*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J86*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K86*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L86*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M86*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O86*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P86*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q86*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R86*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S86*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T86*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U86*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W77*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X77*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y77*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2026,{"$f":"'6. UD1 Assumptions'!C87*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D87*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E87*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F87*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G87*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I87*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J87*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K87*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L87*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M87*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O87*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P87*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q87*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R87*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S87*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T87*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U87*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W78*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X78*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y78*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2027,{"$f":"'6. UD1 Assumptions'!C88*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D88*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E88*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F88*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G88*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I88*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J88*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K88*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L88*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M88*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O88*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P88*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q88*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R88*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S88*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T88*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U88*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W79*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X79*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y79*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2028,{"$f":"'6. UD1 Assumptions'!C89*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D89*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E89*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F89*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G89*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I89*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J89*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K89*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L89*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M89*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O89*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P89*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q89*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R89*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S89*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T89*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U89*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W80*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X80*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y80*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2029,{"$f":"'6. UD1 Assumptions'!C90*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D90*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E90*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F90*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G90*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I90*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J90*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K90*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L90*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M90*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O90*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P90*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q90*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R90*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S90*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T90*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U90*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W81*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X81*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y81*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2030,{"$f":"'6. UD1 Assumptions'!C91*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D91*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E91*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F91*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G91*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I91*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J91*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K91*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L91*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M91*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O91*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P91*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q91*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R91*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S91*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T91*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U91*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W82*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X82*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y82*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A103+5","v":2035},{"$f":"'6. UD1 Assumptions'!C92*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D92*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E92*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F92*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G92*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I92*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J92*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K92*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L92*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M92*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O92*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P92*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q92*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R92*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S92*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T92*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U92*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W83*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X83*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y83*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2035,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A104+5","v":2040},{"$f":"'6. UD1 Assumptions'!C93*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D93*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E93*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F93*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G93*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I93*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J93*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K93*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L93*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M93*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O93*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P93*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q93*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R93*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S93*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T93*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U93*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W84*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X84*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y84*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2040,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A105+5","v":2045},{"$f":"'6. UD1 Assumptions'!C94*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D94*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E94*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F94*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G94*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I94*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J94*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K94*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L94*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M94*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O94*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P94*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q94*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R94*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S94*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T94*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U94*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W85*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X85*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y85*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2045,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A106+5","v":2050},{"$f":"'6. UD1 Assumptions'!C95*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!D95*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!E95*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!F95*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!G95*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!I95*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!J95*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!K95*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!L95*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!M95*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!O95*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!P95*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Q95*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!R95*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!S95*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!T95*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!U95*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!W86*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!X86*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD1 Assumptions'!Y86*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2050,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]

{"sheet":"UD2 Cal_Cstock old","index":39,"n_rows":107,"n_cols":36,"rows_kept":107,"cut":false,"hidden":true,"merged":[[75,32,75,33],[2,20,3,20],[9,32,9,33],[10,1,10,20],[41,32,41,33],[2,0,3,0],[2,1,2,5],[2,6,2,10],[2,11,2,16],[2,18,2,19]]}
["Calculation of annual C stock growth, tC/yr",null,null,null,null,"Carbon fractionof dry matter, CF",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"(tC/t(dm))"]
["Forest type","Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y",null,"Wet Upland Forest Euc Red<20"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["R",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Gtotal",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["BCEFr",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Bw",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[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,"NET INCREASE IN C STOCK"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 1 - net change GgCO2e"]
[2006,{"$f":"'6. UD2 Assumptions'!C7*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D7*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E7*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F7*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G7*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I7*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J7*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K7*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L7*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M7*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O7*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P7*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q7*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R7*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S7*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T7*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U7*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W7*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X7*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y7*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B12:U12)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$f":"X12+Z12+AB12","v":{"$error":"#REF!"}},null,2006,{"$f":"V12-AD12","v":{"$error":"#REF!"}},{"$f":"-AG12*44/12/1000","v":{"$error":"#REF!"}},null,{"$f":"AH12-AH45","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD2 Assumptions'!C8*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D8*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E8*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F8*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G8*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I8*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J8*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K8*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L8*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M8*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O8*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P8*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q8*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R8*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S8*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T8*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U8*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W8*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X8*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y8*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B13:U13)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2007,{"$error":"#REF!"},{"$f":"-AG13*44/12/1000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[2008,{"$f":"'6. UD2 Assumptions'!C9*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D9*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E9*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F9*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G9*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I9*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J9*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K9*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L9*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M9*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O9*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P9*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q9*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R9*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S9*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T9*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U9*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W9*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X9*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y9*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2008,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2009,{"$f":"'6. UD2 Assumptions'!C10*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D10*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E10*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F10*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G10*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I10*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J10*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K10*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L10*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M10*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O10*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P10*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q10*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R10*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S10*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T10*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U10*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W10*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X10*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y10*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2010,{"$f":"'6. UD2 Assumptions'!C11*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D11*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E11*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F11*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G11*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I11*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J11*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K11*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L11*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M11*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O11*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P11*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q11*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R11*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S11*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T11*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U11*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W11*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X11*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y11*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2011,{"$f":"'6. UD2 Assumptions'!C12*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D12*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E12*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F12*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G12*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I12*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J12*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K12*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L12*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M12*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O12*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P12*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q12*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R12*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S12*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T12*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U12*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W12*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X12*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y12*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2012,{"$f":"'6. UD2 Assumptions'!C13*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D13*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E13*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F13*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G13*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I13*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J13*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K13*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L13*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M13*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O13*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P13*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q13*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R13*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S13*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T13*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U13*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W13*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X13*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y13*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2013,{"$f":"'6. UD2 Assumptions'!C14*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D14*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E14*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F14*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G14*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I14*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J14*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K14*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L14*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M14*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O14*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P14*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q14*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R14*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S14*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T14*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U14*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W14*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X14*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y14*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2014,{"$f":"'6. UD2 Assumptions'!C15*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D15*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E15*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F15*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G15*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I15*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J15*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K15*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L15*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M15*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O15*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P15*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q15*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R15*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S15*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T15*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U15*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W15*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X15*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y15*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A20+1","v":2015},{"$f":"'6. UD2 Assumptions'!C16*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D16*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E16*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F16*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G16*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I16*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J16*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K16*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L16*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M16*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O16*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P16*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q16*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R16*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S16*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T16*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U16*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W16*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X16*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y16*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A21+1","v":2016},{"$f":"'6. UD2 Assumptions'!C17*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D17*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E17*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F17*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G17*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I17*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J17*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K17*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L17*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M17*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O17*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P17*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q17*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R17*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S17*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T17*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U17*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W17*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X17*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y17*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2017,{"$f":"'6. UD2 Assumptions'!C18*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D18*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E18*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F18*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G18*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I18*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J18*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K18*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L18*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M18*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O18*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P18*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q18*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R18*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S18*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T18*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U18*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W18*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X18*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y18*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2018,{"$f":"'6. UD2 Assumptions'!C19*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D19*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E19*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F19*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G19*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I19*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J19*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K19*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L19*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M19*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O19*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P19*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q19*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R19*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S19*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T19*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U19*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W19*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X19*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y19*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2019,{"$f":"'6. UD2 Assumptions'!C20*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D20*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E20*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F20*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G20*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I20*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J20*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K20*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L20*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M20*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O20*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P20*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q20*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R20*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S20*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T20*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U20*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W20*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X20*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y20*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2020,{"$f":"'6. UD2 Assumptions'!C21*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D21*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E21*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F21*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G21*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I21*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J21*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K21*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L21*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M21*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O21*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P21*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q21*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R21*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S21*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T21*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U21*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W21*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X21*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y21*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2021,{"$f":"'6. UD2 Assumptions'!C22*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D22*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E22*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F22*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G22*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I22*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J22*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K22*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L22*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M22*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O22*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P22*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q22*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R22*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S22*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T22*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U22*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W22*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X22*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y22*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2022,{"$f":"'6. UD2 Assumptions'!C23*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D23*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E23*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F23*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G23*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I23*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J23*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K23*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L23*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M23*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O23*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P23*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q23*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R23*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S23*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T23*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U23*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W23*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X23*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y23*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2023,{"$f":"'6. UD2 Assumptions'!C24*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D24*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E24*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F24*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G24*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I24*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J24*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K24*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L24*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M24*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O24*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P24*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q24*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R24*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S24*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T24*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U24*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W24*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X24*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y24*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2024,{"$f":"'6. UD2 Assumptions'!C25*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D25*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E25*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F25*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G25*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I25*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J25*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K25*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L25*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M25*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O25*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P25*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q25*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R25*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S25*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T25*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U25*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W25*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X25*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y25*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2025,{"$f":"'6. UD2 Assumptions'!C26*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D26*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E26*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F26*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G26*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I26*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J26*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K26*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L26*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M26*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O26*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P26*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q26*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R26*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S26*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T26*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U26*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W26*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X26*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y26*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2026,{"$f":"'6. UD2 Assumptions'!C27*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D27*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E27*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F27*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G27*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I27*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J27*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K27*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L27*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M27*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O27*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P27*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q27*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R27*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S27*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T27*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U27*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W27*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X27*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y27*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2027,{"$f":"'6. UD2 Assumptions'!C28*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D28*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E28*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F28*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G28*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I28*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J28*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K28*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L28*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M28*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O28*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P28*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q28*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R28*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S28*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T28*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U28*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W28*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X28*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y28*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2028,{"$f":"'6. UD2 Assumptions'!C29*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D29*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E29*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F29*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G29*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I29*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J29*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K29*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L29*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M29*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O29*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P29*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q29*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R29*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S29*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T29*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U29*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W29*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X29*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y29*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2029,{"$f":"'6. UD2 Assumptions'!C30*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D30*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E30*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F30*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G30*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I30*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J30*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K30*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L30*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M30*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O30*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P30*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q30*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R30*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S30*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T30*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U30*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W30*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X30*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y30*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2030,{"$f":"'6. UD2 Assumptions'!C31*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D31*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E31*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F31*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G31*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I31*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J31*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K31*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L31*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M31*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O31*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P31*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q31*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R31*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S31*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T31*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U31*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W31*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X31*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y31*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A36+5","v":2035},{"$f":"'6. UD2 Assumptions'!C32*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D32*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E32*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F32*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G32*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I32*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J32*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K32*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L32*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M32*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O32*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P32*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q32*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R32*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S32*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T32*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U32*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W32*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X32*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y32*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF36+5","v":2035},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A37+5","v":2040},{"$f":"'6. UD2 Assumptions'!C33*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D33*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E33*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F33*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G33*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I33*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J33*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K33*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L33*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M33*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O33*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P33*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q33*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R33*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S33*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T33*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U33*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W33*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X33*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y33*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF37+5","v":2040},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A38+5","v":2045},{"$f":"'6. UD2 Assumptions'!C34*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D34*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E34*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F34*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G34*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I34*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J34*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K34*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L34*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M34*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O34*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P34*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q34*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R34*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S34*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T34*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U34*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W34*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X34*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y34*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF38+5","v":2045},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A39+5","v":2050},{"$f":"'6. UD2 Assumptions'!C35*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D35*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E35*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F35*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G35*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I35*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J35*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K35*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L35*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M35*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O35*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P35*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q35*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R35*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S35*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T35*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U35*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W35*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X35*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y35*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$8*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1)+(#REF!*'UD2 Cal_Cstock old'!$O$8*(1+'UD2 Cal_Cstock old'!$O$6)*'UD2 Cal_Cstock old'!$J$1)","v":{"$error":"#REF!"}},null,{"$f":"(#REF!*'UD2 Cal_Cstock old'!$D$9*(1+'UD2 Cal_Cstock old'!$D$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)+(#REF!*'UD2 Cal_Cstock old'!$F$9*(1+'UD2 Cal_Cstock old'!$F$6)*'UD2 Cal_Cstock old'!$J$1*#REF!)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$f":"AF39+5","v":2050},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[]
[2006,{"$f":"'6. UD2 Assumptions'!C37*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D37*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E37*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F37*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G37*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I37*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J37*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K37*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L37*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M37*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O37*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P37*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q37*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R37*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S37*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T37*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U37*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W37*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X37*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y37*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B45:U45)","v":{"$error":"#REF!"}},null,{"$f":"X12","v":{"$error":"#REF!"}},null,{"$f":"Z12","v":{"$error":"#REF!"}},null,{"$f":"AB12","v":{"$error":"#REF!"}},null,{"$f":"X45+Z45+AB45","v":{"$error":"#REF!"}},null,2006,{"$f":"V45-AD45","v":{"$error":"#REF!"}},{"$f":"-AG45*44/12/1000","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD2 Assumptions'!C38*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D38*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E38*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F38*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G38*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I38*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J38*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K38*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L38*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M38*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O38*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P38*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q38*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R38*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S38*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T38*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U38*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W38*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X38*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y38*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B46:U46)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF45+1","v":2007},{"$error":"#REF!"},{"$f":"-AG46*44/12/1000","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. UD2 Assumptions'!C39*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D39*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E39*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F39*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G39*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I39*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J39*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K39*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L39*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M39*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O39*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P39*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q39*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R39*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S39*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T39*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U39*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W39*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X39*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y39*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF46+1","v":2008},{"$error":"#REF!"},{"$error":"#REF!"}]
[2009,{"$f":"'6. UD2 Assumptions'!C40*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D40*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E40*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F40*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G40*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I40*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J40*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K40*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L40*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M40*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O40*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P40*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q40*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R40*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S40*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T40*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U40*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W40*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X40*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y40*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"}]
[2010,{"$f":"'6. UD2 Assumptions'!C41*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D41*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E41*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F41*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G41*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I41*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J41*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K41*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L41*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M41*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O41*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P41*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q41*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R41*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S41*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T41*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U41*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W41*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X41*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y41*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"$f":"'6. UD2 Assumptions'!C42*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D42*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E42*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F42*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G42*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I42*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J42*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K42*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L42*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M42*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O42*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P42*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q42*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R42*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S42*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T42*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U42*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W42*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X42*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y42*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"}]
[2012,{"$f":"'6. UD2 Assumptions'!C43*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D43*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E43*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F43*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G43*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I43*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J43*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K43*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L43*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M43*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O43*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P43*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q43*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R43*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S43*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T43*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U43*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W43*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X43*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y43*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"}]
[2013,{"$f":"'6. UD2 Assumptions'!C44*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D44*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E44*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F44*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G44*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I44*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J44*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K44*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L44*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M44*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O44*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P44*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q44*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R44*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S44*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T44*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U44*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W44*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X44*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y44*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"}]
[2014,{"$f":"'6. UD2 Assumptions'!C45*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D45*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E45*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F45*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G45*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I45*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J45*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K45*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L45*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M45*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O45*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P45*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q45*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R45*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S45*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T45*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U45*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W45*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X45*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y45*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A53+1","v":2015},{"$f":"'6. UD2 Assumptions'!C46*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D46*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E46*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F46*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G46*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I46*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J46*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K46*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L46*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M46*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O46*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P46*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q46*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R46*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S46*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T46*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U46*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W46*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X46*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y46*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A54+1","v":2016},{"$f":"'6. UD2 Assumptions'!C47*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D47*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E47*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F47*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G47*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I47*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J47*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K47*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L47*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M47*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O47*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P47*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q47*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R47*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S47*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T47*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U47*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W47*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X47*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y47*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"}]
[2017,{"$f":"'6. UD2 Assumptions'!C48*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D48*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E48*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F48*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G48*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I48*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J48*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K48*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L48*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M48*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O48*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P48*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q48*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R48*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S48*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T48*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U48*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W48*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X48*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y48*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"}]
[2018,{"$f":"'6. UD2 Assumptions'!C49*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D49*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E49*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F49*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G49*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I49*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J49*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K49*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L49*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M49*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O49*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P49*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q49*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R49*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S49*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T49*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U49*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W49*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X49*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y49*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"'6. UD2 Assumptions'!C50*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D50*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E50*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F50*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G50*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I50*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J50*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K50*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L50*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M50*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O50*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P50*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q50*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R50*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S50*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T50*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U50*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W50*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X50*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y50*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"'6. UD2 Assumptions'!C51*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D51*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E51*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F51*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G51*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I51*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J51*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K51*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L51*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M51*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O51*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P51*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q51*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R51*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S51*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T51*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U51*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W51*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X51*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y51*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"'6. UD2 Assumptions'!C52*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D52*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E52*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F52*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G52*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I52*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J52*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K52*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L52*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M52*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O52*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P52*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q52*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R52*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S52*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T52*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U52*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W52*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X52*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y52*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"'6. UD2 Assumptions'!C53*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D53*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E53*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F53*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G53*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I53*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J53*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K53*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L53*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M53*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O53*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P53*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q53*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R53*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S53*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T53*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U53*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W53*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X53*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y53*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"'6. UD2 Assumptions'!C54*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D54*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E54*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F54*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G54*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I54*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J54*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K54*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L54*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M54*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O54*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P54*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q54*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R54*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S54*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T54*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U54*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W54*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X54*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y54*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"'6. UD2 Assumptions'!C55*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D55*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E55*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F55*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G55*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I55*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J55*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K55*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L55*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M55*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O55*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P55*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q55*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R55*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S55*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T55*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U55*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W55*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X55*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y55*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"'6. UD2 Assumptions'!C56*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D56*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E56*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F56*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G56*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I56*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J56*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K56*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L56*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M56*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O56*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P56*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q56*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R56*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S56*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T56*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U56*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W56*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X56*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y56*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"'6. UD2 Assumptions'!C57*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D57*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E57*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F57*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G57*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I57*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J57*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K57*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L57*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M57*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O57*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P57*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q57*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R57*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S57*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T57*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U57*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W57*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X57*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y57*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"}]
[2027,{"$f":"'6. UD2 Assumptions'!C58*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D58*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E58*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F58*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G58*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I58*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J58*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K58*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L58*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M58*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O58*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P58*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q58*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R58*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S58*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T58*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U58*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W58*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X58*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y58*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"'6. UD2 Assumptions'!C59*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D59*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E59*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F59*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G59*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I59*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J59*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K59*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L59*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M59*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O59*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P59*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q59*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R59*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S59*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T59*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U59*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W59*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X59*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y59*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"'6. UD2 Assumptions'!C60*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D60*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E60*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F60*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G60*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I60*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J60*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K60*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L60*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M60*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O60*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P60*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q60*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R60*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S60*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T60*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U60*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W60*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X60*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y60*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"'6. UD2 Assumptions'!C61*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D61*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E61*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F61*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G61*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I61*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J61*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K61*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L61*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M61*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O61*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P61*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q61*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R61*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S61*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T61*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U61*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W61*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X61*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y61*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A69+5","v":2035},{"$f":"'6. UD2 Assumptions'!C62*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D62*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E62*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F62*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G62*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I62*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J62*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K62*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L62*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M62*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O62*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P62*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q62*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R62*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S62*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T62*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U62*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W62*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X62*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y62*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF69+5","v":2035},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A70+5","v":2040},{"$f":"'6. UD2 Assumptions'!C63*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D63*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E63*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F63*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G63*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I63*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J63*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K63*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L63*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M63*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O63*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P63*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q63*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R63*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S63*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T63*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U63*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W63*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X63*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y63*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF70+5","v":2040},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A71+5","v":2045},{"$f":"'6. UD2 Assumptions'!C64*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D64*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E64*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F64*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G64*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I64*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J64*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K64*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L64*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M64*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O64*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P64*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q64*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R64*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S64*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T64*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U64*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W64*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X64*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y64*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF71+5","v":2045},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A72+5","v":2050},{"$f":"'6. UD2 Assumptions'!C65*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D65*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E65*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F65*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G65*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I65*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J65*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K65*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L65*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M65*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O65*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P65*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q65*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R65*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S65*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T65*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U65*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W65*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X65*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y65*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$f":"AF72+5","v":2050},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr",null,"Scenarion 2 - net change GgCO2e"]
[]
[2006,{"$f":"'6. UD2 Assumptions'!C67*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D67*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E67*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F67*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G67*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I67*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J67*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K67*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L67*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M67*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O67*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P67*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q67*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R67*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S67*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T67*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U67*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W58*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X58*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y58*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B79:R79)","v":{"$error":"#REF!"}},null,{"$f":"X45","v":{"$error":"#REF!"}},null,{"$f":"Z45","v":{"$error":"#REF!"}},null,{"$f":"AB45","v":{"$error":"#REF!"}},null,{"$f":"X79+Z79+AB79","v":{"$error":"#REF!"}},null,{"$f":"AF45","v":2006},{"$f":"V79-AD79","v":{"$error":"#REF!"}},{"$f":"-AG79*44/12/1000","v":{"$error":"#REF!"}},null,{"$f":"AH12-AH79","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. UD2 Assumptions'!C68*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D68*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E68*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F68*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G68*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I68*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J68*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K68*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L68*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M68*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O68*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P68*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q68*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R68*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S68*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T68*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U68*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W59*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X59*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y59*U$7*$J$1","v":{"$error":"#REF!"}},{"$f":"SUM(B80:R80)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2007,{"$error":"#REF!"},{"$f":"-AG80*44/12/1000","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[2008,{"$f":"'6. UD2 Assumptions'!C69*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D69*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E69*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F69*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G69*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I69*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J69*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K69*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L69*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M69*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O69*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P69*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q69*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R69*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S69*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T69*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U69*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W60*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X60*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y60*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2008,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2009,{"$f":"'6. UD2 Assumptions'!C70*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D70*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E70*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F70*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G70*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I70*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J70*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K70*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L70*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M70*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O70*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P70*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q70*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R70*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S70*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T70*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U70*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W61*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X61*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y61*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2009,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2010,{"$f":"'6. UD2 Assumptions'!C71*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D71*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E71*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F71*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G71*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I71*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J71*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K71*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L71*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M71*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O71*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P71*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q71*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R71*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S71*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T71*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U71*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W62*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X62*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y62*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2010,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2011,{"$f":"'6. UD2 Assumptions'!C72*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D72*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E72*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F72*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G72*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I72*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J72*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K72*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L72*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M72*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O72*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P72*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q72*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R72*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S72*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T72*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U72*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W63*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X63*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y63*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2011,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2012,{"$f":"'6. UD2 Assumptions'!C73*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D73*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E73*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F73*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G73*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I73*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J73*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K73*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L73*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M73*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O73*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P73*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q73*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R73*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S73*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T73*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U73*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W64*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X64*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y64*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2012,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2013,{"$f":"'6. UD2 Assumptions'!C74*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D74*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E74*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F74*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G74*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I74*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J74*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K74*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L74*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M74*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O74*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P74*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q74*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R74*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S74*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T74*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U74*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W65*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X65*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y65*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2013,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2014,{"$f":"'6. UD2 Assumptions'!C75*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D75*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E75*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F75*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G75*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I75*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J75*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K75*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L75*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M75*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O75*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P75*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q75*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R75*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S75*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T75*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U75*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W66*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X66*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y66*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2014,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A87+1","v":2015},{"$f":"'6. UD2 Assumptions'!C76*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D76*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E76*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F76*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G76*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I76*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J76*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K76*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L76*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M76*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O76*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P76*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q76*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R76*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S76*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T76*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U76*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W67*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X67*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y67*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2015,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A88+1","v":2016},{"$f":"'6. UD2 Assumptions'!C77*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D77*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E77*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F77*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G77*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I77*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J77*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K77*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L77*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M77*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O77*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P77*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q77*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R77*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S77*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T77*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U77*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W68*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X68*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y68*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2016,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2017,{"$f":"'6. UD2 Assumptions'!C78*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D78*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E78*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F78*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G78*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I78*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J78*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K78*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L78*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M78*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O78*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P78*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q78*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R78*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S78*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T78*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U78*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W69*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X69*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y69*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2017,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2018,{"$f":"'6. UD2 Assumptions'!C79*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D79*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E79*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F79*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G79*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I79*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J79*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K79*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L79*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M79*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O79*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P79*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q79*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R79*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S79*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T79*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U79*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W70*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X70*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y70*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2018,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2019,{"$f":"'6. UD2 Assumptions'!C80*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D80*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E80*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F80*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G80*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I80*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J80*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K80*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L80*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M80*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O80*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P80*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q80*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R80*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S80*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T80*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U80*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W71*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X71*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y71*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2019,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2020,{"$f":"'6. UD2 Assumptions'!C81*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D81*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E81*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F81*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G81*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I81*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J81*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K81*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L81*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M81*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O81*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P81*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q81*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R81*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S81*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T81*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U81*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W72*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X72*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y72*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2020,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2021,{"$f":"'6. UD2 Assumptions'!C82*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D82*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E82*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F82*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G82*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I82*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J82*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K82*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L82*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M82*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O82*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P82*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q82*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R82*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S82*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T82*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U82*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W73*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X73*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y73*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2021,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2022,{"$f":"'6. UD2 Assumptions'!C83*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D83*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E83*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F83*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G83*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I83*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J83*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K83*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L83*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M83*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O83*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P83*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q83*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R83*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S83*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T83*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U83*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W74*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X74*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y74*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2022,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2023,{"$f":"'6. UD2 Assumptions'!C84*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D84*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E84*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F84*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G84*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I84*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J84*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K84*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L84*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M84*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O84*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P84*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q84*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R84*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S84*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T84*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U84*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W75*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X75*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y75*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2023,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2024,{"$f":"'6. UD2 Assumptions'!C85*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D85*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E85*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F85*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G85*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I85*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J85*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K85*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L85*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M85*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O85*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P85*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q85*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R85*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S85*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T85*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U85*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W76*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X76*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y76*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2024,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2025,{"$f":"'6. UD2 Assumptions'!C86*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D86*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E86*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F86*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G86*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I86*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J86*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K86*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L86*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M86*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O86*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P86*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q86*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R86*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S86*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T86*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U86*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W77*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X77*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y77*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2025,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2026,{"$f":"'6. UD2 Assumptions'!C87*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D87*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E87*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F87*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G87*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I87*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J87*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K87*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L87*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M87*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O87*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P87*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q87*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R87*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S87*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T87*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U87*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W78*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X78*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y78*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2026,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2027,{"$f":"'6. UD2 Assumptions'!C88*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D88*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E88*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F88*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G88*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I88*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J88*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K88*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L88*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M88*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O88*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P88*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q88*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R88*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S88*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T88*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U88*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W79*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X79*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y79*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2027,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2028,{"$f":"'6. UD2 Assumptions'!C89*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D89*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E89*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F89*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G89*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I89*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J89*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K89*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L89*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M89*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O89*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P89*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q89*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R89*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S89*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T89*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U89*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W80*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X80*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y80*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2028,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2029,{"$f":"'6. UD2 Assumptions'!C90*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D90*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E90*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F90*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G90*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I90*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J90*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K90*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L90*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M90*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O90*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P90*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q90*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R90*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S90*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T90*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U90*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W81*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X81*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y81*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2029,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[2030,{"$f":"'6. UD2 Assumptions'!C91*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D91*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E91*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F91*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G91*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I91*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J91*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K91*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L91*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M91*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O91*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P91*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q91*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R91*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S91*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T91*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U91*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W82*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X82*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y82*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2030,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A103+5","v":2035},{"$f":"'6. UD2 Assumptions'!C92*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D92*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E92*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F92*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G92*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I92*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J92*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K92*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L92*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M92*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O92*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P92*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q92*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R92*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S92*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T92*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U92*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W83*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X83*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y83*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2035,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A104+5","v":2040},{"$f":"'6. UD2 Assumptions'!C93*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D93*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E93*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F93*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G93*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I93*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J93*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K93*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L93*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M93*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O93*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P93*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q93*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R93*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S93*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T93*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U93*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W84*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X84*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y84*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2040,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A105+5","v":2045},{"$f":"'6. UD2 Assumptions'!C94*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D94*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E94*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F94*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G94*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I94*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J94*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K94*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L94*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M94*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O94*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P94*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q94*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R94*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S94*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T94*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U94*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W85*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X85*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y85*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2045,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]
[{"$f":"A106+5","v":2050},{"$f":"'6. UD2 Assumptions'!C95*B$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!D95*C$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!E95*D$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!F95*E$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!G95*F$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!I95*G$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!J95*H$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!K95*I$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!L95*J$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!M95*K$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!O95*L$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!P95*M$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Q95*N$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!R95*O$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!S95*P$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!T95*Q$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!U95*R$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!W86*S$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!X86*T$7*$J$1","v":{"$error":"#REF!"}},{"$f":"'6. UD2 Assumptions'!Y86*U$7*$J$1","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,2050,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"}]

{"sheet":"New Calc_Cstock","index":40,"n_rows":143,"n_cols":40,"rows_kept":143,"cut":false,"hidden":true,"merged":[[76,24,76,25],[79,34,79,35],[80,24,80,25],[112,34,112,35],[70,24,70,25],[71,24,71,25],[72,24,72,25],[73,24,73,25],[74,24,74,25],[75,24,75,25],[69,24,69,25],[58,24,58,25],[59,24,59,25],[60,24,60,25],[61,24,61,25],[62,24,62,25],[63,24,63,25],[64,24,64,25],[65,24,65,25],[66,24,66,25],[67,24,67,25],[68,24,68,25],[57,24,57,25],[47,1,47,20],[47,24,47,25],[48,24,48,25],[49,24,49,25],[50,24,50,25],[51,24,51,25],[52,24,52,25],[53,24,53,25],[54,24,54,25],[55,24,55,25],[56,24,56,25],[46,34,46,35],[38,20,40,20],[39,1,39,5],[39,6,39,10],[39,11,39,16],[39,18,39,19]]}
["Year"]
[null,"BAU","Scen 1","Scen 2"]
[{"$f":"A49","v":2006},{"$f":"$AJ49","v":-381.07827819966667},{"$f":"AJ82","v":{"$error":"#REF!"}},{"$f":"AJ115","v":-381.07827819966667}]
[{"$f":"A50","v":2007},{"$f":"$AJ50","v":-387.06968435300001},{"$f":"AJ83","v":{"$error":"#REF!"}},{"$f":"AJ116","v":-387.06968435300001}]
[{"$f":"A51","v":2008},-393.34360808600002,{"$error":"#REF!"},-393.34360808600002]
[2009,-395.50635385066659,{"$error":"#REF!"},-395.50635385066659]
[2010,-388.38206576033332,{"$error":"#REF!"},-388.38206576033332]
[2011,-394.66286614480003,{"$error":"#REF!"},-394.66286614480003]
[2012,-399.63860818566667,{"$error":"#REF!"},-399.63860818566667]
[2013,-404.63959571566664,{"$error":"#REF!"},-404.63959571566664]
[2014,-404.34098702799997,{"$error":"#REF!"},-404.34098702799997]
[2015,-405.72690871647046,{"$error":"#REF!"},-405.72690871647046]
[2016,-406.29379319510906,{"$error":"#REF!"},-406.57021776997561]
[2017,-406.87863904416582,{"$error":"#REF!"},-407.53097917776086]
[2018,-407.33521185179723,{"$error":"#REF!"},-408.39353084228065]
[2019,-407.6666728741526,{"$error":"#REF!"},-409.15995952311556]
[2020,-408.18014873632052,{"$error":"#REF!"},-410.13658597292755]
[2021,-408.473209023084,{"$error":"#REF!"},-411.89654759302437]
[2022,-408.74172891251095,{"$error":"#REF!"},-413.63196881578472]
[2023,-409.07818346497766,{"$error":"#REF!"},-415.43532470158482]
[2024,-409.40920385970827,{"$error":"#REF!"},-417.23324642964872]
[2025,-409.8559803423812,{"$error":"#REF!"},-419.14692424565499]
[2026,-410.09004426200363,{"$error":"#REF!"},-421.58134016527731]
[2027,-410.30765423291905,{"$error":"#REF!"},-423.99930213619285]
[2028,-410.50755709865524,{"$error":"#REF!"},-426.39955700192905]
[2029,-410.70013044605201,{"$error":"#REF!"},-428.79248234932572]
[2030,-411.22190492295636,{"$error":"#REF!"},-431.51460882623013]
[2035,-412.34266530600001,{"$error":"#REF!"},-443.63712920927372]
[2040,-412.95082963933328,{"$error":"#REF!"},-458.83938321732279]
[2045,-414.11491545600001,{"$error":"#REF!"},-474.6724823673228]
[2050,-414.86783978933329,{"$error":"#REF!"},-490.09442003398954]
[]
[]
[]
["Calculation of annual C stock growth, tC/yr"]
[]
["Carbon fractionof dry matter, CF",null,null,0.47]
["(tC/t(dm))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wet Upland Forest Euc Red<20"]
[null,"Dry Lowland Forest, ha",null,null,null,null,"Moist Forest, ha",null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove","Wet Upland Forest Pine<20y"]
["Forest type","Araucaria","Casuarina","Euc","Tabebuia","Scrub Land","Araucaria","Casuarina","Euc","Natural","Tabebuia","Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Forest","Pine<20y","Pine>20y"]
["Gw",10,10,13,10,1.8,9,9,9,1.3,9,6,6,6,4.5999999999999996,6,3.1,10,6,4.5999999999999996,6]
["R",0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.24,0.24,0.24,0.2,0.24,0.37,0.37,0.37,0.37,0.37,0.37,0.4,0.28999999999999998,0.28999999999999998,0.37]
["Gtotal",{"$f":"B42*(1+B43)","v":12.8},{"$f":"C42*(1+C43)","v":12.8},16.64,12.8,2.3040000000000003,11.16,11.16,11.16,1.56,11.16,8.2200000000000006,8.2200000000000006,8.2200000000000006,6.3019999999999996,8.2200000000000006,4.2470000000000008,14,7.74,5.9339999999999993,8.2200000000000006]
["BCEFr",null,null,0.89,null,null,null,null,null,null,null,null,null,null,0.77]
["Bw",null,null,139,null,55]
[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,"NET INCREASE IN C STOCK",null,null,null,"Scenarion 1 - net change GgCO2e"]
["Year","ANNUAL INCREASE IN CARBON STOCK FOR THE DIFFERENT TREE SPECIES AND FOREST TYPE, tC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[2006,{"$f":"'6. TNC Assumptions'!C7*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D7*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E7*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F7*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G7*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I7*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J7*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K7*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L7*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M7*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O7*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P7*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q7*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R7*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S7*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T7*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U7*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":401.38},null,null,{"$f":"BAUTrees!W$6*U$44*$D$37","v":0},{"$f":"SUM(B49:U49)","v":113311.95314},null,null,{"$f":"'6. TNC Assumptions'!AN7","v":4282.8557769999998},null,null,{"$f":"'6. TNC Assumptions'!AP7","v":3133.5314539999999},null,{"$f":"'6. TNC Assumptions'!AR7","v":1965.1263999999999},null,{"$f":"Y49+AB49+AD49","v":9381.5136309999998},null,2006,{"$f":"V49-AF49","v":103930.439509},{"$f":"-AI49*44/12/1000","v":-381.07827819966667},null,null,null,{"$f":"AJ49-AJ82","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. TNC Assumptions'!C8*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D8*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E8*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F8*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G8*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I8*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J8*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K8*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L8*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M8*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O8*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P8*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q8*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R8*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S8*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T8*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U8*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":493.5},null,null,{"$f":"BAUTrees!W$7*U$44*$D$37","v":0},{"$f":"SUM(B50:U50)","v":113476.80799},null,null,{"$f":"'6. TNC Assumptions'!AN8","v":3483.0196470000005},null,null,{"$f":"'6. TNC Assumptions'!AP8","v":3656.6579980000006},null,{"$f":"'6. TNC Assumptions'!AR8","v":772.670976},null,{"$f":"Y50+AB50+AD50","v":7912.3486210000019},null,2007,{"$f":"V50-AF50","v":105564.459369},{"$f":"-AI50*44/12/1000","v":-387.06968435300001},null,null,null,{"$f":"AJ50-AJ83","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. TNC Assumptions'!C9*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D9*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E9*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F9*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G9*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I9*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J9*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K9*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L9*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M9*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O9*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P9*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q9*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R9*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S9*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T9*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U9*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":552.71999999999991},null,null,{"$f":"BAUTrees!W$8*U$44*$D$37","v":0},113340.95167000001,null,null,{"$f":"'6. TNC Assumptions'!AN9","v":2823.0590419999999},null,null,{"$f":"'6. TNC Assumptions'!AP9","v":2673.7308300000004},null,{"$f":"'6. TNC Assumptions'!AR9","v":568.63232000000005},null,6065.422192,null,2008,107275.52947800001,-393.34360808600002,null,null,null,{"$f":"AJ51-AJ84","v":{"$error":"#REF!"}}]
[2009,{"$f":"'6. TNC Assumptions'!C10*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D10*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E10*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F10*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G10*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I10*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J10*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K10*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L10*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M10*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O10*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P10*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q10*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R10*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S10*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T10*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U10*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":644.83999999999992},null,null,{"$f":"BAUTrees!W$9*U$44*$D$37","v":0},113412.59564999997,null,null,{"$f":"'6. TNC Assumptions'!AN10","v":2531.7572250000003},null,null,{"$f":"'6. TNC Assumptions'!AP10","v":2810.5070809999997},null,{"$f":"'6. TNC Assumptions'!AR10","v":204.96211199999996},null,5547.2264180000002,null,2009,107865.36923199997,-395.50635385066659,null,null,null,{"$error":"#REF!"}]
[2010,{"$f":"'6. TNC Assumptions'!C11*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D11*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E11*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F11*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G11*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I11*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J11*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K11*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L11*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M11*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O11*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P11*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q11*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R11*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S11*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T11*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U11*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":736.95999999999992},null,null,{"$f":"BAUTrees!W$10*U$44*$D$37","v":0},113562.94254,null,null,{"$f":"'6. TNC Assumptions'!AN11","v":2504.7232480000002},null,null,{"$f":"'6. TNC Assumptions'!AP11","v":4808.8560890000008},null,{"$f":"'6. TNC Assumptions'!AR11","v":326.98163200000005},null,7640.560969000001,null,2010,105922.38157100001,-388.38206576033332,null,null,null,{"$error":"#REF!"}]
[2011,{"$f":"'6. TNC Assumptions'!C12*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D12*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E12*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F12*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G12*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I12*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J12*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K12*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L12*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M12*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O12*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P12*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q12*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R12*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S12*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T12*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U12*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":835.66},null,null,{"$f":"BAUTrees!W$11*U$44*$D$37","v":0},113522.03468000001,null,null,{"$f":"'6. TNC Assumptions'!AN12","v":2261.2982160000001},null,null,{"$f":"'6. TNC Assumptions'!AP12","v":3312.3270680000001},null,{"$f":"'6. TNC Assumptions'!AR12","v":313.08226559999997},null,5886.7075495999998,null,2011,107635.32713040001,-394.66286614480003,null,null,null,{"$error":"#REF!"}]
[2012,{"$f":"'6. TNC Assumptions'!C13*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D13*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E13*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F13*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G13*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I13*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J13*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K13*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L13*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M13*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O13*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P13*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q13*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R13*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17700.55344},{"$f":"'6. TNC Assumptions'!S13*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T13*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U13*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":921.19999999999993},null,null,{"$f":"BAUTrees!W$12*U$44*$D$37","v":0},113557.8656,null,null,{"$f":"'6. TNC Assumptions'!AN13","v":1601.3437210000002},null,null,{"$f":"'6. TNC Assumptions'!AP13","v":2628.9626719999997},null,{"$f":"'6. TNC Assumptions'!AR13","v":335.21152000000001},null,4565.5179129999997,null,2012,108992.347687,-399.63860818566667,null,null,null,{"$error":"#REF!"}]
[2013,{"$f":"'6. TNC Assumptions'!C14*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D14*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E14*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F14*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G14*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I14*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J14*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K14*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L14*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M14*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O14*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P14*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q14*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R14*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S14*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T14*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U14*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1052.8},null,null,{"$f":"BAUTrees!W$13*U$44*$D$37","v":0},113448.6658,null,null,{"$f":"'6. TNC Assumptions'!AN14","v":735.98127199999999},null,null,{"$f":"'6. TNC Assumptions'!AP14","v":2007.9723990000002},null,{"$f":"'6. TNC Assumptions'!AR14","v":348.458752},null,3092.4124230000002,null,2013,110356.253377,-404.63959571566664,null,null,null,{"$error":"#REF!"}]
[2014,{"$f":"'6. TNC Assumptions'!C15*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D15*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E15*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F15*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G15*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I15*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J15*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K15*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L15*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M15*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O15*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P15*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q15*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R15*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S15*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T15*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U15*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1190.98},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113539.63805999998,null,null,{"$f":"'6. TNC Assumptions'!AN15","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP15","v":1866.0603639999999},null,{"$f":"'6. TNC Assumptions'!AR15","v":765.03065600000002},null,3264.8234159999997,null,2014,110274.81464399998,-404.34098702799997,null,null,null,{"$error":"#REF!"}]
[{"$f":"A57+1","v":2015},{"$f":"'6. TNC Assumptions'!C16*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D16*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E16*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F16*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G16*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I16*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J16*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K16*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L16*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M16*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O16*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P16*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q16*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R16*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S16*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T16*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U16*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1197.56},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113445.51209999999,null,null,{"$f":"'6. TNC Assumptions'!AN16","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP16","v":1734.2071773343039},null,{"$f":"'6. TNC Assumptions'!AR16","v":424.77924035555566},null,2792.7188136898594,null,2015,110652.79328631013,-405.72690871647046,null,null,null,{"$error":"#REF!"}]
[{"$f":"A58+1","v":2016},{"$f":"'6. TNC Assumptions'!C17*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D17*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E17*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F17*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G17*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I17*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J17*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K17*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L17*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M17*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O17*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P17*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q17*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R17*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S17*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T17*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U17*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1204.1399999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113466.90180000001,null,null,{"$f":"'6. TNC Assumptions'!AN17","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP17","v":1611.6978159978828},null,{"$f":"'6. TNC Assumptions'!AR17","v":414.07344388148152},null,2659.5036558793645,null,2016,110807.39814412064,-406.29379319510906,null,null,null,{"$error":"#REF!"}]
[2017,{"$f":"'6. TNC Assumptions'!C18*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D18*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E18*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F18*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G18*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I18*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J18*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K18*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L18*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M18*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O18*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P18*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q18*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R18*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S18*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T18*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U18*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1210.72},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113488.29149999999,null,null,{"$f":"'6. TNC Assumptions'!AN18","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP18","v":1497.8682256455554},null,{"$f":"'6. TNC Assumptions'!AR18","v":389.78932085466391},null,2521.3899425002191,null,2017,110966.90155749978,-406.87863904416582,null,null,null,{"$error":"#REF!"}]
[2018,{"$f":"'6. TNC Assumptions'!C19*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D19*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E19*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F19*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G19*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I19*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J19*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K19*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L19*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M19*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O19*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P19*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q19*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R19*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S19*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T19*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U19*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1217.3},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113509.68120000001,null,null,{"$f":"'6. TNC Assumptions'!AN19","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP19","v":1392.1016775782759},null,{"$f":"'6. TNC Assumptions'!AR19","v":392.42571229520462},null,2418.2597858734803,null,2018,111091.42141412653,-407.33521185179723,null,null,null,{"$error":"#REF!"}]
[2019,{"$f":"'6. TNC Assumptions'!C20*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D20*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E20*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F20*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G20*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I20*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J20*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K20*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L20*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M20*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O20*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P20*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q20*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R20*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S20*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T20*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U20*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1223.8799999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113516.26120000001,null,null,{"$f":"'6. TNC Assumptions'!AN20","v":633.73239599999988},null,null,{"$f":"'6. TNC Assumptions'!AP20","v":1293.8253867956814},null,{"$f":"'6. TNC Assumptions'!AR20","v":406.88354243544057},null,2334.4413252311219,null,2019,111181.81987476889,-407.6666728741526,null,null,null,{"$error":"#REF!"}]
[2020,{"$f":"'6. TNC Assumptions'!C21*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D21*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E21*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F21*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G21*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I21*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J21*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K21*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L21*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M21*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O21*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P21*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q21*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R21*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S21*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T21*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U21*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1230.46},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113522.84120000001,null,null,{"$f":"'6. TNC Assumptions'!AN21","v":578.20462199999997},null,null,{"$f":"'6. TNC Assumptions'!AP21","v":1202.5073723594628},null,{"$f":"'6. TNC Assumptions'!AR21","v":420.2704593713172},null,2200.98245373078,null,2020,111321.85874626922,-408.18014873632052,null,null,null,{"$error":"#REF!"}]
[2021,{"$f":"'6. TNC Assumptions'!C22*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D22*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E22*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F22*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G22*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I22*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J22*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K22*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L22*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M22*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O22*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P22*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q22*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R22*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S22*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T22*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U22*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1237.04},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113529.4212,null,null,{"$f":"'6. TNC Assumptions'!AN22","v":578.20462199999997},null,null,{"$f":"'6. TNC Assumptions'!AP22","v":1117.6535426627943},null,{"$f":"'6. TNC Assumptions'!AR22","v":431.77875631429509},null,2127.6369209770892,null,2021,111401.7842790229,-408.473209023084,null,null,null,{"$error":"#REF!"}]
[2022,{"$f":"'6. TNC Assumptions'!C23*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D23*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E23*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F23*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G23*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I23*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J23*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K23*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L23*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M23*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O23*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P23*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q23*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R23*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S23*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T23*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U23*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1243.6199999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113536.0012,null,null,{"$f":"'6. TNC Assumptions'!AN23","v":578.20462199999997},null,null,{"$f":"'6. TNC Assumptions'!AP23","v":1038.8049894541894},null,{"$f":"'6. TNC Assumptions'!AR23","v":443.97461240644088},null,2060.9842238606302,null,2022,111475.01697613936,-408.74172891251095,null,null,null,{"$error":"#REF!"}]
[2023,{"$f":"'6. TNC Assumptions'!C24*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D24*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E24*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F24*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G24*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I24*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J24*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K24*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L24*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M24*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O24*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P24*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q24*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R24*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S24*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T24*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U24*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1250.1999999999998},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113542.5812,null,null,{"$f":"'6. TNC Assumptions'!AN24","v":578.20462199999997},null,null,{"$f":"'6. TNC Assumptions'!AP24","v":965.53547562687743},null,{"$f":"'6. TNC Assumptions'!AR24","v":432.06379374284359},null,1975.803891369721,null,2023,111566.77730863028,-409.07818346497766,null,null,null,{"$error":"#REF!"}]
[2024,{"$f":"'6. TNC Assumptions'!C25*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D25*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E25*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F25*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G25*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I25*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J25*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K25*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L25*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M25*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O25*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P25*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q25*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R25*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S25*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T25*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U25*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1256.78},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113549.1612,null,null,{"$f":"'6. TNC Assumptions'!AN25","v":578.20462199999997},null,null,{"$f":"'6. TNC Assumptions'!AP25","v":897.44910286362961},null,{"$f":"'6. TNC Assumptions'!AR25","v":416.45187703410386},null,1892.1056018977333,null,2024,111657.05559810226,-409.40920385970827,null,null,null,{"$error":"#REF!"}]
[2025,{"$f":"'6. TNC Assumptions'!C26*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D26*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E26*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F26*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G26*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I26*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J26*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K26*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L26*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M26*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O26*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P26*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q26*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R26*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S26*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T26*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U26*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1263.3599999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113555.7412,null,null,{"$f":"'6. TNC Assumptions'!AN26","v":525.03700000000003},null,null,{"$f":"'6. TNC Assumptions'!AP26","v":834.17814622795413},null,{"$f":"'6. TNC Assumptions'!AR26","v":417.62232403171566},null,1776.8374702596698,null,2025,111778.90372974034,-409.8559803423812,null,null,null,{"$error":"#REF!"}]
[2026,{"$f":"'6. TNC Assumptions'!C27*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D27*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E27*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F27*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G27*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I27*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J27*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K27*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L27*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M27*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O27*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P27*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q27*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R27*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S27*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T27*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U27*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1269.9399999999998},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113562.32120000001,null,null,{"$f":"'6. TNC Assumptions'!AN27","v":525.03700000000003},null,null,{"$f":"'6. TNC Assumptions'!AP27","v":775.38104372138878},null,{"$f":"'6. TNC Assumptions'!AR27","v":419.16381209581971},null,1719.5818558172086,null,2026,111842.7393441828,-410.09004426200363,null,null,null,{"$error":"#REF!"}]
[2027,{"$f":"'6. TNC Assumptions'!C28*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D28*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E28*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F28*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G28*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I28*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J28*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K28*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L28*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M28*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O28*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P28*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q28*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R28*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S28*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T28*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U28*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1276.52},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113568.90120000001,null,null,{"$f":"'6. TNC Assumptions'!AN28","v":525.03700000000003},null,null,{"$f":"'6. TNC Assumptions'!AP28","v":720.74052968842989},null,{"$f":"'6. TNC Assumptions'!AR28","v":421.03615224274193},null,1666.8136819311719,null,2027,111902.08751806883,-410.30765423291905,null,null,null,{"$error":"#REF!"}]
[2028,{"$f":"'6. TNC Assumptions'!C29*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D29*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E29*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F29*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G29*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I29*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J29*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K29*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L29*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M29*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O29*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P29*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q29*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R29*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S29*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T29*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U29*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1283.0999999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113575.48120000001,null,null,{"$f":"'6. TNC Assumptions'!AN29","v":525.03700000000003},null,null,{"$f":"'6. TNC Assumptions'!AP29","v":669.9619017503253},null,{"$f":"'6. TNC Assumptions'!AR29","v":423.8758167982416},null,1618.874718548567,null,2028,111956.60648145144,-410.50755709865524,null,null,null,{"$error":"#REF!"}]
[2029,{"$f":"'6. TNC Assumptions'!C30*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D30*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E30*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F30*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G30*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I30*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J30*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K30*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L30*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M30*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O30*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P30*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q30*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R30*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S30*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T30*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U30*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1289.6799999999998},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113582.0612,null,null,{"$f":"'6. TNC Assumptions'!AN30","v":525.03700000000003},null,null,{"$f":"'6. TNC Assumptions'!AP30","v":622.77141169097672},null,{"$f":"'6. TNC Assumptions'!AR30","v":425.12630302211403},null,1572.9347147130907,null,2029,112009.12648528691,-410.70013044605201,null,null,null,{"$error":"#REF!"}]
[2030,{"$f":"'6. TNC Assumptions'!C31*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D31*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E31*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F31*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G31*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I31*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J31*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K31*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L31*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M31*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O31*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P31*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q31*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R31*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S31*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T31*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U31*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1296.26},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113588.6412,null,null,{"$f":"'6. TNC Assumptions'!AN31","v":433.31885},null,null,{"$f":"'6. TNC Assumptions'!AP31","v":578.91477140674954},null,{"$f":"'6. TNC Assumptions'!AR31","v":424.9789632415181},null,1437.2125846482677,null,2030,112151.42861535173,-411.22190492295636,null,null,null,{"$error":"#REF!"}]
[{"$f":"A73+5","v":2035},{"$f":"'6. TNC Assumptions'!C32*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D32*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E32*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F32*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G32*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I32*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J32*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K32*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L32*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M32*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O32*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P32*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q32*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R32*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S32*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T32*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U32*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1302.8399999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113595.2212,null,null,{"$f":"'6. TNC Assumptions'!AN32","v":305.40600000000001},null,null,{"$f":"'6. TNC Assumptions'!AP32","v":490.82335},null,{"$f":"'6. TNC Assumptions'!AR32","v":341.90131200000002},null,1138.130662,null,{"$f":"AH73+5","v":2035},112457.090538,-412.34266530600001,null,null,null,{"$error":"#REF!"}]
[{"$f":"A74+5","v":2040},{"$f":"'6. TNC Assumptions'!C33*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D33*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E33*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F33*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G33*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I33*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J33*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K33*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L33*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M33*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O33*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P33*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q33*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R33*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S33*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T33*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U33*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1316},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113608.3812,null,null,{"$f":"'6. TNC Assumptions'!AN33","v":255.82570000000001},null,null,{"$f":"'6. TNC Assumptions'!AP33","v":387.70065},null,{"$f":"'6. TNC Assumptions'!AR33","v":341.90131200000002},null,985.42766200000005,null,{"$f":"AH74+5","v":2040},112622.953538,-412.95082963933328,null,null,null,{"$error":"#REF!"}]
[{"$f":"A75+5","v":2045},{"$f":"'6. TNC Assumptions'!C34*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D34*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E34*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F34*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G34*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I34*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J34*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K34*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L34*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M34*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O34*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P34*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q34*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R34*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S34*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T34*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U34*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1348.8999999999999},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113641.2812,null,null,{"$f":"'6. TNC Assumptions'!AN34","v":152.703},null,null,{"$f":"'6. TNC Assumptions'!AP34","v":206.24540000000002},null,{"$f":"'6. TNC Assumptions'!AR34","v":341.90131200000002},null,700.84971199999995,null,{"$f":"AH75+5","v":2045},112940.431488,-414.11491545600001,null,null,null,{"$error":"#REF!"}]
[{"$f":"A76+5","v":2050},{"$f":"'6. TNC Assumptions'!C35*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D35*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E35*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F35*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G35*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I35*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J35*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K35*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L35*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M35*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O35*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P35*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q35*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R35*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S35*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T35*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U35*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1401.54},null,null,{"$f":"BAUTrees!W$14*U$44*$D$37","v":0},113693.9212,null,null,{"$f":"'6. TNC Assumptions'!AN35","v":103.12270000000001},null,null,{"$f":"'6. TNC Assumptions'!AP35","v":103.12270000000001},null,{"$f":"'6. TNC Assumptions'!AR35","v":341.90131200000002},null,548.14671199999998,null,{"$f":"AH76+5","v":2050},113145.774488,-414.86783978933329,null,null,null,{"$error":"#REF!"}]
[]
[]
["Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 (Scenario 1)",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,"NET INCREASE IN C STOCK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL",null,"Year","tC/yr","GgCO2e/yr"]
[2006,{"$f":"'6. TNC Assumptions'!C39*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D39*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E39*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F39*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G39*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I39*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J39*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K39*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L39*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M39*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O39*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P39*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q39*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R39*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S39*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T39*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U39*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":401.38},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$f":"SUM(B82:U82)","v":{"$error":"#REF!"}},null,null,{"$f":"Y49","v":4282.8557769999998},null,null,{"$f":"AB49","v":3133.5314539999999},null,{"$f":"AD49","v":1965.1263999999999},null,{"$f":"Y82+AB82+AD82","v":9381.5136309999998},null,2006,{"$f":"V82-AF82","v":{"$error":"#REF!"}},{"$f":"-AI82*44/12/1000","v":{"$error":"#REF!"}}]
[2007,{"$f":"'6. TNC Assumptions'!C40*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D40*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E40*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F40*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G40*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I40*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J40*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K40*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L40*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M40*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O40*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P40*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q40*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R40*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S40*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T40*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U40*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":493.5},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$f":"SUM(B83:U83)","v":{"$error":"#REF!"}},null,null,{"$f":"Y50","v":3483.0196470000005},null,null,{"$f":"AB50","v":3656.6579980000006},null,{"$f":"AD50","v":772.670976},null,{"$f":"Y83+AB83+AD83","v":7912.3486210000019},null,{"$f":"AH82+1","v":2007},{"$f":"V83-AF83","v":{"$error":"#REF!"}},{"$f":"-AI83*44/12/1000","v":{"$error":"#REF!"}}]
[2008,{"$f":"'6. TNC Assumptions'!C41*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D41*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E41*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F41*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G41*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I41*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J41*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K41*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L41*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M41*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O41*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P41*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q41*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R41*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S41*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T41*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U41*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":552.71999999999991},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,2823.0590419999999,null,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,{"$f":"AH83+1","v":2008},{"$error":"#REF!"},{"$error":"#REF!"}]
[2009,{"$f":"'6. TNC Assumptions'!C42*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D42*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E42*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F42*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G42*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I42*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J42*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K42*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L42*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M42*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O42*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P42*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q42*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R42*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S42*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T42*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U42*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":644.83999999999992},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,2531.7572250000003,null,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,{"$error":"#REF!"},{"$error":"#REF!"}]
[2010,{"$f":"'6. TNC Assumptions'!C43*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D43*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E43*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F43*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G43*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I43*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J43*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K43*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L43*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M43*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O43*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P43*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q43*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R43*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S43*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T43*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U43*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":736.95999999999992},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,2504.7232480000002,null,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,{"$error":"#REF!"},{"$error":"#REF!"}]
[2011,{"$f":"'6. TNC Assumptions'!C44*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D44*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E44*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F44*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G44*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I44*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J44*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K44*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L44*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M44*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O44*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P44*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q44*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R44*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S44*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T44*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U44*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":835.66},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,2261.2982160000001,null,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,{"$error":"#REF!"},{"$error":"#REF!"}]
[2012,{"$f":"'6. TNC Assumptions'!C45*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D45*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E45*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F45*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G45*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I45*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J45*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K45*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L45*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M45*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O45*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P45*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q45*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R45*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17700.55344},{"$f":"'6. TNC Assumptions'!S45*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T45*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U45*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":921.19999999999993},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,1601.3437210000002,null,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,{"$error":"#REF!"},{"$error":"#REF!"}]
[2013,{"$f":"'6. TNC Assumptions'!C46*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D46*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E46*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F46*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G46*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I46*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J46*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K46*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L46*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M46*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O46*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P46*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q46*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R46*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S46*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T46*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U46*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1052.8},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,735.98127199999999,null,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,{"$error":"#REF!"},{"$error":"#REF!"}]
[2014,{"$f":"'6. TNC Assumptions'!C47*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D47*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E47*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F47*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G47*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I47*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J47*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K47*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L47*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M47*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O47*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P47*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q47*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R47*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S47*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T47*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U47*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1190.98},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A90+1","v":2015},{"$f":"'6. TNC Assumptions'!C48*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D48*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E48*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F48*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G48*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I48*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J48*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K48*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L48*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M48*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O48*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P48*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q48*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R48*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S48*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T48*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U48*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1197.56},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A91+1","v":2016},{"$f":"'6. TNC Assumptions'!C49*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D49*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":651.41248000000007},{"$f":"'6. TNC Assumptions'!E49*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F49*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4282.3091199999999},{"$f":"'6. TNC Assumptions'!G49*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13264.446182399999},{"$f":"'6. TNC Assumptions'!I49*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J49*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":580.30031781818184},{"$f":"'6. TNC Assumptions'!K49*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4669.6442039999993},{"$f":"'6. TNC Assumptions'!L49*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3725.9904239999996},{"$f":"'6. TNC Assumptions'!M49*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":710.18315999999982},{"$f":"'6. TNC Assumptions'!O49*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P49*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q49*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8787.1101299999991},{"$f":"'6. TNC Assumptions'!R49*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S49*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":236.63325},{"$f":"'6. TNC Assumptions'!T49*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30233.936872200004},{"$f":"'6. TNC Assumptions'!U49*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1204.1399999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,{"$error":"#REF!"},{"$error":"#REF!"}]
[2017,{"$f":"'6. TNC Assumptions'!C50*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D50*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":669.76520480841509},{"$f":"'6. TNC Assumptions'!E50*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F50*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4296.967845885315},{"$f":"'6. TNC Assumptions'!G50*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13274.069937001228},{"$f":"'6. TNC Assumptions'!I50*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J50*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":584.76073906249144},{"$f":"'6. TNC Assumptions'!K50*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4678.5394853353564},{"$f":"'6. TNC Assumptions'!L50*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.9394890840222},{"$f":"'6. TNC Assumptions'!M50*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":716.36730998286737},{"$f":"'6. TNC Assumptions'!O50*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P50*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q50*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8804.9919475338975},{"$f":"'6. TNC Assumptions'!R50*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S50*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":243.10513473901477},{"$f":"'6. TNC Assumptions'!T50*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30246.98147209331},{"$f":"'6. TNC Assumptions'!U50*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1210.72},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,{"$error":"#REF!"},{"$error":"#REF!"}]
[2018,{"$f":"'6. TNC Assumptions'!C51*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D51*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":688.64229318278478},{"$f":"'6. TNC Assumptions'!E51*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F51*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4312.0453925102111},{"$f":"'6. TNC Assumptions'!G51*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13285.948399823314},{"$f":"'6. TNC Assumptions'!I51*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J51*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":589.3486009137813},{"$f":"'6. TNC Assumptions'!K51*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4687.6889175660099},{"$f":"'6. TNC Assumptions'!L51*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3732.5794779877301},{"$f":"'6. TNC Assumptions'!M51*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":722.72814996524539},{"$f":"'6. TNC Assumptions'!O51*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P51*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q51*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8823.3846741401921},{"$f":"'6. TNC Assumptions'!R51*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S51*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":249.76193047057288},{"$f":"'6. TNC Assumptions'!T51*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30263.082235390189},{"$f":"'6. TNC Assumptions'!U51*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1217.3},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,{"$error":"#REF!"},{"$error":"#REF!"}]
[2019,{"$f":"'6. TNC Assumptions'!C52*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D52*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":707.94840629293572},{"$f":"'6. TNC Assumptions'!E52*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F52*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4327.4656106493094},{"$f":"'6. TNC Assumptions'!G52*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13300.121565690573},{"$f":"'6. TNC Assumptions'!I52*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J52*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":594.04073235260046},{"$f":"'6. TNC Assumptions'!K52*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4697.0462914382679},{"$f":"'6. TNC Assumptions'!L52*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3736.9226465660176},{"$f":"'6. TNC Assumptions'!M52*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":729.2335544926774},{"$f":"'6. TNC Assumptions'!O52*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P52*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q52*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8842.1954172602673},{"$f":"'6. TNC Assumptions'!R52*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S52*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":256.57001701421188},{"$f":"'6. TNC Assumptions'!T52*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30282.293373414872},{"$f":"'6. TNC Assumptions'!U52*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1223.8799999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,633.73239599999988,null,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,{"$error":"#REF!"},{"$error":"#REF!"}]
[2020,{"$f":"'6. TNC Assumptions'!C53*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D53*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E53*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F53*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G53*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I53*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J53*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K53*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L53*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M53*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O53*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P53*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q53*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R53*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S53*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T53*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U53*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1230.46},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,578.20462199999997,null,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,{"$error":"#REF!"},{"$error":"#REF!"}]
[2021,{"$f":"'6. TNC Assumptions'!C54*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D54*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E54*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F54*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G54*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I54*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J54*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K54*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L54*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M54*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O54*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P54*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q54*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R54*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S54*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T54*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U54*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1237.04},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,578.20462199999997,null,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,{"$error":"#REF!"},{"$error":"#REF!"}]
[2022,{"$f":"'6. TNC Assumptions'!C55*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D55*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E55*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F55*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G55*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I55*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J55*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K55*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L55*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M55*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O55*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P55*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q55*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R55*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S55*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T55*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U55*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1243.6199999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,578.20462199999997,null,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,{"$error":"#REF!"},{"$error":"#REF!"}]
[2023,{"$f":"'6. TNC Assumptions'!C56*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D56*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E56*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F56*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G56*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I56*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J56*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K56*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L56*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M56*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O56*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P56*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q56*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R56*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S56*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T56*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U56*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1250.1999999999998},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,578.20462199999997,null,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,{"$error":"#REF!"},{"$error":"#REF!"}]
[2024,{"$f":"'6. TNC Assumptions'!C57*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D57*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E57*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F57*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G57*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I57*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J57*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K57*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L57*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M57*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O57*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P57*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q57*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R57*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S57*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T57*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U57*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1256.78},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,578.20462199999997,null,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,{"$error":"#REF!"},{"$error":"#REF!"}]
[2025,{"$f":"'6. TNC Assumptions'!C58*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D58*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E58*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F58*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G58*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I58*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J58*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K58*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L58*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M58*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O58*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P58*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q58*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R58*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S58*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T58*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U58*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1263.3599999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,525.03700000000003,null,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,{"$error":"#REF!"},{"$error":"#REF!"}]
[2026,{"$f":"'6. TNC Assumptions'!C59*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D59*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E59*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F59*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G59*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I59*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J59*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K59*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L59*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M59*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O59*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P59*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q59*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R59*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S59*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T59*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U59*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1269.9399999999998},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,525.03700000000003,null,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,{"$error":"#REF!"},{"$error":"#REF!"}]
[2027,{"$f":"'6. TNC Assumptions'!C60*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D60*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E60*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F60*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G60*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I60*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J60*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K60*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L60*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M60*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O60*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P60*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q60*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R60*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S60*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T60*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U60*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1276.52},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,525.03700000000003,null,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,{"$error":"#REF!"},{"$error":"#REF!"}]
[2028,{"$f":"'6. TNC Assumptions'!C61*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D61*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E61*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F61*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G61*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I61*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J61*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K61*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L61*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M61*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O61*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P61*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q61*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R61*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S61*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T61*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U61*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1283.0999999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,525.03700000000003,null,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,{"$error":"#REF!"},{"$error":"#REF!"}]
[2029,{"$f":"'6. TNC Assumptions'!C62*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D62*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E62*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F62*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G62*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I62*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J62*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K62*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L62*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M62*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O62*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P62*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q62*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R62*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S62*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T62*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U62*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1289.6799999999998},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,525.03700000000003,null,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,{"$error":"#REF!"},{"$error":"#REF!"}]
[2030,{"$f":"'6. TNC Assumptions'!C63*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D63*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E63*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F63*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G63*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I63*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J63*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K63*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L63*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M63*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O63*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P63*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q63*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R63*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S63*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T63*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U63*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1296.26},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,433.31885,null,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A106+5","v":2035},{"$f":"'6. TNC Assumptions'!C64*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D64*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E64*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F64*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G64*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I64*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J64*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K64*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L64*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M64*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O64*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P64*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q64*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R64*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S64*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T64*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U64*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1302.8399999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,305.40600000000001,null,null,490.82335,null,341.90131200000002,null,1138.130662,null,{"$f":"AH106+5","v":2035},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A107+5","v":2040},{"$f":"'6. TNC Assumptions'!C65*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D65*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E65*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F65*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G65*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I65*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J65*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K65*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L65*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M65*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O65*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P65*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q65*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R65*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S65*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T65*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U65*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1316},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,255.82570000000001,null,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,{"$f":"AH107+5","v":2040},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A108+5","v":2045},{"$f":"'6. TNC Assumptions'!C66*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D66*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E66*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F66*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G66*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I66*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J66*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K66*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L66*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M66*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O66*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P66*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q66*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R66*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S66*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T66*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U66*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1348.8999999999999},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,152.703,null,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,{"$f":"AH108+5","v":2045},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"A109+5","v":2050},{"$f":"'6. TNC Assumptions'!C67*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D67*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E67*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F67*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G67*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I67*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J67*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K67*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L67*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M67*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O67*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P67*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q67*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R67*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S67*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T67*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U67*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1401.54},{"$f":"Sce1Trees!#REF!*S$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*T$44*$D$37","v":{"$error":"#REF!"}},{"$f":"Sce1Trees!#REF!*U$44*$D$37","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,103.12270000000001,null,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,{"$f":"AH109+5","v":2050},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
["Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'",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,"NET INCREASE IN C STOCK",null,null,null,"Scenarion 2 - net change GgCO2e"]
[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,"Year","tC/yr","GgCO2e/yr"]
[2006,{"$f":"'6. TNC Assumptions'!C71*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2454.5280000000002},{"$f":"'6. TNC Assumptions'!D71*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":697.85599999999999},{"$f":"'6. TNC Assumptions'!E71*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18683.891199999998},{"$f":"'6. TNC Assumptions'!F71*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G71*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I71*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J71*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K71*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L71*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M71*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O71*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P71*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q71*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10369.365600000001},{"$f":"'6. TNC Assumptions'!R71*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16225.507319999999},{"$f":"'6. TNC Assumptions'!S71*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T71*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30232.779140000006},{"$f":"'6. TNC Assumptions'!U71*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":401.38},null,null,null,{"$f":"SUM(B115:R115)","v":113311.95314},null,null,{"$f":"Y82","v":4282.8557769999998},null,null,{"$f":"AB82","v":3133.5314539999999},null,{"$f":"AD82","v":1965.1263999999999},null,{"$f":"Y115+AB115+AD115","v":9381.5136309999998},null,{"$f":"AH82","v":2006},{"$f":"V115-AF115","v":103930.439509},{"$f":"-AI115*44/12/1000","v":-381.07827819966667},null,null,{"$f":"AJ49-AJ115","v":0}]
[2007,{"$f":"'6. TNC Assumptions'!C72*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D72*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E72*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18848.128000000001},{"$f":"'6. TNC Assumptions'!F72*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G72*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13293.434880000001},{"$f":"'6. TNC Assumptions'!I72*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J72*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K72*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L72*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M72*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O72*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2109.4164000000001},{"$f":"'6. TNC Assumptions'!P72*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q72*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":10562.535600000001},{"$f":"'6. TNC Assumptions'!R72*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16175.154339999995},{"$f":"'6. TNC Assumptions'!S72*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T72*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30166.908170000006},{"$f":"'6. TNC Assumptions'!U72*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":493.5},null,null,null,{"$f":"SUM(B116:R116)","v":113476.80799},null,null,{"$f":"Y83","v":3483.0196470000005},null,null,{"$f":"AB83","v":3656.6579980000006},null,{"$f":"AD83","v":772.670976},null,{"$f":"Y116+AB116+AD116","v":7912.3486210000019},null,{"$f":"AH83","v":2007},{"$f":"V116-AF116","v":105564.459369},{"$f":"-AI116*44/12/1000","v":-387.06968435300001},null,null,{"$f":"AJ50-AJ116","v":0}]
[2008,{"$f":"'6. TNC Assumptions'!C73*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D73*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E73*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F73*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G73*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I73*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J73*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K73*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L73*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M73*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O73*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P73*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q73*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9785.9922000000006},{"$f":"'6. TNC Assumptions'!R73*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16681.646079999999},{"$f":"'6. TNC Assumptions'!S73*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T73*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30226.790870000004},{"$f":"'6. TNC Assumptions'!U73*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":552.71999999999991},null,null,null,113340.95167000001,null,null,2823.0590419999999,null,null,2673.7308300000004,null,568.63232000000005,null,6065.422192,null,2008,107275.52947800001,-393.34360808600002,null,null,0]
[2009,{"$f":"'6. TNC Assumptions'!C74*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2310.1440000000002},{"$f":"'6. TNC Assumptions'!D74*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E74*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18871.590399999997},{"$f":"'6. TNC Assumptions'!F74*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G74*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13269.61152},{"$f":"'6. TNC Assumptions'!I74*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":923.15520000000004},{"$f":"'6. TNC Assumptions'!J74*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K74*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L74*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.3220000000001},{"$f":"'6. TNC Assumptions'!M74*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O74*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2124.87},{"$f":"'6. TNC Assumptions'!P74*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3735.9078},{"$f":"'6. TNC Assumptions'!Q74*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9565.7783999999992},{"$f":"'6. TNC Assumptions'!R74*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":16945.258739999997},{"$f":"'6. TNC Assumptions'!S74*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":239.5308},{"$f":"'6. TNC Assumptions'!T74*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30162.915990000001},{"$f":"'6. TNC Assumptions'!U74*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":644.83999999999992},null,null,null,113412.59564999997,null,null,2531.7572250000003,null,null,2810.5070809999997,null,204.96211199999996,null,5547.2264180000002,null,2009,107865.36923199997,-395.50635385066659,null,null,0]
[2010,{"$f":"'6. TNC Assumptions'!C75*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D75*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E75*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19028.006399999998},{"$f":"'6. TNC Assumptions'!F75*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G75*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I75*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J75*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K75*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L75*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M75*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O75*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P75*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q75*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":9202.6188000000002},{"$f":"'6. TNC Assumptions'!R75*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17229.604979999996},{"$f":"'6. TNC Assumptions'!S75*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T75*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U75*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":736.95999999999992},null,null,null,113562.94254,null,null,2504.7232480000002,null,null,4808.8560890000008,null,326.98163200000005,null,7640.560969000001,null,2010,105922.38157100001,-388.38206576033332,null,null,0]
[2011,{"$f":"'6. TNC Assumptions'!C76*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D76*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E76*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F76*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G76*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I76*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J76*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K76*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L76*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M76*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O76*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P76*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q76*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8762.1912000000011},{"$f":"'6. TNC Assumptions'!R76*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17499.141519999997},{"$f":"'6. TNC Assumptions'!S76*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T76*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U76*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":835.66},null,null,null,113522.03468000001,null,null,2261.2982160000001,null,null,3312.3270680000001,null,313.08226559999997,null,5886.7075495999998,null,2011,107635.32713040001,-394.66286614480003,null,null,0]
[2012,{"$f":"'6. TNC Assumptions'!C77*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D77*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":673.79200000000003},{"$f":"'6. TNC Assumptions'!E77*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19059.2896},{"$f":"'6. TNC Assumptions'!F77*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G77*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13256.616960000001},{"$f":"'6. TNC Assumptions'!I77*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J77*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K77*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L77*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M77*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O77*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P77*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q77*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8511.0702000000001},{"$f":"'6. TNC Assumptions'!R77*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17700.55344},{"$f":"'6. TNC Assumptions'!S77*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T77*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U77*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":921.19999999999993},null,null,null,113557.8656,null,null,1601.3437210000002,null,null,2628.9626719999997,null,335.21152000000001,null,4565.5179129999997,null,2012,108992.347687,-399.63860818566667,null,null,0]
[2013,{"$f":"'6. TNC Assumptions'!C78*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D78*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":667.77600000000007},{"$f":"'6. TNC Assumptions'!E78*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F78*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G78*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I78*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J78*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K78*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L78*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M78*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O78*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P78*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q78*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8673.3330000000005},{"$f":"'6. TNC Assumptions'!R78*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17576.151959999999},{"$f":"'6. TNC Assumptions'!S78*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T78*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30140.959000000003},{"$f":"'6. TNC Assumptions'!U78*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1052.8},null,null,null,113448.6658,null,null,735.98127199999999,null,null,2007.9723990000002,null,348.458752,null,3092.4124230000002,null,2013,110356.253377,-404.63959571566664,null,null,0]
[2014,{"$f":"'6. TNC Assumptions'!C79*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D79*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E79*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F79*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G79*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I79*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J79*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K79*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L79*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M79*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O79*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P79*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q79*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R79*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17374.740039999997},{"$f":"'6. TNC Assumptions'!S79*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T79*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U79*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1190.98},null,null,null,113539.63805999998,null,null,633.73239599999988,null,null,1866.0603639999999,null,765.03065600000002,null,3264.8234159999997,null,2014,110274.81464399998,-404.34098702799997,null,null,0]
[{"$f":"A123+1","v":2015},{"$f":"'6. TNC Assumptions'!C80*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D80*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":637.69600000000003},{"$f":"'6. TNC Assumptions'!E80*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F80*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4271.3599999999997},{"$f":"'6. TNC Assumptions'!G80*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13257.699840000001},{"$f":"'6. TNC Assumptions'!I80*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J80*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":576.97199999999998},{"$f":"'6. TNC Assumptions'!K80*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4662.9827999999998},{"$f":"'6. TNC Assumptions'!L80*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3723.9228000000003},{"$f":"'6. TNC Assumptions'!M80*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":705.56399999999985},{"$f":"'6. TNC Assumptions'!O80*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P80*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q80*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R80*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17274.034079999998},{"$f":"'6. TNC Assumptions'!S80*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":231.804},{"$f":"'6. TNC Assumptions'!T80*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30224.794780000004},{"$f":"'6. TNC Assumptions'!U80*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1197.56},null,null,null,113445.51209999999,null,null,633.73239599999988,null,null,1734.2071773343039,null,424.77924035555566,null,2792.7188136898594,null,2015,110652.79328631013,-405.72690871647046,null,null,0]
[{"$f":"A124+1","v":2016},{"$f":"'6. TNC Assumptions'!C81*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D81*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":651.41248000000007},{"$f":"'6. TNC Assumptions'!E81*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F81*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4282.3091199999999},{"$f":"'6. TNC Assumptions'!G81*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13264.446182399999},{"$f":"'6. TNC Assumptions'!I81*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J81*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":580.30031781818184},{"$f":"'6. TNC Assumptions'!K81*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4669.6442039999993},{"$f":"'6. TNC Assumptions'!L81*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3725.9904239999996},{"$f":"'6. TNC Assumptions'!M81*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":710.18315999999982},{"$f":"'6. TNC Assumptions'!O81*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P81*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q81*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8787.1101299999991},{"$f":"'6. TNC Assumptions'!R81*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17288.843779999999},{"$f":"'6. TNC Assumptions'!S81*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":236.63325},{"$f":"'6. TNC Assumptions'!T81*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30233.936872200004},{"$f":"'6. TNC Assumptions'!U81*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1204.1399999999999},null,null,null,113542.29032041818,null,null,633.73239599999988,null,null,1611.6978159978828,null,414.07344388148152,null,2659.5036558793645,null,2016,110882.78666453881,-406.57021776997561,null,null,0.27642457486655303]
[2017,{"$f":"'6. TNC Assumptions'!C82*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D82*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":669.76520480841509},{"$f":"'6. TNC Assumptions'!E82*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F82*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4296.967845885315},{"$f":"'6. TNC Assumptions'!G82*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13274.069937001228},{"$f":"'6. TNC Assumptions'!I82*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J82*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":584.76073906249144},{"$f":"'6. TNC Assumptions'!K82*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4678.5394853353564},{"$f":"'6. TNC Assumptions'!L82*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3728.9394890840222},{"$f":"'6. TNC Assumptions'!M82*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":716.36730998286737},{"$f":"'6. TNC Assumptions'!O82*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P82*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q82*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8804.9919475338975},{"$f":"'6. TNC Assumptions'!R82*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17303.653479999997},{"$f":"'6. TNC Assumptions'!S82*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":243.10513473901477},{"$f":"'6. TNC Assumptions'!T82*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30246.98147209331},{"$f":"'6. TNC Assumptions'!U82*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1210.72},null,null,null,113666.20244552589,null,null,633.73239599999988,null,null,1497.8682256455554,null,389.78932085466391,null,2521.3899425002191,null,2017,111144.81250302568,-407.53097917776086,null,null,0.65234013359503251]
[2018,{"$f":"'6. TNC Assumptions'!C83*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D83*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":688.64229318278478},{"$f":"'6. TNC Assumptions'!E83*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F83*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4312.0453925102111},{"$f":"'6. TNC Assumptions'!G83*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13285.948399823314},{"$f":"'6. TNC Assumptions'!I83*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J83*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":589.3486009137813},{"$f":"'6. TNC Assumptions'!K83*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4687.6889175660099},{"$f":"'6. TNC Assumptions'!L83*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3732.5794779877301},{"$f":"'6. TNC Assumptions'!M83*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":722.72814996524539},{"$f":"'6. TNC Assumptions'!O83*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P83*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q83*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8823.3846741401921},{"$f":"'6. TNC Assumptions'!R83*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S83*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":249.76193047057288},{"$f":"'6. TNC Assumptions'!T83*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30263.082235390189},{"$f":"'6. TNC Assumptions'!U83*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1217.3},null,null,null,113798.31365195003,null,null,633.73239599999988,null,null,1392.1016775782759,null,392.42571229520462,null,2418.2597858734803,null,2018,111380.05386607655,-408.39353084228065,null,null,1.0583189904834285]
[2019,{"$f":"'6. TNC Assumptions'!C84*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D84*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":707.94840629293572},{"$f":"'6. TNC Assumptions'!E84*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F84*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4327.4656106493094},{"$f":"'6. TNC Assumptions'!G84*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13300.121565690573},{"$f":"'6. TNC Assumptions'!I84*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J84*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":594.04073235260046},{"$f":"'6. TNC Assumptions'!K84*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4697.0462914382679},{"$f":"'6. TNC Assumptions'!L84*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3736.9226465660176},{"$f":"'6. TNC Assumptions'!M84*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":729.2335544926774},{"$f":"'6. TNC Assumptions'!O84*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P84*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q84*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8842.1954172602673},{"$f":"'6. TNC Assumptions'!R84*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S84*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":256.57001701421188},{"$f":"'6. TNC Assumptions'!T84*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30282.293373414872},{"$f":"'6. TNC Assumptions'!U84*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1223.8799999999999},null,null,null,113923.52119517172,null,null,633.73239599999988,null,null,1293.8253867956814,null,406.88354243544057,null,2334.4413252311219,null,2019,111589.0798699406,-409.15995952311556,null,null,1.4932866489629646]
[2020,{"$f":"'6. TNC Assumptions'!C85*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2298.1120000000001},{"$f":"'6. TNC Assumptions'!D85*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E85*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18785.561599999997},{"$f":"'6. TNC Assumptions'!F85*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4343.1713883835764},{"$f":"'6. TNC Assumptions'!G85*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13316.61943072125},{"$f":"'6. TNC Assumptions'!I85*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J85*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K85*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L85*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M85*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O85*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P85*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q85*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R85*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S85*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T85*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U85*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1230.46},null,null,null,114056.41499180194,null,null,578.20462199999997,null,null,1202.5073723594628,null,420.2704593713172,null,2200.98245373078,null,2020,111855.43253807115,-410.13658597292755,null,null,1.9564372366070302]
[2021,{"$f":"'6. TNC Assumptions'!C86*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2373.3119999999999},{"$f":"'6. TNC Assumptions'!D86*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E86*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":18981.081599999998},{"$f":"'6. TNC Assumptions'!F86*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4418.3713883835762},{"$f":"'6. TNC Assumptions'!G86*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13370.76343072125},{"$f":"'6. TNC Assumptions'!I86*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J86*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K86*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L86*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M86*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O86*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P86*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q86*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R86*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S86*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T86*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U86*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1237.04},null,null,null,114463.05899180194,null,null,578.20462199999997,null,null,1117.6535426627943,null,431.77875631429509,null,2127.6369209770892,null,2021,112335.42207082485,-411.89654759302437,null,null,3.4233385699403698]
[2022,{"$f":"'6. TNC Assumptions'!C87*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2448.5120000000002},{"$f":"'6. TNC Assumptions'!D87*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E87*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19176.601599999998},{"$f":"'6. TNC Assumptions'!F87*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4493.571388383576},{"$f":"'6. TNC Assumptions'!G87*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13424.907430721249},{"$f":"'6. TNC Assumptions'!I87*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J87*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K87*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L87*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M87*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O87*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P87*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q87*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R87*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S87*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T87*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U87*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1243.6199999999999},null,null,null,114869.70299180193,null,null,578.20462199999997,null,null,1038.8049894541894,null,443.97461240644088,null,2060.9842238606302,null,2022,112808.71876794129,-413.63196881578472,null,null,4.8902399032737662]
[2023,{"$f":"'6. TNC Assumptions'!C88*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2523.712},{"$f":"'6. TNC Assumptions'!D88*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E88*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19372.121599999999},{"$f":"'6. TNC Assumptions'!F88*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4568.7713883835768},{"$f":"'6. TNC Assumptions'!G88*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13479.051430721249},{"$f":"'6. TNC Assumptions'!I88*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J88*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K88*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L88*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M88*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O88*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P88*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q88*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R88*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S88*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T88*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U88*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1250.1999999999998},null,null,null,115276.34699180194,null,null,578.20462199999997,null,null,965.53547562687743,null,432.06379374284359,null,1975.803891369721,null,2023,113300.54310043222,-415.43532470158482,null,null,6.3571412366071627]
[2024,{"$f":"'6. TNC Assumptions'!C89*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2598.9119999999998},{"$f":"'6. TNC Assumptions'!D89*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E89*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19567.641599999999},{"$f":"'6. TNC Assumptions'!F89*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4643.9713883835766},{"$f":"'6. TNC Assumptions'!G89*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13533.195430721249},{"$f":"'6. TNC Assumptions'!I89*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J89*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K89*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L89*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M89*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O89*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P89*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q89*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R89*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S89*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T89*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U89*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1256.78},null,null,null,115682.99099180193,null,null,578.20462199999997,null,null,897.44910286362961,null,416.45187703410386,null,1892.1056018977333,null,2024,113790.88538990419,-417.23324642964872,null,null,7.8240425699404454]
[2025,{"$f":"'6. TNC Assumptions'!C90*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2674.1120000000001},{"$f":"'6. TNC Assumptions'!D90*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E90*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":19763.161599999999},{"$f":"'6. TNC Assumptions'!F90*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4719.1713883835764},{"$f":"'6. TNC Assumptions'!G90*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13587.339430721249},{"$f":"'6. TNC Assumptions'!I90*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J90*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K90*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L90*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M90*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O90*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P90*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q90*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R90*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S90*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T90*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U90*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1263.3599999999999},null,null,null,116089.63499180194,null,null,525.03700000000003,null,null,834.17814622795413,null,417.62232403171566,null,1776.8374702596698,null,2025,114312.79752154228,-419.14692424565499,null,null,9.2909439032737851]
[2026,{"$f":"'6. TNC Assumptions'!C91*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2786.9119999999998},{"$f":"'6. TNC Assumptions'!D91*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E91*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":20056.441599999998},{"$f":"'6. TNC Assumptions'!F91*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4831.9713883835766},{"$f":"'6. TNC Assumptions'!G91*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13668.55543072125},{"$f":"'6. TNC Assumptions'!I91*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J91*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K91*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L91*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M91*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O91*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P91*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q91*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R91*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S91*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T91*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U91*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1269.9399999999998},null,null,null,116696.31099180193,null,null,525.03700000000003,null,null,775.38104372138878,null,419.16381209581971,null,1719.5818558172086,null,2026,114976.72913598473,-421.58134016527731,null,null,11.491295903273681]
[2027,{"$f":"'6. TNC Assumptions'!C92*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":2899.712},{"$f":"'6. TNC Assumptions'!D92*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E92*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":20349.721599999997},{"$f":"'6. TNC Assumptions'!F92*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":4944.7713883835768},{"$f":"'6. TNC Assumptions'!G92*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13749.771430721248},{"$f":"'6. TNC Assumptions'!I92*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J92*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K92*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L92*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M92*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O92*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P92*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q92*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R92*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S92*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T92*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U92*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1276.52},null,null,null,117302.98699180195,null,null,525.03700000000003,null,null,720.74052968842989,null,421.03615224274193,null,1666.8136819311719,null,2027,115636.17330987078,-423.99930213619285,null,null,13.691647903273804]
[2028,{"$f":"'6. TNC Assumptions'!C93*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":3012.5120000000002},{"$f":"'6. TNC Assumptions'!D93*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E93*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":20643.0016},{"$f":"'6. TNC Assumptions'!F93*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":5057.571388383576},{"$f":"'6. TNC Assumptions'!G93*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13830.987430721249},{"$f":"'6. TNC Assumptions'!I93*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J93*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K93*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L93*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M93*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O93*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P93*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q93*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R93*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S93*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T93*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U93*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1283.0999999999999},null,null,null,117909.66299180195,null,null,525.03700000000003,null,null,669.9619017503253,null,423.8758167982416,null,1618.874718548567,null,2028,116290.78827325338,-426.39955700192905,null,null,15.891999903273813]
[2029,{"$f":"'6. TNC Assumptions'!C94*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":3125.3119999999999},{"$f":"'6. TNC Assumptions'!D94*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E94*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":20936.281599999998},{"$f":"'6. TNC Assumptions'!F94*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":5170.3713883835762},{"$f":"'6. TNC Assumptions'!G94*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13912.203430721251},{"$f":"'6. TNC Assumptions'!I94*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J94*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K94*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L94*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M94*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O94*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P94*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q94*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R94*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S94*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T94*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U94*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1289.6799999999998},null,null,null,118516.33899180192,null,null,525.03700000000003,null,null,622.77141169097672,null,425.12630302211403,null,1572.9347147130907,null,2029,116943.40427708883,-428.79248234932572,null,null,18.092351903273709]
[2030,{"$f":"'6. TNC Assumptions'!C95*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":3238.1120000000001},{"$f":"'6. TNC Assumptions'!D95*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E95*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":21229.561599999997},{"$f":"'6. TNC Assumptions'!F95*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":5283.1713883835764},{"$f":"'6. TNC Assumptions'!G95*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":13993.419430721249},{"$f":"'6. TNC Assumptions'!I95*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J95*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K95*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L95*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M95*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O95*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P95*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q95*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R95*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S95*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T95*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U95*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1296.26},null,null,null,119123.01499180195,null,null,433.31885,null,null,578.91477140674954,null,424.9789632415181,null,1437.2125846482677,null,2030,117685.80240715368,-431.51460882623013,null,null,20.292703903273775]
[{"$f":"A139+5","v":2035},{"$f":"'6. TNC Assumptions'!C96*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":3802.1120000000001},{"$f":"'6. TNC Assumptions'!D96*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E96*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":22695.961599999999},{"$f":"'6. TNC Assumptions'!F96*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":5847.1713883835764},{"$f":"'6. TNC Assumptions'!G96*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":14399.499430721249},{"$f":"'6. TNC Assumptions'!I96*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J96*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K96*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L96*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M96*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O96*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P96*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q96*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8861.3545074751564},{"$f":"'6. TNC Assumptions'!R96*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17318.463179999995},{"$f":"'6. TNC Assumptions'!S96*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T96*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U96*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1302.8399999999999},null,null,null,122130.07499180193,null,null,305.40600000000001,null,null,490.82335,null,341.90131200000002,null,1138.130662,null,2035,120991.94432980193,-443.63712920927372,null,null,31.294463903273709]
[{"$f":"A140+5","v":2040},{"$f":"'6. TNC Assumptions'!C97*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":4554.1120000000001},{"$f":"'6. TNC Assumptions'!D97*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E97*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":24651.161599999999},{"$f":"'6. TNC Assumptions'!F97*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":6599.1713883835764},{"$f":"'6. TNC Assumptions'!G97*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":14940.93943072125},{"$f":"'6. TNC Assumptions'!I97*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J97*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K97*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L97*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M97*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O97*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P97*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q97*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R97*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S97*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T97*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U97*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1316},null,null,null,126123.4412667244,null,null,255.82570000000001,null,null,387.70065,null,341.90131200000002,null,985.42766200000005,null,2040,125138.0136047244,-458.83938321732279,null,null,45.888553577989512]
[{"$f":"A141+5","v":2045},{"$f":"'6. TNC Assumptions'!C98*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":5306.1120000000001},{"$f":"'6. TNC Assumptions'!D98*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E98*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":26606.361599999997},{"$f":"'6. TNC Assumptions'!F98*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":7351.1713883835764},{"$f":"'6. TNC Assumptions'!G98*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":15482.37943072125},{"$f":"'6. TNC Assumptions'!I98*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J98*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K98*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L98*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M98*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O98*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P98*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q98*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R98*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S98*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T98*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U98*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1348.8999999999999},null,null,null,130156.98126672438,null,null,152.703,null,null,206.24540000000002,null,341.90131200000002,null,700.84971199999995,null,2045,129456.13155472439,-474.6724823673228,null,null,60.557566911322795]
[{"$f":"A142+5","v":2050},{"$f":"'6. TNC Assumptions'!C99*'5. TNC Parameters'!$R$54*'5. TNC Parameters'!$K$54","v":6058.1120000000001},{"$f":"'6. TNC Assumptions'!D99*'5. TNC Parameters'!$R$55*'5. TNC Parameters'!$K$55","v":727.61204001623753},{"$f":"'6. TNC Assumptions'!E99*'5. TNC Parameters'!$R$56*'5. TNC Parameters'!$K$56","v":28561.561599999997},{"$f":"'6. TNC Assumptions'!F99*'5. TNC Parameters'!$R$57*'5. TNC Parameters'!$K$57","v":8103.1713883835764},{"$f":"'6. TNC Assumptions'!G99*'5. TNC Parameters'!$R$58*'5. TNC Parameters'!$K$58","v":16023.819430721249},{"$f":"'6. TNC Assumptions'!I99*'5. TNC Parameters'!$R$60*'5. TNC Parameters'!$K$60","v":912.6647999999999},{"$f":"'6. TNC Assumptions'!J99*'5. TNC Parameters'!$R$61*'5. TNC Parameters'!$K$61","v":598.81975511436076},{"$f":"'6. TNC Assumptions'!K99*'5. TNC Parameters'!$R$62*'5. TNC Parameters'!$K$62","v":4706.576950011864},{"$f":"'6. TNC Assumptions'!L99*'5. TNC Parameters'!$R$63*'5. TNC Parameters'!$K$63","v":3741.978186710056},{"$f":"'6. TNC Assumptions'!M99*'5. TNC Parameters'!$R$64*'5. TNC Parameters'!$K$64","v":735.85942947432125},{"$f":"'6. TNC Assumptions'!O99*'5. TNC Parameters'!$R$65*'5. TNC Parameters'!$K$65","v":2182.8209999999999},{"$f":"'6. TNC Assumptions'!P99*'5. TNC Parameters'!$R$66*'5. TNC Parameters'!$K$66","v":3728.181},{"$f":"'6. TNC Assumptions'!Q99*'5. TNC Parameters'!$R$67*'5. TNC Parameters'!$K$67","v":8773.7813999999998},{"$f":"'6. TNC Assumptions'!R99*'5. TNC Parameters'!$R$68*'5. TNC Parameters'!$K$68","v":17385.602562397617},{"$f":"'6. TNC Assumptions'!S99*'5. TNC Parameters'!$R$69*'5. TNC Parameters'!$K$69","v":263.5041792345848},{"$f":"'6. TNC Assumptions'!T99*'5. TNC Parameters'!$R$70*'5. TNC Parameters'!$K$70","v":30304.655544660542},{"$f":"'6. TNC Assumptions'!U99*'5. TNC Parameters'!$R$59*'5. TNC Parameters'!$K$59","v":1401.54},null,null,null,134210.26126672441,null,null,103.12270000000001,null,null,103.12270000000001,null,341.90131200000002,null,548.14671199999998,null,2050,133662.11455472442,-490.09442003398954,null,null,75.226580244656247]

{"sheet":"BAUTrees","index":41,"n_rows":33,"n_cols":45,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,21,2,22],[2,25,2,29],[2,1,2,5],[2,7,2,11],[2,13,2,18]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[2006,{"$f":"'6. TNC Assumptions'!C7","v":408},{"$f":"'6. TNC Assumptions'!D7","v":116},{"$f":"'6. TNC Assumptions'!E7","v":2389},{"$f":"'6. TNC Assumptions'!F7","v":710},{"$f":"'6. TNC Assumptions'!G7","v":12276},null,{"$f":"'6. TNC Assumptions'!I7","v":176},{"$f":"'6. TNC Assumptions'!J7","v":110},{"$f":"'6. TNC Assumptions'!K7","v":889},{"$f":"'6. TNC Assumptions'!L7","v":5085},{"$f":"'6. TNC Assumptions'!M7","v":139},null,{"$f":"'6. TNC Assumptions'!O7","v":546},{"$f":"'6. TNC Assumptions'!P7","v":967},{"$f":"'6. TNC Assumptions'!Q7","v":2684},{"$f":"'6. TNC Assumptions'!R7","v":5478},{"$f":"'6. TNC Assumptions'!S7","v":62},{"$f":"'6. TNC Assumptions'!T7","v":15146},{"$f":"'6. TNC Assumptions'!U7","v":61},null,{"$f":"'6. TNC Assumptions'!W7","v":0},{"$f":"'6. TNC Assumptions'!X7","v":0},{"$f":"'6. TNC Assumptions'!Y7","v":0},{"$f":"'6. TNC Assumptions'!Z7","v":47242},{"$f":"'6. TNC Assumptions'!AA7","v":686},{"$f":"'6. TNC Assumptions'!AB7","v":6781},{"$f":"'6. TNC Assumptions'!AC7","v":300},{"$f":"'6. TNC Assumptions'!AD7","v":60000},{"$f":"'6. TNC Assumptions'!AE7","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0},null,{"$f":"'6. TNC Assumptions'!AN7","v":4282.8557769999998},null,{"$f":"'6. TNC Assumptions'!AP7","v":3133.5314539999999},null,{"$f":"'6. TNC Assumptions'!AR7","v":1965.1263999999999},null,{"$f":"'6. TNC Assumptions'!AT7","v":9381.5136309999998}]
[2007,{"$f":"'6. TNC Assumptions'!C8","v":384},{"$f":"'6. TNC Assumptions'!D8","v":112},{"$f":"'6. TNC Assumptions'!E8","v":2410},{"$f":"'6. TNC Assumptions'!F8","v":710},{"$f":"'6. TNC Assumptions'!G8","v":12276},null,{"$f":"'6. TNC Assumptions'!I8","v":176},{"$f":"'6. TNC Assumptions'!J8","v":110},{"$f":"'6. TNC Assumptions'!K8","v":889},{"$f":"'6. TNC Assumptions'!L8","v":5085},{"$f":"'6. TNC Assumptions'!M8","v":139},null,{"$f":"'6. TNC Assumptions'!O8","v":546},{"$f":"'6. TNC Assumptions'!P8","v":967},{"$f":"'6. TNC Assumptions'!Q8","v":2734},{"$f":"'6. TNC Assumptions'!R8","v":5461},{"$f":"'6. TNC Assumptions'!S8","v":62},{"$f":"'6. TNC Assumptions'!T8","v":15113},{"$f":"'6. TNC Assumptions'!U8","v":75},null,{"$f":"'6. TNC Assumptions'!W8","v":0},{"$f":"'6. TNC Assumptions'!X8","v":0},{"$f":"'6. TNC Assumptions'!Y8","v":0},{"$f":"'6. TNC Assumptions'!Z8","v":47249},{"$f":"'6. TNC Assumptions'!AA8","v":668},{"$f":"'6. TNC Assumptions'!AB8","v":6336},{"$f":"'6. TNC Assumptions'!AC8","v":300},{"$f":"'6. TNC Assumptions'!AD8","v":68520},{"$f":"'6. TNC Assumptions'!AE8","v":688},{"$f":"SUM(Z6:AD6)","v":76512},{"$f":"Y6+AE6","v":123761},null,47249,{"$f":"Y6-AH6","v":0},123761,{"$f":"AF6-AJ6","v":0},null,{"$f":"'6. TNC Assumptions'!AN8","v":3483.0196470000005},null,{"$f":"'6. TNC Assumptions'!AP8","v":3656.6579980000006},null,{"$f":"'6. TNC Assumptions'!AR8","v":772.670976},null,{"$f":"'6. TNC Assumptions'!AT8","v":7912.3486210000019}]
[2008,{"$f":"'6. TNC Assumptions'!C9","v":384},{"$f":"'6. TNC Assumptions'!D9","v":112},{"$f":"'6. TNC Assumptions'!E9","v":2413},{"$f":"'6. TNC Assumptions'!F9","v":710},{"$f":"'6. TNC Assumptions'!G9","v":12254},null,{"$f":"'6. TNC Assumptions'!I9","v":176},{"$f":"'6. TNC Assumptions'!J9","v":110},{"$f":"'6. TNC Assumptions'!K9","v":889},{"$f":"'6. TNC Assumptions'!L9","v":5085},{"$f":"'6. TNC Assumptions'!M9","v":139},null,{"$f":"'6. TNC Assumptions'!O9","v":550},{"$f":"'6. TNC Assumptions'!P9","v":967},{"$f":"'6. TNC Assumptions'!Q9","v":2533},{"$f":"'6. TNC Assumptions'!R9","v":5632},{"$f":"'6. TNC Assumptions'!S9","v":62},{"$f":"'6. TNC Assumptions'!T9","v":15143},{"$f":"'6. TNC Assumptions'!U9","v":84},null,{"$f":"'6. TNC Assumptions'!W9","v":0},{"$f":"'6. TNC Assumptions'!X9","v":0},{"$f":"'6. TNC Assumptions'!Y9","v":0},{"$f":"'6. TNC Assumptions'!Z9","v":47243},{"$f":"'6. TNC Assumptions'!AA9","v":730},{"$f":"'6. TNC Assumptions'!AB9","v":5810},{"$f":"'6. TNC Assumptions'!AC9","v":300},{"$f":"'6. TNC Assumptions'!AD9","v":65440},{"$f":"'6. TNC Assumptions'!AE9","v":701},72981,120224,null,47243,0,120224,0,null,{"$f":"'6. TNC Assumptions'!AN9","v":2823.0590419999999},null,{"$f":"'6. TNC Assumptions'!AP9","v":2673.7308300000004},null,{"$f":"'6. TNC Assumptions'!AR9","v":568.63232000000005},null,{"$f":"'6. TNC Assumptions'!AT9","v":6065.422192}]
[2009,{"$f":"'6. TNC Assumptions'!C10","v":384},{"$f":"'6. TNC Assumptions'!D10","v":112},{"$f":"'6. TNC Assumptions'!E10","v":2413},{"$f":"'6. TNC Assumptions'!F10","v":710},{"$f":"'6. TNC Assumptions'!G10","v":12254},null,{"$f":"'6. TNC Assumptions'!I10","v":176},{"$f":"'6. TNC Assumptions'!J10","v":110},{"$f":"'6. TNC Assumptions'!K10","v":889},{"$f":"'6. TNC Assumptions'!L10","v":5085},{"$f":"'6. TNC Assumptions'!M10","v":139},null,{"$f":"'6. TNC Assumptions'!O10","v":550},{"$f":"'6. TNC Assumptions'!P10","v":967},{"$f":"'6. TNC Assumptions'!Q10","v":2476},{"$f":"'6. TNC Assumptions'!R10","v":5721},{"$f":"'6. TNC Assumptions'!S10","v":62},{"$f":"'6. TNC Assumptions'!T10","v":15111},{"$f":"'6. TNC Assumptions'!U10","v":98},null,{"$f":"'6. TNC Assumptions'!W10","v":0},{"$f":"'6. TNC Assumptions'!X10","v":0},{"$f":"'6. TNC Assumptions'!Y10","v":0},{"$f":"'6. TNC Assumptions'!Z10","v":47257},{"$f":"'6. TNC Assumptions'!AA10","v":765},{"$f":"'6. TNC Assumptions'!AB10","v":6543},{"$f":"'6. TNC Assumptions'!AC10","v":300},{"$f":"'6. TNC Assumptions'!AD10","v":65850},{"$f":"'6. TNC Assumptions'!AE10","v":713},74171,121428,null,47257,0,121428,0,null,{"$f":"'6. TNC Assumptions'!AN10","v":2531.7572250000003},null,{"$f":"'6. TNC Assumptions'!AP10","v":2810.5070809999997},null,{"$f":"'6. TNC Assumptions'!AR10","v":204.96211199999996},null,{"$f":"'6. TNC Assumptions'!AT10","v":5547.2264180000002}]
[2010,{"$f":"'6. TNC Assumptions'!C11","v":382},{"$f":"'6. TNC Assumptions'!D11","v":112},{"$f":"'6. TNC Assumptions'!E11","v":2433},{"$f":"'6. TNC Assumptions'!F11","v":710},{"$f":"'6. TNC Assumptions'!G11","v":12242},null,{"$f":"'6. TNC Assumptions'!I11","v":174},{"$f":"'6. TNC Assumptions'!J11","v":110},{"$f":"'6. TNC Assumptions'!K11","v":889},{"$f":"'6. TNC Assumptions'!L11","v":5079},{"$f":"'6. TNC Assumptions'!M11","v":139},null,{"$f":"'6. TNC Assumptions'!O11","v":565},{"$f":"'6. TNC Assumptions'!P11","v":965},{"$f":"'6. TNC Assumptions'!Q11","v":2382},{"$f":"'6. TNC Assumptions'!R11","v":5817},{"$f":"'6. TNC Assumptions'!S11","v":60},{"$f":"'6. TNC Assumptions'!T11","v":15100},{"$f":"'6. TNC Assumptions'!U11","v":112},null,{"$f":"'6. TNC Assumptions'!W11","v":0},{"$f":"'6. TNC Assumptions'!X11","v":0},{"$f":"'6. TNC Assumptions'!Y11","v":0},{"$f":"'6. TNC Assumptions'!Z11","v":47271},{"$f":"'6. TNC Assumptions'!AA11","v":790},{"$f":"'6. TNC Assumptions'!AB11","v":7009},{"$f":"'6. TNC Assumptions'!AC11","v":300},{"$f":"'6. TNC Assumptions'!AD11","v":64130},{"$f":"'6. TNC Assumptions'!AE11","v":698},72927,120198,null,47271,0,120198,0,null,{"$f":"'6. TNC Assumptions'!AN11","v":2504.7232480000002},null,{"$f":"'6. TNC Assumptions'!AP11","v":4808.8560890000008},null,{"$f":"'6. TNC Assumptions'!AR11","v":326.98163200000005},null,{"$f":"'6. TNC Assumptions'!AT11","v":7640.560969000001}]
[2011,{"$f":"'6. TNC Assumptions'!C12","v":382},{"$f":"'6. TNC Assumptions'!D12","v":112},{"$f":"'6. TNC Assumptions'!E12","v":2437},{"$f":"'6. TNC Assumptions'!F12","v":710},{"$f":"'6. TNC Assumptions'!G12","v":12242},null,{"$f":"'6. TNC Assumptions'!I12","v":174},{"$f":"'6. TNC Assumptions'!J12","v":110},{"$f":"'6. TNC Assumptions'!K12","v":889},{"$f":"'6. TNC Assumptions'!L12","v":5079},{"$f":"'6. TNC Assumptions'!M12","v":139},null,{"$f":"'6. TNC Assumptions'!O12","v":565},{"$f":"'6. TNC Assumptions'!P12","v":965},{"$f":"'6. TNC Assumptions'!Q12","v":2268},{"$f":"'6. TNC Assumptions'!R12","v":5908},{"$f":"'6. TNC Assumptions'!S12","v":60},{"$f":"'6. TNC Assumptions'!T12","v":15100},{"$f":"'6. TNC Assumptions'!U12","v":127},null,{"$f":"'6. TNC Assumptions'!W12","v":0},{"$f":"'6. TNC Assumptions'!X12","v":0},{"$f":"'6. TNC Assumptions'!Y12","v":0},{"$f":"'6. TNC Assumptions'!Z12","v":47267},{"$f":"'6. TNC Assumptions'!AA12","v":874},{"$f":"'6. TNC Assumptions'!AB12","v":6974},{"$f":"'6. TNC Assumptions'!AC12","v":300},{"$f":"'6. TNC Assumptions'!AD12","v":61730},{"$f":"'6. TNC Assumptions'!AE12","v":651},70529,117796,null,47267,0,117796,0,null,{"$f":"'6. TNC Assumptions'!AN12","v":2261.2982160000001},null,{"$f":"'6. TNC Assumptions'!AP12","v":3312.3270680000001},null,{"$f":"'6. TNC Assumptions'!AR12","v":313.08226559999997},null,{"$f":"'6. TNC Assumptions'!AT12","v":5886.7075495999998}]
[2012,{"$f":"'6. TNC Assumptions'!C13","v":382},{"$f":"'6. TNC Assumptions'!D13","v":112},{"$f":"'6. TNC Assumptions'!E13","v":2437},{"$f":"'6. TNC Assumptions'!F13","v":710},{"$f":"'6. TNC Assumptions'!G13","v":12242},null,{"$f":"'6. TNC Assumptions'!I13","v":174},{"$f":"'6. TNC Assumptions'!J13","v":110},{"$f":"'6. TNC Assumptions'!K13","v":889},{"$f":"'6. TNC Assumptions'!L13","v":5079},{"$f":"'6. TNC Assumptions'!M13","v":139},null,{"$f":"'6. TNC Assumptions'!O13","v":565},{"$f":"'6. TNC Assumptions'!P13","v":965},{"$f":"'6. TNC Assumptions'!Q13","v":2203},{"$f":"'6. TNC Assumptions'!R13","v":5976},{"$f":"'6. TNC Assumptions'!S13","v":60},{"$f":"'6. TNC Assumptions'!T13","v":15100},{"$f":"'6. TNC Assumptions'!U13","v":140},null,{"$f":"'6. TNC Assumptions'!W13","v":0},{"$f":"'6. TNC Assumptions'!X13","v":0},{"$f":"'6. TNC Assumptions'!Y13","v":0},{"$f":"'6. TNC Assumptions'!Z13","v":47283},{"$f":"'6. TNC Assumptions'!AA13","v":1003},{"$f":"'6. TNC Assumptions'!AB13","v":7628},{"$f":"'6. TNC Assumptions'!AC13","v":305},{"$f":"'6. TNC Assumptions'!AD13","v":60000},{"$f":"'6. TNC Assumptions'!AE13","v":651},69587,116870,null,47283,0,116870,0,null,{"$f":"'6. TNC Assumptions'!AN13","v":1601.3437210000002},null,{"$f":"'6. TNC Assumptions'!AP13","v":2628.9626719999997},null,{"$f":"'6. TNC Assumptions'!AR13","v":335.21152000000001},null,{"$f":"'6. TNC Assumptions'!AT13","v":4565.5179129999997}]
[2013,{"$f":"'6. TNC Assumptions'!C14","v":382},{"$f":"'6. TNC Assumptions'!D14","v":111},{"$f":"'6. TNC Assumptions'!E14","v":2402},{"$f":"'6. TNC Assumptions'!F14","v":710},{"$f":"'6. TNC Assumptions'!G14","v":12243},null,{"$f":"'6. TNC Assumptions'!I14","v":174},{"$f":"'6. TNC Assumptions'!J14","v":110},{"$f":"'6. TNC Assumptions'!K14","v":889},{"$f":"'6. TNC Assumptions'!L14","v":5079},{"$f":"'6. TNC Assumptions'!M14","v":139},null,{"$f":"'6. TNC Assumptions'!O14","v":565},{"$f":"'6. TNC Assumptions'!P14","v":965},{"$f":"'6. TNC Assumptions'!Q14","v":2245},{"$f":"'6. TNC Assumptions'!R14","v":5934},{"$f":"'6. TNC Assumptions'!S14","v":60},{"$f":"'6. TNC Assumptions'!T14","v":15100},{"$f":"'6. TNC Assumptions'!U14","v":160},null,{"$f":"'6. TNC Assumptions'!W14","v":0},{"$f":"'6. TNC Assumptions'!X14","v":0},{"$f":"'6. TNC Assumptions'!Y14","v":0},{"$f":"'6. TNC Assumptions'!Z14","v":47268},{"$f":"'6. TNC Assumptions'!AA14","v":1111},{"$f":"'6. TNC Assumptions'!AB14","v":7410},{"$f":"'6. TNC Assumptions'!AC14","v":310},{"$f":"'6. TNC Assumptions'!AD14","v":56464},{"$f":"'6. TNC Assumptions'!AE14","v":672},65967,113235,null,47268,0,113235,0,null,{"$f":"'6. TNC Assumptions'!AN14","v":735.98127199999999},null,{"$f":"'6. TNC Assumptions'!AP14","v":2007.9723990000002},null,{"$f":"'6. TNC Assumptions'!AR14","v":348.458752},null,{"$f":"'6. TNC Assumptions'!AT14","v":3092.4124230000002}]
[2014,{"$f":"'6. TNC Assumptions'!C15","v":382},{"$f":"'6. TNC Assumptions'!D15","v":106},{"$f":"'6. TNC Assumptions'!E15","v":2402},{"$f":"'6. TNC Assumptions'!F15","v":710},{"$f":"'6. TNC Assumptions'!G15","v":12243},null,{"$f":"'6. TNC Assumptions'!I15","v":174},{"$f":"'6. TNC Assumptions'!J15","v":110},{"$f":"'6. TNC Assumptions'!K15","v":889},{"$f":"'6. TNC Assumptions'!L15","v":5079},{"$f":"'6. TNC Assumptions'!M15","v":139},null,{"$f":"'6. TNC Assumptions'!O15","v":565},{"$f":"'6. TNC Assumptions'!P15","v":965},{"$f":"'6. TNC Assumptions'!Q15","v":2271},{"$f":"'6. TNC Assumptions'!R15","v":5866},{"$f":"'6. TNC Assumptions'!S15","v":60},{"$f":"'6. TNC Assumptions'!T15","v":15142},{"$f":"'6. TNC Assumptions'!U15","v":181},null,{"$f":"'6. TNC Assumptions'!W15","v":0},{"$f":"'6. TNC Assumptions'!X15","v":0},{"$f":"'6. TNC Assumptions'!Y15","v":0},{"$f":"'6. TNC Assumptions'!Z15","v":47284},{"$f":"'6. TNC Assumptions'!AA15","v":1111},{"$f":"'6. TNC Assumptions'!AB15","v":7410},{"$f":"'6. TNC Assumptions'!AC15","v":310},{"$f":"'6. TNC Assumptions'!AD15","v":56464},{"$f":"'6. TNC Assumptions'!AE15","v":672},65967,113251,null,47284,0,113251,0,null,{"$f":"'6. TNC Assumptions'!AN15","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP15","v":1866.0603639999999},null,{"$f":"'6. TNC Assumptions'!AR15","v":765.03065600000002},null,{"$f":"'6. TNC Assumptions'!AT15","v":3264.8234159999997}]
[2015,{"$f":"'6. TNC Assumptions'!C16","v":382},{"$f":"'6. TNC Assumptions'!D16","v":106},{"$f":"'6. TNC Assumptions'!E16","v":2402},{"$f":"'6. TNC Assumptions'!F16","v":710},{"$f":"'6. TNC Assumptions'!G16","v":12243},null,{"$f":"'6. TNC Assumptions'!I16","v":174},{"$f":"'6. TNC Assumptions'!J16","v":110},{"$f":"'6. TNC Assumptions'!K16","v":889},{"$f":"'6. TNC Assumptions'!L16","v":5079},{"$f":"'6. TNC Assumptions'!M16","v":139},null,{"$f":"'6. TNC Assumptions'!O16","v":565},{"$f":"'6. TNC Assumptions'!P16","v":965},{"$f":"'6. TNC Assumptions'!Q16","v":2271},{"$f":"'6. TNC Assumptions'!R16","v":5832},{"$f":"'6. TNC Assumptions'!S16","v":60},{"$f":"'6. TNC Assumptions'!T16","v":15142},{"$f":"'6. TNC Assumptions'!U16","v":182},null,{"$f":"'6. TNC Assumptions'!W16","v":0},{"$f":"'6. TNC Assumptions'!X16","v":0},{"$f":"'6. TNC Assumptions'!Y16","v":0},{"$f":"'6. TNC Assumptions'!Z16","v":47251},{"$f":"'6. TNC Assumptions'!AA16","v":1111},{"$f":"'6. TNC Assumptions'!AB16","v":7410},{"$f":"'6. TNC Assumptions'!AC16","v":310},{"$f":"'6. TNC Assumptions'!AD16","v":56464},{"$f":"'6. TNC Assumptions'!AE16","v":672},65967,113218,null,47251,0,113218,0,null,{"$f":"'6. TNC Assumptions'!AN16","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP16","v":1734.2071773343039},null,{"$f":"'6. TNC Assumptions'!AR16","v":424.77924035555566},null,{"$f":"'6. TNC Assumptions'!AT16","v":2792.7188136898594}]
[2016,{"$f":"'6. TNC Assumptions'!C17","v":382},{"$f":"'6. TNC Assumptions'!D17","v":106},{"$f":"'6. TNC Assumptions'!E17","v":2402},{"$f":"'6. TNC Assumptions'!F17","v":710},{"$f":"'6. TNC Assumptions'!G17","v":12243},null,{"$f":"'6. TNC Assumptions'!I17","v":174},{"$f":"'6. TNC Assumptions'!J17","v":110},{"$f":"'6. TNC Assumptions'!K17","v":889},{"$f":"'6. TNC Assumptions'!L17","v":5079},{"$f":"'6. TNC Assumptions'!M17","v":139},null,{"$f":"'6. TNC Assumptions'!O17","v":565},{"$f":"'6. TNC Assumptions'!P17","v":965},{"$f":"'6. TNC Assumptions'!Q17","v":2271},{"$f":"'6. TNC Assumptions'!R17","v":5837},{"$f":"'6. TNC Assumptions'!S17","v":60},{"$f":"'6. TNC Assumptions'!T17","v":15142},{"$f":"'6. TNC Assumptions'!U17","v":183},null,{"$f":"'6. TNC Assumptions'!W17","v":0},{"$f":"'6. TNC Assumptions'!X17","v":0},{"$f":"'6. TNC Assumptions'!Y17","v":0},{"$f":"'6. TNC Assumptions'!Z17","v":47257},{"$f":"'6. TNC Assumptions'!AA17","v":1111},{"$f":"'6. TNC Assumptions'!AB17","v":7410},{"$f":"'6. TNC Assumptions'!AC17","v":310},{"$f":"'6. TNC Assumptions'!AD17","v":56464},{"$f":"'6. TNC Assumptions'!AE17","v":672},65967,113224,null,47257,0,113224,0,null,{"$f":"'6. TNC Assumptions'!AN17","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP17","v":1611.6978159978828},null,{"$f":"'6. TNC Assumptions'!AR17","v":414.07344388148152},null,{"$f":"'6. TNC Assumptions'!AT17","v":2659.5036558793645}]
[2017,{"$f":"'6. TNC Assumptions'!C18","v":382},{"$f":"'6. TNC Assumptions'!D18","v":106},{"$f":"'6. TNC Assumptions'!E18","v":2402},{"$f":"'6. TNC Assumptions'!F18","v":710},{"$f":"'6. TNC Assumptions'!G18","v":12243},null,{"$f":"'6. TNC Assumptions'!I18","v":174},{"$f":"'6. TNC Assumptions'!J18","v":110},{"$f":"'6. TNC Assumptions'!K18","v":889},{"$f":"'6. TNC Assumptions'!L18","v":5079},{"$f":"'6. TNC Assumptions'!M18","v":139},null,{"$f":"'6. TNC Assumptions'!O18","v":565},{"$f":"'6. TNC Assumptions'!P18","v":965},{"$f":"'6. TNC Assumptions'!Q18","v":2271},{"$f":"'6. TNC Assumptions'!R18","v":5842},{"$f":"'6. TNC Assumptions'!S18","v":60},{"$f":"'6. TNC Assumptions'!T18","v":15142},{"$f":"'6. TNC Assumptions'!U18","v":184},null,{"$f":"'6. TNC Assumptions'!W18","v":0},{"$f":"'6. TNC Assumptions'!X18","v":0},{"$f":"'6. TNC Assumptions'!Y18","v":0},{"$f":"'6. TNC Assumptions'!Z18","v":47263},{"$f":"'6. TNC Assumptions'!AA18","v":1111},{"$f":"'6. TNC Assumptions'!AB18","v":7410},{"$f":"'6. TNC Assumptions'!AC18","v":310},{"$f":"'6. TNC Assumptions'!AD18","v":56464},{"$f":"'6. TNC Assumptions'!AE18","v":672},65967,113230,null,47263,0,113230,0,null,{"$f":"'6. TNC Assumptions'!AN18","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP18","v":1497.8682256455554},null,{"$f":"'6. TNC Assumptions'!AR18","v":389.78932085466391},null,{"$f":"'6. TNC Assumptions'!AT18","v":2521.3899425002191}]
[2018,{"$f":"'6. TNC Assumptions'!C19","v":382},{"$f":"'6. TNC Assumptions'!D19","v":106},{"$f":"'6. TNC Assumptions'!E19","v":2402},{"$f":"'6. TNC Assumptions'!F19","v":710},{"$f":"'6. TNC Assumptions'!G19","v":12243},null,{"$f":"'6. TNC Assumptions'!I19","v":174},{"$f":"'6. TNC Assumptions'!J19","v":110},{"$f":"'6. TNC Assumptions'!K19","v":889},{"$f":"'6. TNC Assumptions'!L19","v":5079},{"$f":"'6. TNC Assumptions'!M19","v":139},null,{"$f":"'6. TNC Assumptions'!O19","v":565},{"$f":"'6. TNC Assumptions'!P19","v":965},{"$f":"'6. TNC Assumptions'!Q19","v":2271},{"$f":"'6. TNC Assumptions'!R19","v":5847},{"$f":"'6. TNC Assumptions'!S19","v":60},{"$f":"'6. TNC Assumptions'!T19","v":15142},{"$f":"'6. TNC Assumptions'!U19","v":185},null,{"$f":"'6. TNC Assumptions'!W19","v":0},{"$f":"'6. TNC Assumptions'!X19","v":0},{"$f":"'6. TNC Assumptions'!Y19","v":0},{"$f":"'6. TNC Assumptions'!Z19","v":47269},{"$f":"'6. TNC Assumptions'!AA19","v":1111},{"$f":"'6. TNC Assumptions'!AB19","v":7410},{"$f":"'6. TNC Assumptions'!AC19","v":310},{"$f":"'6. TNC Assumptions'!AD19","v":56464},{"$f":"'6. TNC Assumptions'!AE19","v":672},65967,113236,null,47269,0,113236,0,null,{"$f":"'6. TNC Assumptions'!AN19","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP19","v":1392.1016775782759},null,{"$f":"'6. TNC Assumptions'!AR19","v":392.42571229520462},null,{"$f":"'6. TNC Assumptions'!AT19","v":2418.2597858734803}]
[2019,{"$f":"'6. TNC Assumptions'!C20","v":382},{"$f":"'6. TNC Assumptions'!D20","v":106},{"$f":"'6. TNC Assumptions'!E20","v":2402},{"$f":"'6. TNC Assumptions'!F20","v":710},{"$f":"'6. TNC Assumptions'!G20","v":12243},null,{"$f":"'6. TNC Assumptions'!I20","v":174},{"$f":"'6. TNC Assumptions'!J20","v":110},{"$f":"'6. TNC Assumptions'!K20","v":889},{"$f":"'6. TNC Assumptions'!L20","v":5079},{"$f":"'6. TNC Assumptions'!M20","v":139},null,{"$f":"'6. TNC Assumptions'!O20","v":565},{"$f":"'6. TNC Assumptions'!P20","v":965},{"$f":"'6. TNC Assumptions'!Q20","v":2271},{"$f":"'6. TNC Assumptions'!R20","v":5847},{"$f":"'6. TNC Assumptions'!S20","v":60},{"$f":"'6. TNC Assumptions'!T20","v":15142},{"$f":"'6. TNC Assumptions'!U20","v":186},null,{"$f":"'6. TNC Assumptions'!W20","v":0},{"$f":"'6. TNC Assumptions'!X20","v":0},{"$f":"'6. TNC Assumptions'!Y20","v":0},{"$f":"'6. TNC Assumptions'!Z20","v":47270},{"$f":"'6. TNC Assumptions'!AA20","v":1111},{"$f":"'6. TNC Assumptions'!AB20","v":7410},{"$f":"'6. TNC Assumptions'!AC20","v":310},{"$f":"'6. TNC Assumptions'!AD20","v":56464},{"$f":"'6. TNC Assumptions'!AE20","v":672},65967,113237,null,47270,0,113237,0,null,{"$f":"'6. TNC Assumptions'!AN20","v":633.73239599999988},null,{"$f":"'6. TNC Assumptions'!AP20","v":1293.8253867956814},null,{"$f":"'6. TNC Assumptions'!AR20","v":406.88354243544057},null,{"$f":"'6. TNC Assumptions'!AT20","v":2334.4413252311219}]
[2020,{"$f":"'6. TNC Assumptions'!C21","v":382},{"$f":"'6. TNC Assumptions'!D21","v":106},{"$f":"'6. TNC Assumptions'!E21","v":2402},{"$f":"'6. TNC Assumptions'!F21","v":710},{"$f":"'6. TNC Assumptions'!G21","v":12243},null,{"$f":"'6. TNC Assumptions'!I21","v":174},{"$f":"'6. TNC Assumptions'!J21","v":110},{"$f":"'6. TNC Assumptions'!K21","v":889},{"$f":"'6. TNC Assumptions'!L21","v":5079},{"$f":"'6. TNC Assumptions'!M21","v":139},null,{"$f":"'6. TNC Assumptions'!O21","v":565},{"$f":"'6. TNC Assumptions'!P21","v":965},{"$f":"'6. TNC Assumptions'!Q21","v":2271},{"$f":"'6. TNC Assumptions'!R21","v":5847},{"$f":"'6. TNC Assumptions'!S21","v":60},{"$f":"'6. TNC Assumptions'!T21","v":15142},{"$f":"'6. TNC Assumptions'!U21","v":187},null,{"$f":"'6. TNC Assumptions'!W21","v":0},{"$f":"'6. TNC Assumptions'!X21","v":0},{"$f":"'6. TNC Assumptions'!Y21","v":0},{"$f":"'6. TNC Assumptions'!Z21","v":47271},{"$f":"'6. TNC Assumptions'!AA21","v":1111},{"$f":"'6. TNC Assumptions'!AB21","v":7410},{"$f":"'6. TNC Assumptions'!AC21","v":310},{"$f":"'6. TNC Assumptions'!AD21","v":56464},{"$f":"'6. TNC Assumptions'!AE21","v":672},65967,113238,null,47271,0,113238,0,null,{"$f":"'6. TNC Assumptions'!AN21","v":578.20462199999997},null,{"$f":"'6. TNC Assumptions'!AP21","v":1202.5073723594628},null,{"$f":"'6. TNC Assumptions'!AR21","v":420.2704593713172},null,{"$f":"'6. TNC Assumptions'!AT21","v":2200.98245373078}]
[2021,{"$f":"'6. TNC Assumptions'!C22","v":382},{"$f":"'6. TNC Assumptions'!D22","v":106},{"$f":"'6. TNC Assumptions'!E22","v":2402},{"$f":"'6. TNC Assumptions'!F22","v":710},{"$f":"'6. TNC Assumptions'!G22","v":12243},null,{"$f":"'6. TNC Assumptions'!I22","v":174},{"$f":"'6. TNC Assumptions'!J22","v":110},{"$f":"'6. TNC Assumptions'!K22","v":889},{"$f":"'6. TNC Assumptions'!L22","v":5079},{"$f":"'6. TNC Assumptions'!M22","v":139},null,{"$f":"'6. TNC Assumptions'!O22","v":565},{"$f":"'6. TNC Assumptions'!P22","v":965},{"$f":"'6. TNC Assumptions'!Q22","v":2271},{"$f":"'6. TNC Assumptions'!R22","v":5847},{"$f":"'6. TNC Assumptions'!S22","v":60},{"$f":"'6. TNC Assumptions'!T22","v":15142},{"$f":"'6. TNC Assumptions'!U22","v":188},null,{"$f":"'6. TNC Assumptions'!W22","v":0},{"$f":"'6. TNC Assumptions'!X22","v":0},{"$f":"'6. TNC Assumptions'!Y22","v":0},{"$f":"'6. TNC Assumptions'!Z22","v":47272},{"$f":"'6. TNC Assumptions'!AA22","v":1111},{"$f":"'6. TNC Assumptions'!AB22","v":7410},{"$f":"'6. TNC Assumptions'!AC22","v":310},{"$f":"'6. TNC Assumptions'!AD22","v":56464},{"$f":"'6. TNC Assumptions'!AE22","v":672},65967,113239,null,47272,0,113239,0,null,{"$f":"'6. TNC Assumptions'!AN22","v":578.20462199999997},null,{"$f":"'6. TNC Assumptions'!AP22","v":1117.6535426627943},null,{"$f":"'6. TNC Assumptions'!AR22","v":431.77875631429509},null,{"$f":"'6. TNC Assumptions'!AT22","v":2127.6369209770892}]
[2022,{"$f":"'6. TNC Assumptions'!C23","v":382},{"$f":"'6. TNC Assumptions'!D23","v":106},{"$f":"'6. TNC Assumptions'!E23","v":2402},{"$f":"'6. TNC Assumptions'!F23","v":710},{"$f":"'6. TNC Assumptions'!G23","v":12243},null,{"$f":"'6. TNC Assumptions'!I23","v":174},{"$f":"'6. TNC Assumptions'!J23","v":110},{"$f":"'6. TNC Assumptions'!K23","v":889},{"$f":"'6. TNC Assumptions'!L23","v":5079},{"$f":"'6. TNC Assumptions'!M23","v":139},null,{"$f":"'6. TNC Assumptions'!O23","v":565},{"$f":"'6. TNC Assumptions'!P23","v":965},{"$f":"'6. TNC Assumptions'!Q23","v":2271},{"$f":"'6. TNC Assumptions'!R23","v":5847},{"$f":"'6. TNC Assumptions'!S23","v":60},{"$f":"'6. TNC Assumptions'!T23","v":15142},{"$f":"'6. TNC Assumptions'!U23","v":189},null,{"$f":"'6. TNC Assumptions'!W23","v":0},{"$f":"'6. TNC Assumptions'!X23","v":0},{"$f":"'6. TNC Assumptions'!Y23","v":0},{"$f":"'6. TNC Assumptions'!Z23","v":47273},{"$f":"'6. TNC Assumptions'!AA23","v":1111},{"$f":"'6. TNC Assumptions'!AB23","v":7410},{"$f":"'6. TNC Assumptions'!AC23","v":310},{"$f":"'6. TNC Assumptions'!AD23","v":56464},{"$f":"'6. TNC Assumptions'!AE23","v":672},65967,113240,null,47273,0,113240,0,null,{"$f":"'6. TNC Assumptions'!AN23","v":578.20462199999997},null,{"$f":"'6. TNC Assumptions'!AP23","v":1038.8049894541894},null,{"$f":"'6. TNC Assumptions'!AR23","v":443.97461240644088},null,{"$f":"'6. TNC Assumptions'!AT23","v":2060.9842238606302}]
[2023,{"$f":"'6. TNC Assumptions'!C24","v":382},{"$f":"'6. TNC Assumptions'!D24","v":106},{"$f":"'6. TNC Assumptions'!E24","v":2402},{"$f":"'6. TNC Assumptions'!F24","v":710},{"$f":"'6. TNC Assumptions'!G24","v":12243},null,{"$f":"'6. TNC Assumptions'!I24","v":174},{"$f":"'6. TNC Assumptions'!J24","v":110},{"$f":"'6. TNC Assumptions'!K24","v":889},{"$f":"'6. TNC Assumptions'!L24","v":5079},{"$f":"'6. TNC Assumptions'!M24","v":139},null,{"$f":"'6. TNC Assumptions'!O24","v":565},{"$f":"'6. TNC Assumptions'!P24","v":965},{"$f":"'6. TNC Assumptions'!Q24","v":2271},{"$f":"'6. TNC Assumptions'!R24","v":5847},{"$f":"'6. TNC Assumptions'!S24","v":60},{"$f":"'6. TNC Assumptions'!T24","v":15142},{"$f":"'6. TNC Assumptions'!U24","v":190},null,{"$f":"'6. TNC Assumptions'!W24","v":0},{"$f":"'6. TNC Assumptions'!X24","v":0},{"$f":"'6. TNC Assumptions'!Y24","v":0},{"$f":"'6. TNC Assumptions'!Z24","v":47274},{"$f":"'6. TNC Assumptions'!AA24","v":1111},{"$f":"'6. TNC Assumptions'!AB24","v":7410},{"$f":"'6. TNC Assumptions'!AC24","v":310},{"$f":"'6. TNC Assumptions'!AD24","v":56464},{"$f":"'6. TNC Assumptions'!AE24","v":672},65967,113241,null,47274,0,113241,0,null,{"$f":"'6. TNC Assumptions'!AN24","v":578.20462199999997},null,{"$f":"'6. TNC Assumptions'!AP24","v":965.53547562687743},null,{"$f":"'6. TNC Assumptions'!AR24","v":432.06379374284359},null,{"$f":"'6. TNC Assumptions'!AT24","v":1975.803891369721}]
[2024,{"$f":"'6. TNC Assumptions'!C25","v":382},{"$f":"'6. TNC Assumptions'!D25","v":106},{"$f":"'6. TNC Assumptions'!E25","v":2402},{"$f":"'6. TNC Assumptions'!F25","v":710},{"$f":"'6. TNC Assumptions'!G25","v":12243},null,{"$f":"'6. TNC Assumptions'!I25","v":174},{"$f":"'6. TNC Assumptions'!J25","v":110},{"$f":"'6. TNC Assumptions'!K25","v":889},{"$f":"'6. TNC Assumptions'!L25","v":5079},{"$f":"'6. TNC Assumptions'!M25","v":139},null,{"$f":"'6. TNC Assumptions'!O25","v":565},{"$f":"'6. TNC Assumptions'!P25","v":965},{"$f":"'6. TNC Assumptions'!Q25","v":2271},{"$f":"'6. TNC Assumptions'!R25","v":5847},{"$f":"'6. TNC Assumptions'!S25","v":60},{"$f":"'6. TNC Assumptions'!T25","v":15142},{"$f":"'6. TNC Assumptions'!U25","v":191},null,{"$f":"'6. TNC Assumptions'!W25","v":0},{"$f":"'6. TNC Assumptions'!X25","v":0},{"$f":"'6. TNC Assumptions'!Y25","v":0},{"$f":"'6. TNC Assumptions'!Z25","v":47275},{"$f":"'6. TNC Assumptions'!AA25","v":1111},{"$f":"'6. TNC Assumptions'!AB25","v":7410},{"$f":"'6. TNC Assumptions'!AC25","v":310},{"$f":"'6. TNC Assumptions'!AD25","v":56464},{"$f":"'6. TNC Assumptions'!AE25","v":672},65967,113242,null,47275,0,113242,0,null,{"$f":"'6. TNC Assumptions'!AN25","v":578.20462199999997},null,{"$f":"'6. TNC Assumptions'!AP25","v":897.44910286362961},null,{"$f":"'6. TNC Assumptions'!AR25","v":416.45187703410386},null,{"$f":"'6. TNC Assumptions'!AT25","v":1892.1056018977333}]
[2025,{"$f":"'6. TNC Assumptions'!C26","v":382},{"$f":"'6. TNC Assumptions'!D26","v":106},{"$f":"'6. TNC Assumptions'!E26","v":2402},{"$f":"'6. TNC Assumptions'!F26","v":710},{"$f":"'6. TNC Assumptions'!G26","v":12243},null,{"$f":"'6. TNC Assumptions'!I26","v":174},{"$f":"'6. TNC Assumptions'!J26","v":110},{"$f":"'6. TNC Assumptions'!K26","v":889},{"$f":"'6. TNC Assumptions'!L26","v":5079},{"$f":"'6. TNC Assumptions'!M26","v":139},null,{"$f":"'6. TNC Assumptions'!O26","v":565},{"$f":"'6. TNC Assumptions'!P26","v":965},{"$f":"'6. TNC Assumptions'!Q26","v":2271},{"$f":"'6. TNC Assumptions'!R26","v":5847},{"$f":"'6. TNC Assumptions'!S26","v":60},{"$f":"'6. TNC Assumptions'!T26","v":15142},{"$f":"'6. TNC Assumptions'!U26","v":192},null,{"$f":"'6. TNC Assumptions'!W26","v":0},{"$f":"'6. TNC Assumptions'!X26","v":0},{"$f":"'6. TNC Assumptions'!Y26","v":0},{"$f":"'6. TNC Assumptions'!Z26","v":47276},{"$f":"'6. TNC Assumptions'!AA26","v":1111},{"$f":"'6. TNC Assumptions'!AB26","v":7410},{"$f":"'6. TNC Assumptions'!AC26","v":310},{"$f":"'6. TNC Assumptions'!AD26","v":56464},{"$f":"'6. TNC Assumptions'!AE26","v":672},65967,113243,null,47276,0,113243,0,null,{"$f":"'6. TNC Assumptions'!AN26","v":525.03700000000003},null,{"$f":"'6. TNC Assumptions'!AP26","v":834.17814622795413},null,{"$f":"'6. TNC Assumptions'!AR26","v":417.62232403171566},null,{"$f":"'6. TNC Assumptions'!AT26","v":1776.8374702596698}]
[2026,{"$f":"'6. TNC Assumptions'!C27","v":382},{"$f":"'6. TNC Assumptions'!D27","v":106},{"$f":"'6. TNC Assumptions'!E27","v":2402},{"$f":"'6. TNC Assumptions'!F27","v":710},{"$f":"'6. TNC Assumptions'!G27","v":12243},null,{"$f":"'6. TNC Assumptions'!I27","v":174},{"$f":"'6. TNC Assumptions'!J27","v":110},{"$f":"'6. TNC Assumptions'!K27","v":889},{"$f":"'6. TNC Assumptions'!L27","v":5079},{"$f":"'6. TNC Assumptions'!M27","v":139},null,{"$f":"'6. TNC Assumptions'!O27","v":565},{"$f":"'6. TNC Assumptions'!P27","v":965},{"$f":"'6. TNC Assumptions'!Q27","v":2271},{"$f":"'6. TNC Assumptions'!R27","v":5847},{"$f":"'6. TNC Assumptions'!S27","v":60},{"$f":"'6. TNC Assumptions'!T27","v":15142},{"$f":"'6. TNC Assumptions'!U27","v":193},null,{"$f":"'6. TNC Assumptions'!W27","v":0},{"$f":"'6. TNC Assumptions'!X27","v":0},{"$f":"'6. TNC Assumptions'!Y27","v":0},{"$f":"'6. TNC Assumptions'!Z27","v":47277},{"$f":"'6. TNC Assumptions'!AA27","v":1111},{"$f":"'6. TNC Assumptions'!AB27","v":7410},{"$f":"'6. TNC Assumptions'!AC27","v":310},{"$f":"'6. TNC Assumptions'!AD27","v":56464},{"$f":"'6. TNC Assumptions'!AE27","v":672},65967,113244,null,47277,0,113244,0,null,{"$f":"'6. TNC Assumptions'!AN27","v":525.03700000000003},null,{"$f":"'6. TNC Assumptions'!AP27","v":775.38104372138878},null,{"$f":"'6. TNC Assumptions'!AR27","v":419.16381209581971},null,{"$f":"'6. TNC Assumptions'!AT27","v":1719.5818558172086}]
[2027,{"$f":"'6. TNC Assumptions'!C28","v":382},{"$f":"'6. TNC Assumptions'!D28","v":106},{"$f":"'6. TNC Assumptions'!E28","v":2402},{"$f":"'6. TNC Assumptions'!F28","v":710},{"$f":"'6. TNC Assumptions'!G28","v":12243},null,{"$f":"'6. TNC Assumptions'!I28","v":174},{"$f":"'6. TNC Assumptions'!J28","v":110},{"$f":"'6. TNC Assumptions'!K28","v":889},{"$f":"'6. TNC Assumptions'!L28","v":5079},{"$f":"'6. TNC Assumptions'!M28","v":139},null,{"$f":"'6. TNC Assumptions'!O28","v":565},{"$f":"'6. TNC Assumptions'!P28","v":965},{"$f":"'6. TNC Assumptions'!Q28","v":2271},{"$f":"'6. TNC Assumptions'!R28","v":5847},{"$f":"'6. TNC Assumptions'!S28","v":60},{"$f":"'6. TNC Assumptions'!T28","v":15142},{"$f":"'6. TNC Assumptions'!U28","v":194},null,{"$f":"'6. TNC Assumptions'!W28","v":0},{"$f":"'6. TNC Assumptions'!X28","v":0},{"$f":"'6. TNC Assumptions'!Y28","v":0},{"$f":"'6. TNC Assumptions'!Z28","v":47278},{"$f":"'6. TNC Assumptions'!AA28","v":1111},{"$f":"'6. TNC Assumptions'!AB28","v":7410},{"$f":"'6. TNC Assumptions'!AC28","v":310},{"$f":"'6. TNC Assumptions'!AD28","v":56464},{"$f":"'6. TNC Assumptions'!AE28","v":672},65967,113245,null,47278,0,113245,0,null,{"$f":"'6. TNC Assumptions'!AN28","v":525.03700000000003},null,{"$f":"'6. TNC Assumptions'!AP28","v":720.74052968842989},null,{"$f":"'6. TNC Assumptions'!AR28","v":421.03615224274193},null,{"$f":"'6. TNC Assumptions'!AT28","v":1666.8136819311719}]
[2028,{"$f":"'6. TNC Assumptions'!C29","v":382},{"$f":"'6. TNC Assumptions'!D29","v":106},{"$f":"'6. TNC Assumptions'!E29","v":2402},{"$f":"'6. TNC Assumptions'!F29","v":710},{"$f":"'6. TNC Assumptions'!G29","v":12243},null,{"$f":"'6. TNC Assumptions'!I29","v":174},{"$f":"'6. TNC Assumptions'!J29","v":110},{"$f":"'6. TNC Assumptions'!K29","v":889},{"$f":"'6. TNC Assumptions'!L29","v":5079},{"$f":"'6. TNC Assumptions'!M29","v":139},null,{"$f":"'6. TNC Assumptions'!O29","v":565},{"$f":"'6. TNC Assumptions'!P29","v":965},{"$f":"'6. TNC Assumptions'!Q29","v":2271},{"$f":"'6. TNC Assumptions'!R29","v":5847},{"$f":"'6. TNC Assumptions'!S29","v":60},{"$f":"'6. TNC Assumptions'!T29","v":15142},{"$f":"'6. TNC Assumptions'!U29","v":195},null,{"$f":"'6. TNC Assumptions'!W29","v":0},{"$f":"'6. TNC Assumptions'!X29","v":0},{"$f":"'6. TNC Assumptions'!Y29","v":0},{"$f":"'6. TNC Assumptions'!Z29","v":47279},{"$f":"'6. TNC Assumptions'!AA29","v":1111},{"$f":"'6. TNC Assumptions'!AB29","v":7410},{"$f":"'6. TNC Assumptions'!AC29","v":310},{"$f":"'6. TNC Assumptions'!AD29","v":56464},{"$f":"'6. TNC Assumptions'!AE29","v":672},65967,113246,null,47279,0,113246,0,null,{"$f":"'6. TNC Assumptions'!AN29","v":525.03700000000003},null,{"$f":"'6. TNC Assumptions'!AP29","v":669.9619017503253},null,{"$f":"'6. TNC Assumptions'!AR29","v":423.8758167982416},null,{"$f":"'6. TNC Assumptions'!AT29","v":1618.874718548567}]
[2029,{"$f":"'6. TNC Assumptions'!C30","v":382},{"$f":"'6. TNC Assumptions'!D30","v":106},{"$f":"'6. TNC Assumptions'!E30","v":2402},{"$f":"'6. TNC Assumptions'!F30","v":710},{"$f":"'6. TNC Assumptions'!G30","v":12243},null,{"$f":"'6. TNC Assumptions'!I30","v":174},{"$f":"'6. TNC Assumptions'!J30","v":110},{"$f":"'6. TNC Assumptions'!K30","v":889},{"$f":"'6. TNC Assumptions'!L30","v":5079},{"$f":"'6. TNC Assumptions'!M30","v":139},null,{"$f":"'6. TNC Assumptions'!O30","v":565},{"$f":"'6. TNC Assumptions'!P30","v":965},{"$f":"'6. TNC Assumptions'!Q30","v":2271},{"$f":"'6. TNC Assumptions'!R30","v":5847},{"$f":"'6. TNC Assumptions'!S30","v":60},{"$f":"'6. TNC Assumptions'!T30","v":15142},{"$f":"'6. TNC Assumptions'!U30","v":196},null,{"$f":"'6. TNC Assumptions'!W30","v":0},{"$f":"'6. TNC Assumptions'!X30","v":0},{"$f":"'6. TNC Assumptions'!Y30","v":0},{"$f":"'6. TNC Assumptions'!Z30","v":47280},{"$f":"'6. TNC Assumptions'!AA30","v":1111},{"$f":"'6. TNC Assumptions'!AB30","v":7410},{"$f":"'6. TNC Assumptions'!AC30","v":310},{"$f":"'6. TNC Assumptions'!AD30","v":56464},{"$f":"'6. TNC Assumptions'!AE30","v":672},65967,113247,null,47280,0,113247,0,null,{"$f":"'6. TNC Assumptions'!AN30","v":525.03700000000003},null,{"$f":"'6. TNC Assumptions'!AP30","v":622.77141169097672},null,{"$f":"'6. TNC Assumptions'!AR30","v":425.12630302211403},null,{"$f":"'6. TNC Assumptions'!AT30","v":1572.9347147130907}]
[2030,{"$f":"'6. TNC Assumptions'!C31","v":382},{"$f":"'6. TNC Assumptions'!D31","v":106},{"$f":"'6. TNC Assumptions'!E31","v":2402},{"$f":"'6. TNC Assumptions'!F31","v":710},{"$f":"'6. TNC Assumptions'!G31","v":12243},null,{"$f":"'6. TNC Assumptions'!I31","v":174},{"$f":"'6. TNC Assumptions'!J31","v":110},{"$f":"'6. TNC Assumptions'!K31","v":889},{"$f":"'6. TNC Assumptions'!L31","v":5079},{"$f":"'6. TNC Assumptions'!M31","v":139},null,{"$f":"'6. TNC Assumptions'!O31","v":565},{"$f":"'6. TNC Assumptions'!P31","v":965},{"$f":"'6. TNC Assumptions'!Q31","v":2271},{"$f":"'6. TNC Assumptions'!R31","v":5847},{"$f":"'6. TNC Assumptions'!S31","v":60},{"$f":"'6. TNC Assumptions'!T31","v":15142},{"$f":"'6. TNC Assumptions'!U31","v":197},null,{"$f":"'6. TNC Assumptions'!W31","v":0},{"$f":"'6. TNC Assumptions'!X31","v":0},{"$f":"'6. TNC Assumptions'!Y31","v":0},{"$f":"'6. TNC Assumptions'!Z31","v":47281},{"$f":"'6. TNC Assumptions'!AA31","v":1111},{"$f":"'6. TNC Assumptions'!AB31","v":7410},{"$f":"'6. TNC Assumptions'!AC31","v":310},{"$f":"'6. TNC Assumptions'!AD31","v":56464},{"$f":"'6. TNC Assumptions'!AE31","v":672},65967,113248,null,47281,0,113248,0,null,{"$f":"'6. TNC Assumptions'!AN31","v":433.31885},null,{"$f":"'6. TNC Assumptions'!AP31","v":578.91477140674954},null,{"$f":"'6. TNC Assumptions'!AR31","v":424.9789632415181},null,{"$f":"'6. TNC Assumptions'!AT31","v":1437.2125846482677}]
[2035,{"$f":"'6. TNC Assumptions'!C32","v":382},{"$f":"'6. TNC Assumptions'!D32","v":106},{"$f":"'6. TNC Assumptions'!E32","v":2402},{"$f":"'6. TNC Assumptions'!F32","v":710},{"$f":"'6. TNC Assumptions'!G32","v":12243},null,{"$f":"'6. TNC Assumptions'!I32","v":174},{"$f":"'6. TNC Assumptions'!J32","v":110},{"$f":"'6. TNC Assumptions'!K32","v":889},{"$f":"'6. TNC Assumptions'!L32","v":5079},{"$f":"'6. TNC Assumptions'!M32","v":139},null,{"$f":"'6. TNC Assumptions'!O32","v":565},{"$f":"'6. TNC Assumptions'!P32","v":965},{"$f":"'6. TNC Assumptions'!Q32","v":2271},{"$f":"'6. TNC Assumptions'!R32","v":5847},{"$f":"'6. TNC Assumptions'!S32","v":60},{"$f":"'6. TNC Assumptions'!T32","v":15142},{"$f":"'6. TNC Assumptions'!U32","v":198},null,{"$f":"'6. TNC Assumptions'!W32","v":0},{"$f":"'6. TNC Assumptions'!X32","v":0},{"$f":"'6. TNC Assumptions'!Y32","v":0},{"$f":"'6. TNC Assumptions'!Z32","v":47282},{"$f":"'6. TNC Assumptions'!AA32","v":0},{"$f":"'6. TNC Assumptions'!AB32","v":0},{"$f":"'6. TNC Assumptions'!AC32","v":0},{"$f":"'6. TNC Assumptions'!AD32","v":0},{"$f":"'6. TNC Assumptions'!AE32","v":0},0,47282,null,47282,0,null,null,null,{"$f":"'6. TNC Assumptions'!AN32","v":305.40600000000001},null,{"$f":"'6. TNC Assumptions'!AP32","v":490.82335},null,{"$f":"'6. TNC Assumptions'!AR32","v":341.90131200000002},null,{"$f":"'6. TNC Assumptions'!AT32","v":1138.130662}]
[2040,{"$f":"'6. TNC Assumptions'!C33","v":382},{"$f":"'6. TNC Assumptions'!D33","v":106},{"$f":"'6. TNC Assumptions'!E33","v":2402},{"$f":"'6. TNC Assumptions'!F33","v":710},{"$f":"'6. TNC Assumptions'!G33","v":12243},null,{"$f":"'6. TNC Assumptions'!I33","v":174},{"$f":"'6. TNC Assumptions'!J33","v":110},{"$f":"'6. TNC Assumptions'!K33","v":889},{"$f":"'6. TNC Assumptions'!L33","v":5079},{"$f":"'6. TNC Assumptions'!M33","v":139},null,{"$f":"'6. TNC Assumptions'!O33","v":565},{"$f":"'6. TNC Assumptions'!P33","v":965},{"$f":"'6. TNC Assumptions'!Q33","v":2271},{"$f":"'6. TNC Assumptions'!R33","v":5847},{"$f":"'6. TNC Assumptions'!S33","v":60},{"$f":"'6. TNC Assumptions'!T33","v":15142},{"$f":"'6. TNC Assumptions'!U33","v":200},null,{"$f":"'6. TNC Assumptions'!W33","v":0},{"$f":"'6. TNC Assumptions'!X33","v":0},{"$f":"'6. TNC Assumptions'!Y33","v":0},{"$f":"'6. TNC Assumptions'!Z33","v":47284},{"$f":"'6. TNC Assumptions'!AA33","v":0},{"$f":"'6. TNC Assumptions'!AB33","v":0},{"$f":"'6. TNC Assumptions'!AC33","v":0},{"$f":"'6. TNC Assumptions'!AD33","v":0},{"$f":"'6. TNC Assumptions'!AE33","v":0},0,47284,null,47284,0,null,null,null,{"$f":"'6. TNC Assumptions'!AN33","v":255.82570000000001},null,{"$f":"'6. TNC Assumptions'!AP33","v":387.70065},null,{"$f":"'6. TNC Assumptions'!AR33","v":341.90131200000002},null,{"$f":"'6. TNC Assumptions'!AT33","v":985.42766200000005}]
[2045,{"$f":"'6. TNC Assumptions'!C34","v":382},{"$f":"'6. TNC Assumptions'!D34","v":106},{"$f":"'6. TNC Assumptions'!E34","v":2402},{"$f":"'6. TNC Assumptions'!F34","v":710},{"$f":"'6. TNC Assumptions'!G34","v":12243},null,{"$f":"'6. TNC Assumptions'!I34","v":174},{"$f":"'6. TNC Assumptions'!J34","v":110},{"$f":"'6. TNC Assumptions'!K34","v":889},{"$f":"'6. TNC Assumptions'!L34","v":5079},{"$f":"'6. TNC Assumptions'!M34","v":139},null,{"$f":"'6. TNC Assumptions'!O34","v":565},{"$f":"'6. TNC Assumptions'!P34","v":965},{"$f":"'6. TNC Assumptions'!Q34","v":2271},{"$f":"'6. TNC Assumptions'!R34","v":5847},{"$f":"'6. TNC Assumptions'!S34","v":60},{"$f":"'6. TNC Assumptions'!T34","v":15142},{"$f":"'6. TNC Assumptions'!U34","v":205},null,{"$f":"'6. TNC Assumptions'!W34","v":0},{"$f":"'6. TNC Assumptions'!X34","v":0},{"$f":"'6. TNC Assumptions'!Y34","v":0},{"$f":"'6. TNC Assumptions'!Z34","v":47289},{"$f":"'6. TNC Assumptions'!AA34","v":0},{"$f":"'6. TNC Assumptions'!AB34","v":0},{"$f":"'6. TNC Assumptions'!AC34","v":0},{"$f":"'6. TNC Assumptions'!AD34","v":0},{"$f":"'6. TNC Assumptions'!AE34","v":0},0,47289,null,47289,0,null,null,null,{"$f":"'6. TNC Assumptions'!AN34","v":152.703},null,{"$f":"'6. TNC Assumptions'!AP34","v":206.24540000000002},null,{"$f":"'6. TNC Assumptions'!AR34","v":341.90131200000002},null,{"$f":"'6. TNC Assumptions'!AT34","v":700.84971199999995}]
[2050,{"$f":"'6. TNC Assumptions'!C35","v":382},{"$f":"'6. TNC Assumptions'!D35","v":106},{"$f":"'6. TNC Assumptions'!E35","v":2402},{"$f":"'6. TNC Assumptions'!F35","v":710},{"$f":"'6. TNC Assumptions'!G35","v":12243},null,{"$f":"'6. TNC Assumptions'!I35","v":174},{"$f":"'6. TNC Assumptions'!J35","v":110},{"$f":"'6. TNC Assumptions'!K35","v":889},{"$f":"'6. TNC Assumptions'!L35","v":5079},{"$f":"'6. TNC Assumptions'!M35","v":139},null,{"$f":"'6. TNC Assumptions'!O35","v":565},{"$f":"'6. TNC Assumptions'!P35","v":965},{"$f":"'6. TNC Assumptions'!Q35","v":2271},{"$f":"'6. TNC Assumptions'!R35","v":5847},{"$f":"'6. TNC Assumptions'!S35","v":60},{"$f":"'6. TNC Assumptions'!T35","v":15142},{"$f":"'6. TNC Assumptions'!U35","v":213},null,{"$f":"'6. TNC Assumptions'!W35","v":0},{"$f":"'6. TNC Assumptions'!X35","v":0},{"$f":"'6. TNC Assumptions'!Y35","v":0},{"$f":"'6. TNC Assumptions'!Z35","v":47297},{"$f":"'6. TNC Assumptions'!AA35","v":0},{"$f":"'6. TNC Assumptions'!AB35","v":0},{"$f":"'6. TNC Assumptions'!AC35","v":0},{"$f":"'6. TNC Assumptions'!AD35","v":0},{"$f":"'6. TNC Assumptions'!AE35","v":0},0,47297,null,47297,0,null,null,null,{"$f":"'6. TNC Assumptions'!AN35","v":103.12270000000001},null,{"$f":"'6. TNC Assumptions'!AP35","v":103.12270000000001},null,{"$f":"'6. TNC Assumptions'!AR35","v":341.90131200000002},null,{"$f":"'6. TNC Assumptions'!AT35","v":548.14671199999998}]

{"sheet":"UD1 BAUTrees","index":42,"n_rows":33,"n_cols":45,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,21,2,22],[2,25,2,29],[2,1,2,5],[2,7,2,11],[2,13,2,18]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[2006,{"$f":"'6. UD1 Assumptions'!C7","v":408},{"$f":"'6. UD1 Assumptions'!D7","v":116},{"$f":"'6. UD1 Assumptions'!E7","v":2389},{"$f":"'6. UD1 Assumptions'!F7","v":710},{"$f":"'6. UD1 Assumptions'!G7","v":12276},null,{"$f":"'6. UD1 Assumptions'!I7","v":176},{"$f":"'6. UD1 Assumptions'!J7","v":110},{"$f":"'6. UD1 Assumptions'!K7","v":889},{"$f":"'6. UD1 Assumptions'!L7","v":5085},{"$f":"'6. UD1 Assumptions'!M7","v":139},null,{"$f":"'6. UD1 Assumptions'!O7","v":546},{"$f":"'6. UD1 Assumptions'!P7","v":967},{"$f":"'6. UD1 Assumptions'!Q7","v":2684},{"$f":"'6. UD1 Assumptions'!R7","v":5478},{"$f":"'6. UD1 Assumptions'!S7","v":62},{"$f":"'6. UD1 Assumptions'!T7","v":15146},{"$f":"'6. UD1 Assumptions'!U7","v":61},null,{"$f":"'6. UD1 Assumptions'!W7","v":0},{"$f":"'6. UD1 Assumptions'!X7","v":0},{"$f":"'6. UD1 Assumptions'!Y7","v":0},{"$f":"'6. UD1 Assumptions'!Z7","v":47242},{"$f":"'6. UD1 Assumptions'!AA7","v":686},{"$f":"'6. UD1 Assumptions'!AB7","v":6781},{"$f":"'6. UD1 Assumptions'!AC7","v":300},{"$f":"'6. UD1 Assumptions'!AD7","v":60000},{"$f":"'6. UD1 Assumptions'!AE7","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0},null,{"$f":"'6. UD1 Assumptions'!AN7","v":4282.8557769999998},null,{"$f":"'6. UD1 Assumptions'!AP7","v":3133.5314539999999},null,{"$f":"'6. UD1 Assumptions'!AR7","v":1965.1263999999999},null,{"$f":"'6. UD1 Assumptions'!AT7","v":9381.5136309999998}]
[2007,{"$f":"'6. UD1 Assumptions'!C8","v":384},{"$f":"'6. UD1 Assumptions'!D8","v":112},{"$f":"'6. UD1 Assumptions'!E8","v":2410},{"$f":"'6. UD1 Assumptions'!F8","v":710},{"$f":"'6. UD1 Assumptions'!G8","v":12276},null,{"$f":"'6. UD1 Assumptions'!I8","v":176},{"$f":"'6. UD1 Assumptions'!J8","v":110},{"$f":"'6. UD1 Assumptions'!K8","v":889},{"$f":"'6. UD1 Assumptions'!L8","v":5085},{"$f":"'6. UD1 Assumptions'!M8","v":139},null,{"$f":"'6. UD1 Assumptions'!O8","v":546},{"$f":"'6. UD1 Assumptions'!P8","v":967},{"$f":"'6. UD1 Assumptions'!Q8","v":2734},{"$f":"'6. UD1 Assumptions'!R8","v":5461},{"$f":"'6. UD1 Assumptions'!S8","v":62},{"$f":"'6. UD1 Assumptions'!T8","v":15113},{"$f":"'6. UD1 Assumptions'!U8","v":75},null,{"$f":"'6. UD1 Assumptions'!W8","v":0},{"$f":"'6. UD1 Assumptions'!X8","v":0},{"$f":"'6. UD1 Assumptions'!Y8","v":0},{"$f":"'6. UD1 Assumptions'!Z8","v":47249},{"$f":"'6. UD1 Assumptions'!AA8","v":668},{"$f":"'6. UD1 Assumptions'!AB8","v":6336},{"$f":"'6. UD1 Assumptions'!AC8","v":300},{"$f":"'6. UD1 Assumptions'!AD8","v":68520},{"$f":"'6. UD1 Assumptions'!AE8","v":688},{"$f":"SUM(Z6:AD6)","v":76512},{"$f":"Y6+AE6","v":123761},null,47249,{"$f":"Y6-AH6","v":0},123761,{"$f":"AF6-AJ6","v":0},null,{"$f":"'6. UD1 Assumptions'!AN8","v":3483.0196470000005},null,{"$f":"'6. UD1 Assumptions'!AP8","v":3656.6579980000006},null,{"$f":"'6. UD1 Assumptions'!AR8","v":772.670976},null,{"$f":"'6. UD1 Assumptions'!AT8","v":7912.3486210000019}]
[2008,{"$f":"'6. UD1 Assumptions'!C9","v":384},{"$f":"'6. UD1 Assumptions'!D9","v":112},{"$f":"'6. UD1 Assumptions'!E9","v":2413},{"$f":"'6. UD1 Assumptions'!F9","v":710},{"$f":"'6. UD1 Assumptions'!G9","v":12254},null,{"$f":"'6. UD1 Assumptions'!I9","v":176},{"$f":"'6. UD1 Assumptions'!J9","v":110},{"$f":"'6. UD1 Assumptions'!K9","v":889},{"$f":"'6. UD1 Assumptions'!L9","v":5085},{"$f":"'6. UD1 Assumptions'!M9","v":139},null,{"$f":"'6. UD1 Assumptions'!O9","v":550},{"$f":"'6. UD1 Assumptions'!P9","v":967},{"$f":"'6. UD1 Assumptions'!Q9","v":2533},{"$f":"'6. UD1 Assumptions'!R9","v":5632},{"$f":"'6. UD1 Assumptions'!S9","v":62},{"$f":"'6. UD1 Assumptions'!T9","v":15143},{"$f":"'6. UD1 Assumptions'!U9","v":84},null,{"$f":"'6. UD1 Assumptions'!W9","v":0},{"$f":"'6. UD1 Assumptions'!X9","v":0},{"$f":"'6. UD1 Assumptions'!Y9","v":0},{"$f":"'6. UD1 Assumptions'!Z9","v":47243},{"$f":"'6. UD1 Assumptions'!AA9","v":730},{"$f":"'6. UD1 Assumptions'!AB9","v":5810},{"$f":"'6. UD1 Assumptions'!AC9","v":300},{"$f":"'6. UD1 Assumptions'!AD9","v":65440},{"$f":"'6. UD1 Assumptions'!AE9","v":701},72981,120224,null,47243,0,120224,0,null,{"$f":"'6. UD1 Assumptions'!AN9","v":2823.0590419999999},null,{"$f":"'6. UD1 Assumptions'!AP9","v":2673.7308300000004},null,{"$f":"'6. UD1 Assumptions'!AR9","v":568.63232000000005},null,{"$f":"'6. UD1 Assumptions'!AT9","v":6065.422192}]
[2009,{"$f":"'6. UD1 Assumptions'!C10","v":384},{"$f":"'6. UD1 Assumptions'!D10","v":112},{"$f":"'6. UD1 Assumptions'!E10","v":2413},{"$f":"'6. UD1 Assumptions'!F10","v":710},{"$f":"'6. UD1 Assumptions'!G10","v":12254},null,{"$f":"'6. UD1 Assumptions'!I10","v":176},{"$f":"'6. UD1 Assumptions'!J10","v":110},{"$f":"'6. UD1 Assumptions'!K10","v":889},{"$f":"'6. UD1 Assumptions'!L10","v":5085},{"$f":"'6. UD1 Assumptions'!M10","v":139},null,{"$f":"'6. UD1 Assumptions'!O10","v":550},{"$f":"'6. UD1 Assumptions'!P10","v":967},{"$f":"'6. UD1 Assumptions'!Q10","v":2476},{"$f":"'6. UD1 Assumptions'!R10","v":5721},{"$f":"'6. UD1 Assumptions'!S10","v":62},{"$f":"'6. UD1 Assumptions'!T10","v":15111},{"$f":"'6. UD1 Assumptions'!U10","v":98},null,{"$f":"'6. UD1 Assumptions'!W10","v":0},{"$f":"'6. UD1 Assumptions'!X10","v":0},{"$f":"'6. UD1 Assumptions'!Y10","v":0},{"$f":"'6. UD1 Assumptions'!Z10","v":47257},{"$f":"'6. UD1 Assumptions'!AA10","v":765},{"$f":"'6. UD1 Assumptions'!AB10","v":6543},{"$f":"'6. UD1 Assumptions'!AC10","v":300},{"$f":"'6. UD1 Assumptions'!AD10","v":65850},{"$f":"'6. UD1 Assumptions'!AE10","v":713},74171,121428,null,47257,0,121428,0,null,{"$f":"'6. UD1 Assumptions'!AN10","v":2531.7572250000003},null,{"$f":"'6. UD1 Assumptions'!AP10","v":2810.5070809999997},null,{"$f":"'6. UD1 Assumptions'!AR10","v":204.96211199999996},null,{"$f":"'6. UD1 Assumptions'!AT10","v":5547.2264180000002}]
[2010,{"$f":"'6. UD1 Assumptions'!C11","v":382},{"$f":"'6. UD1 Assumptions'!D11","v":112},{"$f":"'6. UD1 Assumptions'!E11","v":2433},{"$f":"'6. UD1 Assumptions'!F11","v":710},{"$f":"'6. UD1 Assumptions'!G11","v":12242},null,{"$f":"'6. UD1 Assumptions'!I11","v":174},{"$f":"'6. UD1 Assumptions'!J11","v":110},{"$f":"'6. UD1 Assumptions'!K11","v":889},{"$f":"'6. UD1 Assumptions'!L11","v":5079},{"$f":"'6. UD1 Assumptions'!M11","v":139},null,{"$f":"'6. UD1 Assumptions'!O11","v":565},{"$f":"'6. UD1 Assumptions'!P11","v":965},{"$f":"'6. UD1 Assumptions'!Q11","v":2382},{"$f":"'6. UD1 Assumptions'!R11","v":5817},{"$f":"'6. UD1 Assumptions'!S11","v":60},{"$f":"'6. UD1 Assumptions'!T11","v":15100},{"$f":"'6. UD1 Assumptions'!U11","v":112},null,{"$f":"'6. UD1 Assumptions'!W11","v":0},{"$f":"'6. UD1 Assumptions'!X11","v":0},{"$f":"'6. UD1 Assumptions'!Y11","v":0},{"$f":"'6. UD1 Assumptions'!Z11","v":47271},{"$f":"'6. UD1 Assumptions'!AA11","v":790},{"$f":"'6. UD1 Assumptions'!AB11","v":7009},{"$f":"'6. UD1 Assumptions'!AC11","v":300},{"$f":"'6. UD1 Assumptions'!AD11","v":64130},{"$f":"'6. UD1 Assumptions'!AE11","v":698},72927,120198,null,47271,0,120198,0,null,{"$f":"'6. UD1 Assumptions'!AN11","v":2504.7232480000002},null,{"$f":"'6. UD1 Assumptions'!AP11","v":4808.8560890000008},null,{"$f":"'6. UD1 Assumptions'!AR11","v":326.98163200000005},null,{"$f":"'6. UD1 Assumptions'!AT11","v":7640.560969000001}]
[2011,{"$f":"'6. UD1 Assumptions'!C12","v":382},{"$f":"'6. UD1 Assumptions'!D12","v":112},{"$f":"'6. UD1 Assumptions'!E12","v":2437},{"$f":"'6. UD1 Assumptions'!F12","v":710},{"$f":"'6. UD1 Assumptions'!G12","v":12242},null,{"$f":"'6. UD1 Assumptions'!I12","v":174},{"$f":"'6. UD1 Assumptions'!J12","v":110},{"$f":"'6. UD1 Assumptions'!K12","v":889},{"$f":"'6. UD1 Assumptions'!L12","v":5079},{"$f":"'6. UD1 Assumptions'!M12","v":139},null,{"$f":"'6. UD1 Assumptions'!O12","v":565},{"$f":"'6. UD1 Assumptions'!P12","v":965},{"$f":"'6. UD1 Assumptions'!Q12","v":2268},{"$f":"'6. UD1 Assumptions'!R12","v":5908},{"$f":"'6. UD1 Assumptions'!S12","v":60},{"$f":"'6. UD1 Assumptions'!T12","v":15100},{"$f":"'6. UD1 Assumptions'!U12","v":127},null,{"$f":"'6. UD1 Assumptions'!W12","v":0},{"$f":"'6. UD1 Assumptions'!X12","v":0},{"$f":"'6. UD1 Assumptions'!Y12","v":0},{"$f":"'6. UD1 Assumptions'!Z12","v":47267},{"$f":"'6. UD1 Assumptions'!AA12","v":874},{"$f":"'6. UD1 Assumptions'!AB12","v":6974},{"$f":"'6. UD1 Assumptions'!AC12","v":300},{"$f":"'6. UD1 Assumptions'!AD12","v":61730},{"$f":"'6. UD1 Assumptions'!AE12","v":651},70529,117796,null,47267,0,117796,0,null,{"$f":"'6. UD1 Assumptions'!AN12","v":2261.2982160000001},null,{"$f":"'6. UD1 Assumptions'!AP12","v":3312.3270680000001},null,{"$f":"'6. UD1 Assumptions'!AR12","v":313.08226559999997},null,{"$f":"'6. UD1 Assumptions'!AT12","v":5886.7075495999998}]
[2012,{"$f":"'6. UD1 Assumptions'!C13","v":382},{"$f":"'6. UD1 Assumptions'!D13","v":112},{"$f":"'6. UD1 Assumptions'!E13","v":2437},{"$f":"'6. UD1 Assumptions'!F13","v":710},{"$f":"'6. UD1 Assumptions'!G13","v":12242},null,{"$f":"'6. UD1 Assumptions'!I13","v":174},{"$f":"'6. UD1 Assumptions'!J13","v":110},{"$f":"'6. UD1 Assumptions'!K13","v":889},{"$f":"'6. UD1 Assumptions'!L13","v":5079},{"$f":"'6. UD1 Assumptions'!M13","v":139},null,{"$f":"'6. UD1 Assumptions'!O13","v":565},{"$f":"'6. UD1 Assumptions'!P13","v":965},{"$f":"'6. UD1 Assumptions'!Q13","v":2203},{"$f":"'6. UD1 Assumptions'!R13","v":5976},{"$f":"'6. UD1 Assumptions'!S13","v":60},{"$f":"'6. UD1 Assumptions'!T13","v":15100},{"$f":"'6. UD1 Assumptions'!U13","v":140},null,{"$f":"'6. UD1 Assumptions'!W13","v":0},{"$f":"'6. UD1 Assumptions'!X13","v":0},{"$f":"'6. UD1 Assumptions'!Y13","v":0},{"$f":"'6. UD1 Assumptions'!Z13","v":47283},{"$f":"'6. UD1 Assumptions'!AA13","v":1003},{"$f":"'6. UD1 Assumptions'!AB13","v":7628},{"$f":"'6. UD1 Assumptions'!AC13","v":305},{"$f":"'6. UD1 Assumptions'!AD13","v":60000},{"$f":"'6. UD1 Assumptions'!AE13","v":651},69587,116870,null,47283,0,116870,0,null,{"$f":"'6. UD1 Assumptions'!AN13","v":1601.3437210000002},null,{"$f":"'6. UD1 Assumptions'!AP13","v":2628.9626719999997},null,{"$f":"'6. UD1 Assumptions'!AR13","v":335.21152000000001},null,{"$f":"'6. UD1 Assumptions'!AT13","v":4565.5179129999997}]
[2013,{"$f":"'6. UD1 Assumptions'!C14","v":382},{"$f":"'6. UD1 Assumptions'!D14","v":111},{"$f":"'6. UD1 Assumptions'!E14","v":2402},{"$f":"'6. UD1 Assumptions'!F14","v":710},{"$f":"'6. UD1 Assumptions'!G14","v":12243},null,{"$f":"'6. UD1 Assumptions'!I14","v":174},{"$f":"'6. UD1 Assumptions'!J14","v":110},{"$f":"'6. UD1 Assumptions'!K14","v":889},{"$f":"'6. UD1 Assumptions'!L14","v":5079},{"$f":"'6. UD1 Assumptions'!M14","v":139},null,{"$f":"'6. UD1 Assumptions'!O14","v":565},{"$f":"'6. UD1 Assumptions'!P14","v":965},{"$f":"'6. UD1 Assumptions'!Q14","v":2245},{"$f":"'6. UD1 Assumptions'!R14","v":5934},{"$f":"'6. UD1 Assumptions'!S14","v":60},{"$f":"'6. UD1 Assumptions'!T14","v":15100},{"$f":"'6. UD1 Assumptions'!U14","v":160},null,{"$f":"'6. UD1 Assumptions'!W14","v":0},{"$f":"'6. UD1 Assumptions'!X14","v":0},{"$f":"'6. UD1 Assumptions'!Y14","v":0},{"$f":"'6. UD1 Assumptions'!Z14","v":47268},{"$f":"'6. UD1 Assumptions'!AA14","v":1111},{"$f":"'6. UD1 Assumptions'!AB14","v":7410},{"$f":"'6. UD1 Assumptions'!AC14","v":310},{"$f":"'6. UD1 Assumptions'!AD14","v":56464},{"$f":"'6. UD1 Assumptions'!AE14","v":672},65967,113235,null,47268,0,113235,0,null,{"$f":"'6. UD1 Assumptions'!AN14","v":735.98127199999999},null,{"$f":"'6. UD1 Assumptions'!AP14","v":2007.9723990000002},null,{"$f":"'6. UD1 Assumptions'!AR14","v":348.458752},null,{"$f":"'6. UD1 Assumptions'!AT14","v":3092.4124230000002}]
[2014,{"$f":"'6. UD1 Assumptions'!C15","v":382},{"$f":"'6. UD1 Assumptions'!D15","v":106},{"$f":"'6. UD1 Assumptions'!E15","v":2402},{"$f":"'6. UD1 Assumptions'!F15","v":710},{"$f":"'6. UD1 Assumptions'!G15","v":12243},null,{"$f":"'6. UD1 Assumptions'!I15","v":174},{"$f":"'6. UD1 Assumptions'!J15","v":110},{"$f":"'6. UD1 Assumptions'!K15","v":889},{"$f":"'6. UD1 Assumptions'!L15","v":5079},{"$f":"'6. UD1 Assumptions'!M15","v":139},null,{"$f":"'6. UD1 Assumptions'!O15","v":565},{"$f":"'6. UD1 Assumptions'!P15","v":965},{"$f":"'6. UD1 Assumptions'!Q15","v":2271},{"$f":"'6. UD1 Assumptions'!R15","v":5866},{"$f":"'6. UD1 Assumptions'!S15","v":60},{"$f":"'6. UD1 Assumptions'!T15","v":15142},{"$f":"'6. UD1 Assumptions'!U15","v":181},null,{"$f":"'6. UD1 Assumptions'!W15","v":0},{"$f":"'6. UD1 Assumptions'!X15","v":0},{"$f":"'6. UD1 Assumptions'!Y15","v":0},{"$f":"'6. UD1 Assumptions'!Z15","v":47284},{"$f":"'6. UD1 Assumptions'!AA15","v":1111},{"$f":"'6. UD1 Assumptions'!AB15","v":7410},{"$f":"'6. UD1 Assumptions'!AC15","v":310},{"$f":"'6. UD1 Assumptions'!AD15","v":56464},{"$f":"'6. UD1 Assumptions'!AE15","v":672},65967,113251,null,47284,0,113251,0,null,{"$f":"'6. UD1 Assumptions'!AN15","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP15","v":1866.0603639999999},null,{"$f":"'6. UD1 Assumptions'!AR15","v":765.03065600000002},null,{"$f":"'6. UD1 Assumptions'!AT15","v":3264.8234159999997}]
[2015,{"$f":"'6. UD1 Assumptions'!C16","v":382},{"$f":"'6. UD1 Assumptions'!D16","v":106},{"$f":"'6. UD1 Assumptions'!E16","v":2402},{"$f":"'6. UD1 Assumptions'!F16","v":710},{"$f":"'6. UD1 Assumptions'!G16","v":12243},null,{"$f":"'6. UD1 Assumptions'!I16","v":174},{"$f":"'6. UD1 Assumptions'!J16","v":110},{"$f":"'6. UD1 Assumptions'!K16","v":889},{"$f":"'6. UD1 Assumptions'!L16","v":5079},{"$f":"'6. UD1 Assumptions'!M16","v":139},null,{"$f":"'6. UD1 Assumptions'!O16","v":565},{"$f":"'6. UD1 Assumptions'!P16","v":965},{"$f":"'6. UD1 Assumptions'!Q16","v":2271},{"$f":"'6. UD1 Assumptions'!R16","v":5832},{"$f":"'6. UD1 Assumptions'!S16","v":60},{"$f":"'6. UD1 Assumptions'!T16","v":15142},{"$f":"'6. UD1 Assumptions'!U16","v":182},null,{"$f":"'6. UD1 Assumptions'!W16","v":0},{"$f":"'6. UD1 Assumptions'!X16","v":0},{"$f":"'6. UD1 Assumptions'!Y16","v":0},{"$f":"'6. UD1 Assumptions'!Z16","v":47251},{"$f":"'6. UD1 Assumptions'!AA16","v":1111},{"$f":"'6. UD1 Assumptions'!AB16","v":7410},{"$f":"'6. UD1 Assumptions'!AC16","v":310},{"$f":"'6. UD1 Assumptions'!AD16","v":56464},{"$f":"'6. UD1 Assumptions'!AE16","v":672},65967,113218,null,47251,0,113218,0,null,{"$f":"'6. UD1 Assumptions'!AN16","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP16","v":1734.2071773343039},null,{"$f":"'6. UD1 Assumptions'!AR16","v":424.77924035555566},null,{"$f":"'6. UD1 Assumptions'!AT16","v":2792.7188136898594}]
[2016,{"$f":"'6. UD1 Assumptions'!C17","v":382},{"$f":"'6. UD1 Assumptions'!D17","v":106},{"$f":"'6. UD1 Assumptions'!E17","v":2402},{"$f":"'6. UD1 Assumptions'!F17","v":710},{"$f":"'6. UD1 Assumptions'!G17","v":12243},null,{"$f":"'6. UD1 Assumptions'!I17","v":174},{"$f":"'6. UD1 Assumptions'!J17","v":110},{"$f":"'6. UD1 Assumptions'!K17","v":889},{"$f":"'6. UD1 Assumptions'!L17","v":5079},{"$f":"'6. UD1 Assumptions'!M17","v":139},null,{"$f":"'6. UD1 Assumptions'!O17","v":565},{"$f":"'6. UD1 Assumptions'!P17","v":965},{"$f":"'6. UD1 Assumptions'!Q17","v":2271},{"$f":"'6. UD1 Assumptions'!R17","v":5837},{"$f":"'6. UD1 Assumptions'!S17","v":60},{"$f":"'6. UD1 Assumptions'!T17","v":15142},{"$f":"'6. UD1 Assumptions'!U17","v":183},null,{"$f":"'6. UD1 Assumptions'!W17","v":0},{"$f":"'6. UD1 Assumptions'!X17","v":0},{"$f":"'6. UD1 Assumptions'!Y17","v":0},{"$f":"'6. UD1 Assumptions'!Z17","v":47257},{"$f":"'6. UD1 Assumptions'!AA17","v":1111},{"$f":"'6. UD1 Assumptions'!AB17","v":7410},{"$f":"'6. UD1 Assumptions'!AC17","v":310},{"$f":"'6. UD1 Assumptions'!AD17","v":56464},{"$f":"'6. UD1 Assumptions'!AE17","v":672},65967,113224,null,47257,0,113224,0,null,{"$f":"'6. UD1 Assumptions'!AN17","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP17","v":1611.6978159978828},null,{"$f":"'6. UD1 Assumptions'!AR17","v":414.07344388148152},null,{"$f":"'6. UD1 Assumptions'!AT17","v":2659.5036558793645}]
[2017,{"$f":"'6. UD1 Assumptions'!C18","v":382},{"$f":"'6. UD1 Assumptions'!D18","v":106},{"$f":"'6. UD1 Assumptions'!E18","v":2402},{"$f":"'6. UD1 Assumptions'!F18","v":710},{"$f":"'6. UD1 Assumptions'!G18","v":12243},null,{"$f":"'6. UD1 Assumptions'!I18","v":174},{"$f":"'6. UD1 Assumptions'!J18","v":110},{"$f":"'6. UD1 Assumptions'!K18","v":889},{"$f":"'6. UD1 Assumptions'!L18","v":5079},{"$f":"'6. UD1 Assumptions'!M18","v":139},null,{"$f":"'6. UD1 Assumptions'!O18","v":565},{"$f":"'6. UD1 Assumptions'!P18","v":965},{"$f":"'6. UD1 Assumptions'!Q18","v":2271},{"$f":"'6. UD1 Assumptions'!R18","v":5842},{"$f":"'6. UD1 Assumptions'!S18","v":60},{"$f":"'6. UD1 Assumptions'!T18","v":15142},{"$f":"'6. UD1 Assumptions'!U18","v":184},null,{"$f":"'6. UD1 Assumptions'!W18","v":0},{"$f":"'6. UD1 Assumptions'!X18","v":0},{"$f":"'6. UD1 Assumptions'!Y18","v":0},{"$f":"'6. UD1 Assumptions'!Z18","v":47263},{"$f":"'6. UD1 Assumptions'!AA18","v":1111},{"$f":"'6. UD1 Assumptions'!AB18","v":7410},{"$f":"'6. UD1 Assumptions'!AC18","v":310},{"$f":"'6. UD1 Assumptions'!AD18","v":56464},{"$f":"'6. UD1 Assumptions'!AE18","v":672},65967,113230,null,47263,0,113230,0,null,{"$f":"'6. UD1 Assumptions'!AN18","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP18","v":1497.8682256455554},null,{"$f":"'6. UD1 Assumptions'!AR18","v":389.78932085466391},null,{"$f":"'6. UD1 Assumptions'!AT18","v":2521.3899425002191}]
[2018,{"$f":"'6. UD1 Assumptions'!C19","v":382},{"$f":"'6. UD1 Assumptions'!D19","v":106},{"$f":"'6. UD1 Assumptions'!E19","v":2402},{"$f":"'6. UD1 Assumptions'!F19","v":710},{"$f":"'6. UD1 Assumptions'!G19","v":12243},null,{"$f":"'6. UD1 Assumptions'!I19","v":174},{"$f":"'6. UD1 Assumptions'!J19","v":110},{"$f":"'6. UD1 Assumptions'!K19","v":889},{"$f":"'6. UD1 Assumptions'!L19","v":5079},{"$f":"'6. UD1 Assumptions'!M19","v":139},null,{"$f":"'6. UD1 Assumptions'!O19","v":565},{"$f":"'6. UD1 Assumptions'!P19","v":965},{"$f":"'6. UD1 Assumptions'!Q19","v":2271},{"$f":"'6. UD1 Assumptions'!R19","v":5847},{"$f":"'6. UD1 Assumptions'!S19","v":60},{"$f":"'6. UD1 Assumptions'!T19","v":15142},{"$f":"'6. UD1 Assumptions'!U19","v":185},null,{"$f":"'6. UD1 Assumptions'!W19","v":0},{"$f":"'6. UD1 Assumptions'!X19","v":0},{"$f":"'6. UD1 Assumptions'!Y19","v":0},{"$f":"'6. UD1 Assumptions'!Z19","v":47269},{"$f":"'6. UD1 Assumptions'!AA19","v":1111},{"$f":"'6. UD1 Assumptions'!AB19","v":7410},{"$f":"'6. UD1 Assumptions'!AC19","v":310},{"$f":"'6. UD1 Assumptions'!AD19","v":56464},{"$f":"'6. UD1 Assumptions'!AE19","v":672},65967,113236,null,47269,0,113236,0,null,{"$f":"'6. UD1 Assumptions'!AN19","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP19","v":1392.1016775782759},null,{"$f":"'6. UD1 Assumptions'!AR19","v":392.42571229520462},null,{"$f":"'6. UD1 Assumptions'!AT19","v":2418.2597858734803}]
[2019,{"$f":"'6. UD1 Assumptions'!C20","v":382},{"$f":"'6. UD1 Assumptions'!D20","v":106},{"$f":"'6. UD1 Assumptions'!E20","v":2402},{"$f":"'6. UD1 Assumptions'!F20","v":710},{"$f":"'6. UD1 Assumptions'!G20","v":12243},null,{"$f":"'6. UD1 Assumptions'!I20","v":174},{"$f":"'6. UD1 Assumptions'!J20","v":110},{"$f":"'6. UD1 Assumptions'!K20","v":889},{"$f":"'6. UD1 Assumptions'!L20","v":5079},{"$f":"'6. UD1 Assumptions'!M20","v":139},null,{"$f":"'6. UD1 Assumptions'!O20","v":565},{"$f":"'6. UD1 Assumptions'!P20","v":965},{"$f":"'6. UD1 Assumptions'!Q20","v":2271},{"$f":"'6. UD1 Assumptions'!R20","v":5847},{"$f":"'6. UD1 Assumptions'!S20","v":60},{"$f":"'6. UD1 Assumptions'!T20","v":15142},{"$f":"'6. UD1 Assumptions'!U20","v":186},null,{"$f":"'6. UD1 Assumptions'!W20","v":0},{"$f":"'6. UD1 Assumptions'!X20","v":0},{"$f":"'6. UD1 Assumptions'!Y20","v":0},{"$f":"'6. UD1 Assumptions'!Z20","v":47270},{"$f":"'6. UD1 Assumptions'!AA20","v":1111},{"$f":"'6. UD1 Assumptions'!AB20","v":7410},{"$f":"'6. UD1 Assumptions'!AC20","v":310},{"$f":"'6. UD1 Assumptions'!AD20","v":56464},{"$f":"'6. UD1 Assumptions'!AE20","v":672},65967,113237,null,47270,0,113237,0,null,{"$f":"'6. UD1 Assumptions'!AN20","v":633.73239599999988},null,{"$f":"'6. UD1 Assumptions'!AP20","v":1293.8253867956814},null,{"$f":"'6. UD1 Assumptions'!AR20","v":406.88354243544057},null,{"$f":"'6. UD1 Assumptions'!AT20","v":2334.4413252311219}]
[2020,{"$f":"'6. UD1 Assumptions'!C21","v":382},{"$f":"'6. UD1 Assumptions'!D21","v":106},{"$f":"'6. UD1 Assumptions'!E21","v":2402},{"$f":"'6. UD1 Assumptions'!F21","v":710},{"$f":"'6. UD1 Assumptions'!G21","v":12243},null,{"$f":"'6. UD1 Assumptions'!I21","v":174},{"$f":"'6. UD1 Assumptions'!J21","v":110},{"$f":"'6. UD1 Assumptions'!K21","v":889},{"$f":"'6. UD1 Assumptions'!L21","v":5079},{"$f":"'6. UD1 Assumptions'!M21","v":139},null,{"$f":"'6. UD1 Assumptions'!O21","v":565},{"$f":"'6. UD1 Assumptions'!P21","v":965},{"$f":"'6. UD1 Assumptions'!Q21","v":2271},{"$f":"'6. UD1 Assumptions'!R21","v":5847},{"$f":"'6. UD1 Assumptions'!S21","v":60},{"$f":"'6. UD1 Assumptions'!T21","v":15142},{"$f":"'6. UD1 Assumptions'!U21","v":187},null,{"$f":"'6. UD1 Assumptions'!W21","v":0},{"$f":"'6. UD1 Assumptions'!X21","v":0},{"$f":"'6. UD1 Assumptions'!Y21","v":0},{"$f":"'6. UD1 Assumptions'!Z21","v":47271},{"$f":"'6. UD1 Assumptions'!AA21","v":1111},{"$f":"'6. UD1 Assumptions'!AB21","v":7410},{"$f":"'6. UD1 Assumptions'!AC21","v":310},{"$f":"'6. UD1 Assumptions'!AD21","v":56464},{"$f":"'6. UD1 Assumptions'!AE21","v":672},65967,113238,null,47271,0,113238,0,null,{"$f":"'6. UD1 Assumptions'!AN21","v":578.20462199999997},null,{"$f":"'6. UD1 Assumptions'!AP21","v":1202.5073723594628},null,{"$f":"'6. UD1 Assumptions'!AR21","v":420.2704593713172},null,{"$f":"'6. UD1 Assumptions'!AT21","v":2200.98245373078}]
[2021,{"$f":"'6. UD1 Assumptions'!C22","v":382},{"$f":"'6. UD1 Assumptions'!D22","v":106},{"$f":"'6. UD1 Assumptions'!E22","v":2402},{"$f":"'6. UD1 Assumptions'!F22","v":710},{"$f":"'6. UD1 Assumptions'!G22","v":12243},null,{"$f":"'6. UD1 Assumptions'!I22","v":174},{"$f":"'6. UD1 Assumptions'!J22","v":110},{"$f":"'6. UD1 Assumptions'!K22","v":889},{"$f":"'6. UD1 Assumptions'!L22","v":5079},{"$f":"'6. UD1 Assumptions'!M22","v":139},null,{"$f":"'6. UD1 Assumptions'!O22","v":565},{"$f":"'6. UD1 Assumptions'!P22","v":965},{"$f":"'6. UD1 Assumptions'!Q22","v":2271},{"$f":"'6. UD1 Assumptions'!R22","v":5847},{"$f":"'6. UD1 Assumptions'!S22","v":60},{"$f":"'6. UD1 Assumptions'!T22","v":15142},{"$f":"'6. UD1 Assumptions'!U22","v":188},null,{"$f":"'6. UD1 Assumptions'!W22","v":0},{"$f":"'6. UD1 Assumptions'!X22","v":0},{"$f":"'6. UD1 Assumptions'!Y22","v":0},{"$f":"'6. UD1 Assumptions'!Z22","v":47272},{"$f":"'6. UD1 Assumptions'!AA22","v":1111},{"$f":"'6. UD1 Assumptions'!AB22","v":7410},{"$f":"'6. UD1 Assumptions'!AC22","v":310},{"$f":"'6. UD1 Assumptions'!AD22","v":56464},{"$f":"'6. UD1 Assumptions'!AE22","v":672},65967,113239,null,47272,0,113239,0,null,{"$f":"'6. UD1 Assumptions'!AN22","v":578.20462199999997},null,{"$f":"'6. UD1 Assumptions'!AP22","v":1117.6535426627943},null,{"$f":"'6. UD1 Assumptions'!AR22","v":431.77875631429509},null,{"$f":"'6. UD1 Assumptions'!AT22","v":2127.6369209770892}]
[2022,{"$f":"'6. UD1 Assumptions'!C23","v":382},{"$f":"'6. UD1 Assumptions'!D23","v":106},{"$f":"'6. UD1 Assumptions'!E23","v":2402},{"$f":"'6. UD1 Assumptions'!F23","v":710},{"$f":"'6. UD1 Assumptions'!G23","v":12243},null,{"$f":"'6. UD1 Assumptions'!I23","v":174},{"$f":"'6. UD1 Assumptions'!J23","v":110},{"$f":"'6. UD1 Assumptions'!K23","v":889},{"$f":"'6. UD1 Assumptions'!L23","v":5079},{"$f":"'6. UD1 Assumptions'!M23","v":139},null,{"$f":"'6. UD1 Assumptions'!O23","v":565},{"$f":"'6. UD1 Assumptions'!P23","v":965},{"$f":"'6. UD1 Assumptions'!Q23","v":2271},{"$f":"'6. UD1 Assumptions'!R23","v":5847},{"$f":"'6. UD1 Assumptions'!S23","v":60},{"$f":"'6. UD1 Assumptions'!T23","v":15142},{"$f":"'6. UD1 Assumptions'!U23","v":189},null,{"$f":"'6. UD1 Assumptions'!W23","v":0},{"$f":"'6. UD1 Assumptions'!X23","v":0},{"$f":"'6. UD1 Assumptions'!Y23","v":0},{"$f":"'6. UD1 Assumptions'!Z23","v":47273},{"$f":"'6. UD1 Assumptions'!AA23","v":1111},{"$f":"'6. UD1 Assumptions'!AB23","v":7410},{"$f":"'6. UD1 Assumptions'!AC23","v":310},{"$f":"'6. UD1 Assumptions'!AD23","v":56464},{"$f":"'6. UD1 Assumptions'!AE23","v":672},65967,113240,null,47273,0,113240,0,null,{"$f":"'6. UD1 Assumptions'!AN23","v":578.20462199999997},null,{"$f":"'6. UD1 Assumptions'!AP23","v":1038.8049894541894},null,{"$f":"'6. UD1 Assumptions'!AR23","v":443.97461240644088},null,{"$f":"'6. UD1 Assumptions'!AT23","v":2060.9842238606302}]
[2023,{"$f":"'6. UD1 Assumptions'!C24","v":382},{"$f":"'6. UD1 Assumptions'!D24","v":106},{"$f":"'6. UD1 Assumptions'!E24","v":2402},{"$f":"'6. UD1 Assumptions'!F24","v":710},{"$f":"'6. UD1 Assumptions'!G24","v":12243},null,{"$f":"'6. UD1 Assumptions'!I24","v":174},{"$f":"'6. UD1 Assumptions'!J24","v":110},{"$f":"'6. UD1 Assumptions'!K24","v":889},{"$f":"'6. UD1 Assumptions'!L24","v":5079},{"$f":"'6. UD1 Assumptions'!M24","v":139},null,{"$f":"'6. UD1 Assumptions'!O24","v":565},{"$f":"'6. UD1 Assumptions'!P24","v":965},{"$f":"'6. UD1 Assumptions'!Q24","v":2271},{"$f":"'6. UD1 Assumptions'!R24","v":5847},{"$f":"'6. UD1 Assumptions'!S24","v":60},{"$f":"'6. UD1 Assumptions'!T24","v":15142},{"$f":"'6. UD1 Assumptions'!U24","v":190},null,{"$f":"'6. UD1 Assumptions'!W24","v":0},{"$f":"'6. UD1 Assumptions'!X24","v":0},{"$f":"'6. UD1 Assumptions'!Y24","v":0},{"$f":"'6. UD1 Assumptions'!Z24","v":47274},{"$f":"'6. UD1 Assumptions'!AA24","v":1111},{"$f":"'6. UD1 Assumptions'!AB24","v":7410},{"$f":"'6. UD1 Assumptions'!AC24","v":310},{"$f":"'6. UD1 Assumptions'!AD24","v":56464},{"$f":"'6. UD1 Assumptions'!AE24","v":672},65967,113241,null,47274,0,113241,0,null,{"$f":"'6. UD1 Assumptions'!AN24","v":578.20462199999997},null,{"$f":"'6. UD1 Assumptions'!AP24","v":965.53547562687743},null,{"$f":"'6. UD1 Assumptions'!AR24","v":432.06379374284359},null,{"$f":"'6. UD1 Assumptions'!AT24","v":1975.803891369721}]
[2024,{"$f":"'6. UD1 Assumptions'!C25","v":382},{"$f":"'6. UD1 Assumptions'!D25","v":106},{"$f":"'6. UD1 Assumptions'!E25","v":2402},{"$f":"'6. UD1 Assumptions'!F25","v":710},{"$f":"'6. UD1 Assumptions'!G25","v":12243},null,{"$f":"'6. UD1 Assumptions'!I25","v":174},{"$f":"'6. UD1 Assumptions'!J25","v":110},{"$f":"'6. UD1 Assumptions'!K25","v":889},{"$f":"'6. UD1 Assumptions'!L25","v":5079},{"$f":"'6. UD1 Assumptions'!M25","v":139},null,{"$f":"'6. UD1 Assumptions'!O25","v":565},{"$f":"'6. UD1 Assumptions'!P25","v":965},{"$f":"'6. UD1 Assumptions'!Q25","v":2271},{"$f":"'6. UD1 Assumptions'!R25","v":5847},{"$f":"'6. UD1 Assumptions'!S25","v":60},{"$f":"'6. UD1 Assumptions'!T25","v":15142},{"$f":"'6. UD1 Assumptions'!U25","v":191},null,{"$f":"'6. UD1 Assumptions'!W25","v":0},{"$f":"'6. UD1 Assumptions'!X25","v":0},{"$f":"'6. UD1 Assumptions'!Y25","v":0},{"$f":"'6. UD1 Assumptions'!Z25","v":47275},{"$f":"'6. UD1 Assumptions'!AA25","v":1111},{"$f":"'6. UD1 Assumptions'!AB25","v":7410},{"$f":"'6. UD1 Assumptions'!AC25","v":310},{"$f":"'6. UD1 Assumptions'!AD25","v":56464},{"$f":"'6. UD1 Assumptions'!AE25","v":672},65967,113242,null,47275,0,113242,0,null,{"$f":"'6. UD1 Assumptions'!AN25","v":578.20462199999997},null,{"$f":"'6. UD1 Assumptions'!AP25","v":897.44910286362961},null,{"$f":"'6. UD1 Assumptions'!AR25","v":416.45187703410386},null,{"$f":"'6. UD1 Assumptions'!AT25","v":1892.1056018977333}]
[2025,{"$f":"'6. UD1 Assumptions'!C26","v":382},{"$f":"'6. UD1 Assumptions'!D26","v":106},{"$f":"'6. UD1 Assumptions'!E26","v":2402},{"$f":"'6. UD1 Assumptions'!F26","v":710},{"$f":"'6. UD1 Assumptions'!G26","v":12243},null,{"$f":"'6. UD1 Assumptions'!I26","v":174},{"$f":"'6. UD1 Assumptions'!J26","v":110},{"$f":"'6. UD1 Assumptions'!K26","v":889},{"$f":"'6. UD1 Assumptions'!L26","v":5079},{"$f":"'6. UD1 Assumptions'!M26","v":139},null,{"$f":"'6. UD1 Assumptions'!O26","v":565},{"$f":"'6. UD1 Assumptions'!P26","v":965},{"$f":"'6. UD1 Assumptions'!Q26","v":2271},{"$f":"'6. UD1 Assumptions'!R26","v":5847},{"$f":"'6. UD1 Assumptions'!S26","v":60},{"$f":"'6. UD1 Assumptions'!T26","v":15142},{"$f":"'6. UD1 Assumptions'!U26","v":192},null,{"$f":"'6. UD1 Assumptions'!W26","v":0},{"$f":"'6. UD1 Assumptions'!X26","v":0},{"$f":"'6. UD1 Assumptions'!Y26","v":0},{"$f":"'6. UD1 Assumptions'!Z26","v":47276},{"$f":"'6. UD1 Assumptions'!AA26","v":1111},{"$f":"'6. UD1 Assumptions'!AB26","v":7410},{"$f":"'6. UD1 Assumptions'!AC26","v":310},{"$f":"'6. UD1 Assumptions'!AD26","v":56464},{"$f":"'6. UD1 Assumptions'!AE26","v":672},65967,113243,null,47276,0,113243,0,null,{"$f":"'6. UD1 Assumptions'!AN26","v":525.03700000000003},null,{"$f":"'6. UD1 Assumptions'!AP26","v":834.17814622795413},null,{"$f":"'6. UD1 Assumptions'!AR26","v":417.62232403171566},null,{"$f":"'6. UD1 Assumptions'!AT26","v":1776.8374702596698}]
[2026,{"$f":"'6. UD1 Assumptions'!C27","v":382},{"$f":"'6. UD1 Assumptions'!D27","v":106},{"$f":"'6. UD1 Assumptions'!E27","v":2402},{"$f":"'6. UD1 Assumptions'!F27","v":710},{"$f":"'6. UD1 Assumptions'!G27","v":12243},null,{"$f":"'6. UD1 Assumptions'!I27","v":174},{"$f":"'6. UD1 Assumptions'!J27","v":110},{"$f":"'6. UD1 Assumptions'!K27","v":889},{"$f":"'6. UD1 Assumptions'!L27","v":5079},{"$f":"'6. UD1 Assumptions'!M27","v":139},null,{"$f":"'6. UD1 Assumptions'!O27","v":565},{"$f":"'6. UD1 Assumptions'!P27","v":965},{"$f":"'6. UD1 Assumptions'!Q27","v":2271},{"$f":"'6. UD1 Assumptions'!R27","v":5847},{"$f":"'6. UD1 Assumptions'!S27","v":60},{"$f":"'6. UD1 Assumptions'!T27","v":15142},{"$f":"'6. UD1 Assumptions'!U27","v":193},null,{"$f":"'6. UD1 Assumptions'!W27","v":0},{"$f":"'6. UD1 Assumptions'!X27","v":0},{"$f":"'6. UD1 Assumptions'!Y27","v":0},{"$f":"'6. UD1 Assumptions'!Z27","v":47277},{"$f":"'6. UD1 Assumptions'!AA27","v":1111},{"$f":"'6. UD1 Assumptions'!AB27","v":7410},{"$f":"'6. UD1 Assumptions'!AC27","v":310},{"$f":"'6. UD1 Assumptions'!AD27","v":56464},{"$f":"'6. UD1 Assumptions'!AE27","v":672},65967,113244,null,47277,0,113244,0,null,{"$f":"'6. UD1 Assumptions'!AN27","v":525.03700000000003},null,{"$f":"'6. UD1 Assumptions'!AP27","v":775.38104372138878},null,{"$f":"'6. UD1 Assumptions'!AR27","v":419.16381209581971},null,{"$f":"'6. UD1 Assumptions'!AT27","v":1719.5818558172086}]
[2027,{"$f":"'6. UD1 Assumptions'!C28","v":382},{"$f":"'6. UD1 Assumptions'!D28","v":106},{"$f":"'6. UD1 Assumptions'!E28","v":2402},{"$f":"'6. UD1 Assumptions'!F28","v":710},{"$f":"'6. UD1 Assumptions'!G28","v":12243},null,{"$f":"'6. UD1 Assumptions'!I28","v":174},{"$f":"'6. UD1 Assumptions'!J28","v":110},{"$f":"'6. UD1 Assumptions'!K28","v":889},{"$f":"'6. UD1 Assumptions'!L28","v":5079},{"$f":"'6. UD1 Assumptions'!M28","v":139},null,{"$f":"'6. UD1 Assumptions'!O28","v":565},{"$f":"'6. UD1 Assumptions'!P28","v":965},{"$f":"'6. UD1 Assumptions'!Q28","v":2271},{"$f":"'6. UD1 Assumptions'!R28","v":5847},{"$f":"'6. UD1 Assumptions'!S28","v":60},{"$f":"'6. UD1 Assumptions'!T28","v":15142},{"$f":"'6. UD1 Assumptions'!U28","v":194},null,{"$f":"'6. UD1 Assumptions'!W28","v":0},{"$f":"'6. UD1 Assumptions'!X28","v":0},{"$f":"'6. UD1 Assumptions'!Y28","v":0},{"$f":"'6. UD1 Assumptions'!Z28","v":47278},{"$f":"'6. UD1 Assumptions'!AA28","v":1111},{"$f":"'6. UD1 Assumptions'!AB28","v":7410},{"$f":"'6. UD1 Assumptions'!AC28","v":310},{"$f":"'6. UD1 Assumptions'!AD28","v":56464},{"$f":"'6. UD1 Assumptions'!AE28","v":672},65967,113245,null,47278,0,113245,0,null,{"$f":"'6. UD1 Assumptions'!AN28","v":525.03700000000003},null,{"$f":"'6. UD1 Assumptions'!AP28","v":720.74052968842989},null,{"$f":"'6. UD1 Assumptions'!AR28","v":421.03615224274193},null,{"$f":"'6. UD1 Assumptions'!AT28","v":1666.8136819311719}]
[2028,{"$f":"'6. UD1 Assumptions'!C29","v":382},{"$f":"'6. UD1 Assumptions'!D29","v":106},{"$f":"'6. UD1 Assumptions'!E29","v":2402},{"$f":"'6. UD1 Assumptions'!F29","v":710},{"$f":"'6. UD1 Assumptions'!G29","v":12243},null,{"$f":"'6. UD1 Assumptions'!I29","v":174},{"$f":"'6. UD1 Assumptions'!J29","v":110},{"$f":"'6. UD1 Assumptions'!K29","v":889},{"$f":"'6. UD1 Assumptions'!L29","v":5079},{"$f":"'6. UD1 Assumptions'!M29","v":139},null,{"$f":"'6. UD1 Assumptions'!O29","v":565},{"$f":"'6. UD1 Assumptions'!P29","v":965},{"$f":"'6. UD1 Assumptions'!Q29","v":2271},{"$f":"'6. UD1 Assumptions'!R29","v":5847},{"$f":"'6. UD1 Assumptions'!S29","v":60},{"$f":"'6. UD1 Assumptions'!T29","v":15142},{"$f":"'6. UD1 Assumptions'!U29","v":195},null,{"$f":"'6. UD1 Assumptions'!W29","v":0},{"$f":"'6. UD1 Assumptions'!X29","v":0},{"$f":"'6. UD1 Assumptions'!Y29","v":0},{"$f":"'6. UD1 Assumptions'!Z29","v":47279},{"$f":"'6. UD1 Assumptions'!AA29","v":1111},{"$f":"'6. UD1 Assumptions'!AB29","v":7410},{"$f":"'6. UD1 Assumptions'!AC29","v":310},{"$f":"'6. UD1 Assumptions'!AD29","v":56464},{"$f":"'6. UD1 Assumptions'!AE29","v":672},65967,113246,null,47279,0,113246,0,null,{"$f":"'6. UD1 Assumptions'!AN29","v":525.03700000000003},null,{"$f":"'6. UD1 Assumptions'!AP29","v":669.9619017503253},null,{"$f":"'6. UD1 Assumptions'!AR29","v":423.8758167982416},null,{"$f":"'6. UD1 Assumptions'!AT29","v":1618.874718548567}]
[2029,{"$f":"'6. UD1 Assumptions'!C30","v":382},{"$f":"'6. UD1 Assumptions'!D30","v":106},{"$f":"'6. UD1 Assumptions'!E30","v":2402},{"$f":"'6. UD1 Assumptions'!F30","v":710},{"$f":"'6. UD1 Assumptions'!G30","v":12243},null,{"$f":"'6. UD1 Assumptions'!I30","v":174},{"$f":"'6. UD1 Assumptions'!J30","v":110},{"$f":"'6. UD1 Assumptions'!K30","v":889},{"$f":"'6. UD1 Assumptions'!L30","v":5079},{"$f":"'6. UD1 Assumptions'!M30","v":139},null,{"$f":"'6. UD1 Assumptions'!O30","v":565},{"$f":"'6. UD1 Assumptions'!P30","v":965},{"$f":"'6. UD1 Assumptions'!Q30","v":2271},{"$f":"'6. UD1 Assumptions'!R30","v":5847},{"$f":"'6. UD1 Assumptions'!S30","v":60},{"$f":"'6. UD1 Assumptions'!T30","v":15142},{"$f":"'6. UD1 Assumptions'!U30","v":196},null,{"$f":"'6. UD1 Assumptions'!W30","v":0},{"$f":"'6. UD1 Assumptions'!X30","v":0},{"$f":"'6. UD1 Assumptions'!Y30","v":0},{"$f":"'6. UD1 Assumptions'!Z30","v":47280},{"$f":"'6. UD1 Assumptions'!AA30","v":1111},{"$f":"'6. UD1 Assumptions'!AB30","v":7410},{"$f":"'6. UD1 Assumptions'!AC30","v":310},{"$f":"'6. UD1 Assumptions'!AD30","v":56464},{"$f":"'6. UD1 Assumptions'!AE30","v":672},65967,113247,null,47280,0,113247,0,null,{"$f":"'6. UD1 Assumptions'!AN30","v":525.03700000000003},null,{"$f":"'6. UD1 Assumptions'!AP30","v":622.77141169097672},null,{"$f":"'6. UD1 Assumptions'!AR30","v":425.12630302211403},null,{"$f":"'6. UD1 Assumptions'!AT30","v":1572.9347147130907}]
[2030,{"$f":"'6. UD1 Assumptions'!C31","v":382},{"$f":"'6. UD1 Assumptions'!D31","v":106},{"$f":"'6. UD1 Assumptions'!E31","v":2402},{"$f":"'6. UD1 Assumptions'!F31","v":710},{"$f":"'6. UD1 Assumptions'!G31","v":12243},null,{"$f":"'6. UD1 Assumptions'!I31","v":174},{"$f":"'6. UD1 Assumptions'!J31","v":110},{"$f":"'6. UD1 Assumptions'!K31","v":889},{"$f":"'6. UD1 Assumptions'!L31","v":5079},{"$f":"'6. UD1 Assumptions'!M31","v":139},null,{"$f":"'6. UD1 Assumptions'!O31","v":565},{"$f":"'6. UD1 Assumptions'!P31","v":965},{"$f":"'6. UD1 Assumptions'!Q31","v":2271},{"$f":"'6. UD1 Assumptions'!R31","v":5847},{"$f":"'6. UD1 Assumptions'!S31","v":60},{"$f":"'6. UD1 Assumptions'!T31","v":15142},{"$f":"'6. UD1 Assumptions'!U31","v":197},null,{"$f":"'6. UD1 Assumptions'!W31","v":0},{"$f":"'6. UD1 Assumptions'!X31","v":0},{"$f":"'6. UD1 Assumptions'!Y31","v":0},{"$f":"'6. UD1 Assumptions'!Z31","v":47281},{"$f":"'6. UD1 Assumptions'!AA31","v":1111},{"$f":"'6. UD1 Assumptions'!AB31","v":7410},{"$f":"'6. UD1 Assumptions'!AC31","v":310},{"$f":"'6. UD1 Assumptions'!AD31","v":56464},{"$f":"'6. UD1 Assumptions'!AE31","v":672},65967,113248,null,47281,0,113248,0,null,{"$f":"'6. UD1 Assumptions'!AN31","v":433.31885},null,{"$f":"'6. UD1 Assumptions'!AP31","v":578.91477140674954},null,{"$f":"'6. UD1 Assumptions'!AR31","v":424.9789632415181},null,{"$f":"'6. UD1 Assumptions'!AT31","v":1437.2125846482677}]
[2035,{"$f":"'6. UD1 Assumptions'!C32","v":382},{"$f":"'6. UD1 Assumptions'!D32","v":106},{"$f":"'6. UD1 Assumptions'!E32","v":2402},{"$f":"'6. UD1 Assumptions'!F32","v":710},{"$f":"'6. UD1 Assumptions'!G32","v":12243},null,{"$f":"'6. UD1 Assumptions'!I32","v":174},{"$f":"'6. UD1 Assumptions'!J32","v":110},{"$f":"'6. UD1 Assumptions'!K32","v":889},{"$f":"'6. UD1 Assumptions'!L32","v":5079},{"$f":"'6. UD1 Assumptions'!M32","v":139},null,{"$f":"'6. UD1 Assumptions'!O32","v":565},{"$f":"'6. UD1 Assumptions'!P32","v":965},{"$f":"'6. UD1 Assumptions'!Q32","v":2271},{"$f":"'6. UD1 Assumptions'!R32","v":5847},{"$f":"'6. UD1 Assumptions'!S32","v":60},{"$f":"'6. UD1 Assumptions'!T32","v":15142},{"$f":"'6. UD1 Assumptions'!U32","v":198},null,{"$f":"'6. UD1 Assumptions'!W32","v":0},{"$f":"'6. UD1 Assumptions'!X32","v":0},{"$f":"'6. UD1 Assumptions'!Y32","v":0},{"$f":"'6. UD1 Assumptions'!Z32","v":47282},{"$f":"'6. UD1 Assumptions'!AA32","v":0},{"$f":"'6. UD1 Assumptions'!AB32","v":0},{"$f":"'6. UD1 Assumptions'!AC32","v":0},{"$f":"'6. UD1 Assumptions'!AD32","v":0},{"$f":"'6. UD1 Assumptions'!AE32","v":0},0,47282,null,47282,0,null,null,null,{"$f":"'6. UD1 Assumptions'!AN32","v":305.40600000000001},null,{"$f":"'6. UD1 Assumptions'!AP32","v":490.82335},null,{"$f":"'6. UD1 Assumptions'!AR32","v":341.90131200000002},null,{"$f":"'6. UD1 Assumptions'!AT32","v":1138.130662}]
[2040,{"$f":"'6. UD1 Assumptions'!C33","v":382},{"$f":"'6. UD1 Assumptions'!D33","v":106},{"$f":"'6. UD1 Assumptions'!E33","v":2402},{"$f":"'6. UD1 Assumptions'!F33","v":710},{"$f":"'6. UD1 Assumptions'!G33","v":12243},null,{"$f":"'6. UD1 Assumptions'!I33","v":174},{"$f":"'6. UD1 Assumptions'!J33","v":110},{"$f":"'6. UD1 Assumptions'!K33","v":889},{"$f":"'6. UD1 Assumptions'!L33","v":5079},{"$f":"'6. UD1 Assumptions'!M33","v":139},null,{"$f":"'6. UD1 Assumptions'!O33","v":565},{"$f":"'6. UD1 Assumptions'!P33","v":965},{"$f":"'6. UD1 Assumptions'!Q33","v":2271},{"$f":"'6. UD1 Assumptions'!R33","v":5847},{"$f":"'6. UD1 Assumptions'!S33","v":60},{"$f":"'6. UD1 Assumptions'!T33","v":15142},{"$f":"'6. UD1 Assumptions'!U33","v":200},null,{"$f":"'6. UD1 Assumptions'!W33","v":0},{"$f":"'6. UD1 Assumptions'!X33","v":0},{"$f":"'6. UD1 Assumptions'!Y33","v":0},{"$f":"'6. UD1 Assumptions'!Z33","v":47284},{"$f":"'6. UD1 Assumptions'!AA33","v":0},{"$f":"'6. UD1 Assumptions'!AB33","v":0},{"$f":"'6. UD1 Assumptions'!AC33","v":0},{"$f":"'6. UD1 Assumptions'!AD33","v":0},{"$f":"'6. UD1 Assumptions'!AE33","v":0},0,47284,null,47284,0,null,null,null,{"$f":"'6. UD1 Assumptions'!AN33","v":255.82570000000001},null,{"$f":"'6. UD1 Assumptions'!AP33","v":387.70065},null,{"$f":"'6. UD1 Assumptions'!AR33","v":341.90131200000002},null,{"$f":"'6. UD1 Assumptions'!AT33","v":985.42766200000005}]
[2045,{"$f":"'6. UD1 Assumptions'!C34","v":382},{"$f":"'6. UD1 Assumptions'!D34","v":106},{"$f":"'6. UD1 Assumptions'!E34","v":2402},{"$f":"'6. UD1 Assumptions'!F34","v":710},{"$f":"'6. UD1 Assumptions'!G34","v":12243},null,{"$f":"'6. UD1 Assumptions'!I34","v":174},{"$f":"'6. UD1 Assumptions'!J34","v":110},{"$f":"'6. UD1 Assumptions'!K34","v":889},{"$f":"'6. UD1 Assumptions'!L34","v":5079},{"$f":"'6. UD1 Assumptions'!M34","v":139},null,{"$f":"'6. UD1 Assumptions'!O34","v":565},{"$f":"'6. UD1 Assumptions'!P34","v":965},{"$f":"'6. UD1 Assumptions'!Q34","v":2271},{"$f":"'6. UD1 Assumptions'!R34","v":5847},{"$f":"'6. UD1 Assumptions'!S34","v":60},{"$f":"'6. UD1 Assumptions'!T34","v":15142},{"$f":"'6. UD1 Assumptions'!U34","v":205},null,{"$f":"'6. UD1 Assumptions'!W34","v":0},{"$f":"'6. UD1 Assumptions'!X34","v":0},{"$f":"'6. UD1 Assumptions'!Y34","v":0},{"$f":"'6. UD1 Assumptions'!Z34","v":47289},{"$f":"'6. UD1 Assumptions'!AA34","v":0},{"$f":"'6. UD1 Assumptions'!AB34","v":0},{"$f":"'6. UD1 Assumptions'!AC34","v":0},{"$f":"'6. UD1 Assumptions'!AD34","v":0},{"$f":"'6. UD1 Assumptions'!AE34","v":0},0,47289,null,47289,0,null,null,null,{"$f":"'6. UD1 Assumptions'!AN34","v":152.703},null,{"$f":"'6. UD1 Assumptions'!AP34","v":206.24540000000002},null,{"$f":"'6. UD1 Assumptions'!AR34","v":341.90131200000002},null,{"$f":"'6. UD1 Assumptions'!AT34","v":700.84971199999995}]
[2050,{"$f":"'6. UD1 Assumptions'!C35","v":382},{"$f":"'6. UD1 Assumptions'!D35","v":106},{"$f":"'6. UD1 Assumptions'!E35","v":2402},{"$f":"'6. UD1 Assumptions'!F35","v":710},{"$f":"'6. UD1 Assumptions'!G35","v":12243},null,{"$f":"'6. UD1 Assumptions'!I35","v":174},{"$f":"'6. UD1 Assumptions'!J35","v":110},{"$f":"'6. UD1 Assumptions'!K35","v":889},{"$f":"'6. UD1 Assumptions'!L35","v":5079},{"$f":"'6. UD1 Assumptions'!M35","v":139},null,{"$f":"'6. UD1 Assumptions'!O35","v":565},{"$f":"'6. UD1 Assumptions'!P35","v":965},{"$f":"'6. UD1 Assumptions'!Q35","v":2271},{"$f":"'6. UD1 Assumptions'!R35","v":5847},{"$f":"'6. UD1 Assumptions'!S35","v":60},{"$f":"'6. UD1 Assumptions'!T35","v":15142},{"$f":"'6. UD1 Assumptions'!U35","v":213},null,{"$f":"'6. UD1 Assumptions'!W35","v":0},{"$f":"'6. UD1 Assumptions'!X35","v":0},{"$f":"'6. UD1 Assumptions'!Y35","v":0},{"$f":"'6. UD1 Assumptions'!Z35","v":47297},{"$f":"'6. UD1 Assumptions'!AA35","v":0},{"$f":"'6. UD1 Assumptions'!AB35","v":0},{"$f":"'6. UD1 Assumptions'!AC35","v":0},{"$f":"'6. UD1 Assumptions'!AD35","v":0},{"$f":"'6. UD1 Assumptions'!AE35","v":0},0,47297,null,47297,0,null,null,null,{"$f":"'6. UD1 Assumptions'!AN35","v":103.12270000000001},null,{"$f":"'6. UD1 Assumptions'!AP35","v":103.12270000000001},null,{"$f":"'6. UD1 Assumptions'!AR35","v":341.90131200000002},null,{"$f":"'6. UD1 Assumptions'!AT35","v":548.14671199999998}]

{"sheet":"UD2 BAUTrees","index":43,"n_rows":33,"n_cols":45,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,18],[2,21,2,22],[2,25,2,29]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[2006,{"$f":"'6. UD2 Assumptions'!C7","v":408},{"$f":"'6. UD2 Assumptions'!D7","v":116},{"$f":"'6. UD2 Assumptions'!E7","v":2389},{"$f":"'6. UD2 Assumptions'!F7","v":710},{"$f":"'6. UD2 Assumptions'!G7","v":12276},null,{"$f":"'6. UD2 Assumptions'!I7","v":176},{"$f":"'6. UD2 Assumptions'!J7","v":110},{"$f":"'6. UD2 Assumptions'!K7","v":889},{"$f":"'6. UD2 Assumptions'!L7","v":5085},{"$f":"'6. UD2 Assumptions'!M7","v":139},null,{"$f":"'6. UD2 Assumptions'!O7","v":546},{"$f":"'6. UD2 Assumptions'!P7","v":967},{"$f":"'6. UD2 Assumptions'!Q7","v":2684},{"$f":"'6. UD2 Assumptions'!R7","v":5478},{"$f":"'6. UD2 Assumptions'!S7","v":62},{"$f":"'6. UD2 Assumptions'!T7","v":15146},{"$f":"'6. UD2 Assumptions'!U7","v":61},null,{"$f":"'6. UD2 Assumptions'!W7","v":0},{"$f":"'6. UD2 Assumptions'!X7","v":0},{"$f":"'6. UD2 Assumptions'!Y7","v":0},{"$f":"'6. UD2 Assumptions'!Z7","v":47242},{"$f":"'6. UD2 Assumptions'!AA7","v":686},{"$f":"'6. UD2 Assumptions'!AB7","v":6781},{"$f":"'6. UD2 Assumptions'!AC7","v":300},{"$f":"'6. UD2 Assumptions'!AD7","v":60000},{"$f":"'6. UD2 Assumptions'!AE7","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0},null,{"$f":"'6. UD2 Assumptions'!AN7","v":4282.8557769999998},null,{"$f":"'6. UD2 Assumptions'!AP7","v":3133.5314539999999},null,{"$f":"'6. UD2 Assumptions'!AR7","v":1965.1263999999999},null,{"$f":"'6. UD2 Assumptions'!AT7","v":9381.5136309999998}]
[2007,{"$f":"'6. UD2 Assumptions'!C8","v":384},{"$f":"'6. UD2 Assumptions'!D8","v":112},{"$f":"'6. UD2 Assumptions'!E8","v":2410},{"$f":"'6. UD2 Assumptions'!F8","v":710},{"$f":"'6. UD2 Assumptions'!G8","v":12276},null,{"$f":"'6. UD2 Assumptions'!I8","v":176},{"$f":"'6. UD2 Assumptions'!J8","v":110},{"$f":"'6. UD2 Assumptions'!K8","v":889},{"$f":"'6. UD2 Assumptions'!L8","v":5085},{"$f":"'6. UD2 Assumptions'!M8","v":139},null,{"$f":"'6. UD2 Assumptions'!O8","v":546},{"$f":"'6. UD2 Assumptions'!P8","v":967},{"$f":"'6. UD2 Assumptions'!Q8","v":2734},{"$f":"'6. UD2 Assumptions'!R8","v":5461},{"$f":"'6. UD2 Assumptions'!S8","v":62},{"$f":"'6. UD2 Assumptions'!T8","v":15113},{"$f":"'6. UD2 Assumptions'!U8","v":75},null,{"$f":"'6. UD2 Assumptions'!W8","v":0},{"$f":"'6. UD2 Assumptions'!X8","v":0},{"$f":"'6. UD2 Assumptions'!Y8","v":0},{"$f":"'6. UD2 Assumptions'!Z8","v":47249},{"$f":"'6. UD2 Assumptions'!AA8","v":668},{"$f":"'6. UD2 Assumptions'!AB8","v":6336},{"$f":"'6. UD2 Assumptions'!AC8","v":300},{"$f":"'6. UD2 Assumptions'!AD8","v":68520},{"$f":"'6. UD2 Assumptions'!AE8","v":688},{"$f":"SUM(Z6:AD6)","v":76512},{"$f":"Y6+AE6","v":123761},null,47249,{"$f":"Y6-AH6","v":0},123761,{"$f":"AF6-AJ6","v":0},null,{"$f":"'6. UD2 Assumptions'!AN8","v":3483.0196470000005},null,{"$f":"'6. UD2 Assumptions'!AP8","v":3656.6579980000006},null,{"$f":"'6. UD2 Assumptions'!AR8","v":772.670976},null,{"$f":"'6. UD2 Assumptions'!AT8","v":7912.3486210000019}]
[2008,{"$f":"'6. UD2 Assumptions'!C9","v":384},{"$f":"'6. UD2 Assumptions'!D9","v":112},{"$f":"'6. UD2 Assumptions'!E9","v":2413},{"$f":"'6. UD2 Assumptions'!F9","v":710},{"$f":"'6. UD2 Assumptions'!G9","v":12254},null,{"$f":"'6. UD2 Assumptions'!I9","v":176},{"$f":"'6. UD2 Assumptions'!J9","v":110},{"$f":"'6. UD2 Assumptions'!K9","v":889},{"$f":"'6. UD2 Assumptions'!L9","v":5085},{"$f":"'6. UD2 Assumptions'!M9","v":139},null,{"$f":"'6. UD2 Assumptions'!O9","v":550},{"$f":"'6. UD2 Assumptions'!P9","v":967},{"$f":"'6. UD2 Assumptions'!Q9","v":2533},{"$f":"'6. UD2 Assumptions'!R9","v":5632},{"$f":"'6. UD2 Assumptions'!S9","v":62},{"$f":"'6. UD2 Assumptions'!T9","v":15143},{"$f":"'6. UD2 Assumptions'!U9","v":84},null,{"$f":"'6. UD2 Assumptions'!W9","v":0},{"$f":"'6. UD2 Assumptions'!X9","v":0},{"$f":"'6. UD2 Assumptions'!Y9","v":0},{"$f":"'6. UD2 Assumptions'!Z9","v":47243},{"$f":"'6. UD2 Assumptions'!AA9","v":730},{"$f":"'6. UD2 Assumptions'!AB9","v":5810},{"$f":"'6. UD2 Assumptions'!AC9","v":300},{"$f":"'6. UD2 Assumptions'!AD9","v":65440},{"$f":"'6. UD2 Assumptions'!AE9","v":701},72981,120224,null,47243,0,120224,0,null,{"$f":"'6. UD2 Assumptions'!AN9","v":2823.0590419999999},null,{"$f":"'6. UD2 Assumptions'!AP9","v":2673.7308300000004},null,{"$f":"'6. UD2 Assumptions'!AR9","v":568.63232000000005},null,{"$f":"'6. UD2 Assumptions'!AT9","v":6065.422192}]
[2009,{"$f":"'6. UD2 Assumptions'!C10","v":384},{"$f":"'6. UD2 Assumptions'!D10","v":112},{"$f":"'6. UD2 Assumptions'!E10","v":2413},{"$f":"'6. UD2 Assumptions'!F10","v":710},{"$f":"'6. UD2 Assumptions'!G10","v":12254},null,{"$f":"'6. UD2 Assumptions'!I10","v":176},{"$f":"'6. UD2 Assumptions'!J10","v":110},{"$f":"'6. UD2 Assumptions'!K10","v":889},{"$f":"'6. UD2 Assumptions'!L10","v":5085},{"$f":"'6. UD2 Assumptions'!M10","v":139},null,{"$f":"'6. UD2 Assumptions'!O10","v":550},{"$f":"'6. UD2 Assumptions'!P10","v":967},{"$f":"'6. UD2 Assumptions'!Q10","v":2476},{"$f":"'6. UD2 Assumptions'!R10","v":5721},{"$f":"'6. UD2 Assumptions'!S10","v":62},{"$f":"'6. UD2 Assumptions'!T10","v":15111},{"$f":"'6. UD2 Assumptions'!U10","v":98},null,{"$f":"'6. UD2 Assumptions'!W10","v":0},{"$f":"'6. UD2 Assumptions'!X10","v":0},{"$f":"'6. UD2 Assumptions'!Y10","v":0},{"$f":"'6. UD2 Assumptions'!Z10","v":47257},{"$f":"'6. UD2 Assumptions'!AA10","v":765},{"$f":"'6. UD2 Assumptions'!AB10","v":6543},{"$f":"'6. UD2 Assumptions'!AC10","v":300},{"$f":"'6. UD2 Assumptions'!AD10","v":65850},{"$f":"'6. UD2 Assumptions'!AE10","v":713},74171,121428,null,47257,0,121428,0,null,{"$f":"'6. UD2 Assumptions'!AN10","v":2531.7572250000003},null,{"$f":"'6. UD2 Assumptions'!AP10","v":2810.5070809999997},null,{"$f":"'6. UD2 Assumptions'!AR10","v":204.96211199999996},null,{"$f":"'6. UD2 Assumptions'!AT10","v":5547.2264180000002}]
[2010,{"$f":"'6. UD2 Assumptions'!C11","v":382},{"$f":"'6. UD2 Assumptions'!D11","v":112},{"$f":"'6. UD2 Assumptions'!E11","v":2433},{"$f":"'6. UD2 Assumptions'!F11","v":710},{"$f":"'6. UD2 Assumptions'!G11","v":12242},null,{"$f":"'6. UD2 Assumptions'!I11","v":174},{"$f":"'6. UD2 Assumptions'!J11","v":110},{"$f":"'6. UD2 Assumptions'!K11","v":889},{"$f":"'6. UD2 Assumptions'!L11","v":5079},{"$f":"'6. UD2 Assumptions'!M11","v":139},null,{"$f":"'6. UD2 Assumptions'!O11","v":565},{"$f":"'6. UD2 Assumptions'!P11","v":965},{"$f":"'6. UD2 Assumptions'!Q11","v":2382},{"$f":"'6. UD2 Assumptions'!R11","v":5817},{"$f":"'6. UD2 Assumptions'!S11","v":60},{"$f":"'6. UD2 Assumptions'!T11","v":15100},{"$f":"'6. UD2 Assumptions'!U11","v":112},null,{"$f":"'6. UD2 Assumptions'!W11","v":0},{"$f":"'6. UD2 Assumptions'!X11","v":0},{"$f":"'6. UD2 Assumptions'!Y11","v":0},{"$f":"'6. UD2 Assumptions'!Z11","v":47271},{"$f":"'6. UD2 Assumptions'!AA11","v":790},{"$f":"'6. UD2 Assumptions'!AB11","v":7009},{"$f":"'6. UD2 Assumptions'!AC11","v":300},{"$f":"'6. UD2 Assumptions'!AD11","v":64130},{"$f":"'6. UD2 Assumptions'!AE11","v":698},72927,120198,null,47271,0,120198,0,null,{"$f":"'6. UD2 Assumptions'!AN11","v":2504.7232480000002},null,{"$f":"'6. UD2 Assumptions'!AP11","v":4808.8560890000008},null,{"$f":"'6. UD2 Assumptions'!AR11","v":326.98163200000005},null,{"$f":"'6. UD2 Assumptions'!AT11","v":7640.560969000001}]
[2011,{"$f":"'6. UD2 Assumptions'!C12","v":382},{"$f":"'6. UD2 Assumptions'!D12","v":112},{"$f":"'6. UD2 Assumptions'!E12","v":2437},{"$f":"'6. UD2 Assumptions'!F12","v":710},{"$f":"'6. UD2 Assumptions'!G12","v":12242},null,{"$f":"'6. UD2 Assumptions'!I12","v":174},{"$f":"'6. UD2 Assumptions'!J12","v":110},{"$f":"'6. UD2 Assumptions'!K12","v":889},{"$f":"'6. UD2 Assumptions'!L12","v":5079},{"$f":"'6. UD2 Assumptions'!M12","v":139},null,{"$f":"'6. UD2 Assumptions'!O12","v":565},{"$f":"'6. UD2 Assumptions'!P12","v":965},{"$f":"'6. UD2 Assumptions'!Q12","v":2268},{"$f":"'6. UD2 Assumptions'!R12","v":5908},{"$f":"'6. UD2 Assumptions'!S12","v":60},{"$f":"'6. UD2 Assumptions'!T12","v":15100},{"$f":"'6. UD2 Assumptions'!U12","v":127},null,{"$f":"'6. UD2 Assumptions'!W12","v":0},{"$f":"'6. UD2 Assumptions'!X12","v":0},{"$f":"'6. UD2 Assumptions'!Y12","v":0},{"$f":"'6. UD2 Assumptions'!Z12","v":47267},{"$f":"'6. UD2 Assumptions'!AA12","v":874},{"$f":"'6. UD2 Assumptions'!AB12","v":6974},{"$f":"'6. UD2 Assumptions'!AC12","v":300},{"$f":"'6. UD2 Assumptions'!AD12","v":61730},{"$f":"'6. UD2 Assumptions'!AE12","v":651},70529,117796,null,47267,0,117796,0,null,{"$f":"'6. UD2 Assumptions'!AN12","v":2261.2982160000001},null,{"$f":"'6. UD2 Assumptions'!AP12","v":3312.3270680000001},null,{"$f":"'6. UD2 Assumptions'!AR12","v":313.08226559999997},null,{"$f":"'6. UD2 Assumptions'!AT12","v":5886.7075495999998}]
[2012,{"$f":"'6. UD2 Assumptions'!C13","v":382},{"$f":"'6. UD2 Assumptions'!D13","v":112},{"$f":"'6. UD2 Assumptions'!E13","v":2437},{"$f":"'6. UD2 Assumptions'!F13","v":710},{"$f":"'6. UD2 Assumptions'!G13","v":12242},null,{"$f":"'6. UD2 Assumptions'!I13","v":174},{"$f":"'6. UD2 Assumptions'!J13","v":110},{"$f":"'6. UD2 Assumptions'!K13","v":889},{"$f":"'6. UD2 Assumptions'!L13","v":5079},{"$f":"'6. UD2 Assumptions'!M13","v":139},null,{"$f":"'6. UD2 Assumptions'!O13","v":565},{"$f":"'6. UD2 Assumptions'!P13","v":965},{"$f":"'6. UD2 Assumptions'!Q13","v":2203},{"$f":"'6. UD2 Assumptions'!R13","v":5976},{"$f":"'6. UD2 Assumptions'!S13","v":60},{"$f":"'6. UD2 Assumptions'!T13","v":15100},{"$f":"'6. UD2 Assumptions'!U13","v":140},null,{"$f":"'6. UD2 Assumptions'!W13","v":0},{"$f":"'6. UD2 Assumptions'!X13","v":0},{"$f":"'6. UD2 Assumptions'!Y13","v":0},{"$f":"'6. UD2 Assumptions'!Z13","v":47283},{"$f":"'6. UD2 Assumptions'!AA13","v":1003},{"$f":"'6. UD2 Assumptions'!AB13","v":7628},{"$f":"'6. UD2 Assumptions'!AC13","v":305},{"$f":"'6. UD2 Assumptions'!AD13","v":60000},{"$f":"'6. UD2 Assumptions'!AE13","v":651},69587,116870,null,47283,0,116870,0,null,{"$f":"'6. UD2 Assumptions'!AN13","v":1601.3437210000002},null,{"$f":"'6. UD2 Assumptions'!AP13","v":2628.9626719999997},null,{"$f":"'6. UD2 Assumptions'!AR13","v":335.21152000000001},null,{"$f":"'6. UD2 Assumptions'!AT13","v":4565.5179129999997}]
[2013,{"$f":"'6. UD2 Assumptions'!C14","v":382},{"$f":"'6. UD2 Assumptions'!D14","v":111},{"$f":"'6. UD2 Assumptions'!E14","v":2402},{"$f":"'6. UD2 Assumptions'!F14","v":710},{"$f":"'6. UD2 Assumptions'!G14","v":12243},null,{"$f":"'6. UD2 Assumptions'!I14","v":174},{"$f":"'6. UD2 Assumptions'!J14","v":110},{"$f":"'6. UD2 Assumptions'!K14","v":889},{"$f":"'6. UD2 Assumptions'!L14","v":5079},{"$f":"'6. UD2 Assumptions'!M14","v":139},null,{"$f":"'6. UD2 Assumptions'!O14","v":565},{"$f":"'6. UD2 Assumptions'!P14","v":965},{"$f":"'6. UD2 Assumptions'!Q14","v":2245},{"$f":"'6. UD2 Assumptions'!R14","v":5934},{"$f":"'6. UD2 Assumptions'!S14","v":60},{"$f":"'6. UD2 Assumptions'!T14","v":15100},{"$f":"'6. UD2 Assumptions'!U14","v":160},null,{"$f":"'6. UD2 Assumptions'!W14","v":0},{"$f":"'6. UD2 Assumptions'!X14","v":0},{"$f":"'6. UD2 Assumptions'!Y14","v":0},{"$f":"'6. UD2 Assumptions'!Z14","v":47268},{"$f":"'6. UD2 Assumptions'!AA14","v":1111},{"$f":"'6. UD2 Assumptions'!AB14","v":7410},{"$f":"'6. UD2 Assumptions'!AC14","v":310},{"$f":"'6. UD2 Assumptions'!AD14","v":56464},{"$f":"'6. UD2 Assumptions'!AE14","v":672},65967,113235,null,47268,0,113235,0,null,{"$f":"'6. UD2 Assumptions'!AN14","v":735.98127199999999},null,{"$f":"'6. UD2 Assumptions'!AP14","v":2007.9723990000002},null,{"$f":"'6. UD2 Assumptions'!AR14","v":348.458752},null,{"$f":"'6. UD2 Assumptions'!AT14","v":3092.4124230000002}]
[2014,{"$f":"'6. UD2 Assumptions'!C15","v":382},{"$f":"'6. UD2 Assumptions'!D15","v":106},{"$f":"'6. UD2 Assumptions'!E15","v":2402},{"$f":"'6. UD2 Assumptions'!F15","v":710},{"$f":"'6. UD2 Assumptions'!G15","v":12243},null,{"$f":"'6. UD2 Assumptions'!I15","v":174},{"$f":"'6. UD2 Assumptions'!J15","v":110},{"$f":"'6. UD2 Assumptions'!K15","v":889},{"$f":"'6. UD2 Assumptions'!L15","v":5079},{"$f":"'6. UD2 Assumptions'!M15","v":139},null,{"$f":"'6. UD2 Assumptions'!O15","v":565},{"$f":"'6. UD2 Assumptions'!P15","v":965},{"$f":"'6. UD2 Assumptions'!Q15","v":2271},{"$f":"'6. UD2 Assumptions'!R15","v":5866},{"$f":"'6. UD2 Assumptions'!S15","v":60},{"$f":"'6. UD2 Assumptions'!T15","v":15142},{"$f":"'6. UD2 Assumptions'!U15","v":181},null,{"$f":"'6. UD2 Assumptions'!W15","v":0},{"$f":"'6. UD2 Assumptions'!X15","v":0},{"$f":"'6. UD2 Assumptions'!Y15","v":0},{"$f":"'6. UD2 Assumptions'!Z15","v":47284},{"$f":"'6. UD2 Assumptions'!AA15","v":1111},{"$f":"'6. UD2 Assumptions'!AB15","v":7410},{"$f":"'6. UD2 Assumptions'!AC15","v":310},{"$f":"'6. UD2 Assumptions'!AD15","v":56464},{"$f":"'6. UD2 Assumptions'!AE15","v":672},65967,113251,null,47284,0,113251,0,null,{"$f":"'6. UD2 Assumptions'!AN15","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP15","v":1866.0603639999999},null,{"$f":"'6. UD2 Assumptions'!AR15","v":765.03065600000002},null,{"$f":"'6. UD2 Assumptions'!AT15","v":3264.8234159999997}]
[2015,{"$f":"'6. UD2 Assumptions'!C16","v":382},{"$f":"'6. UD2 Assumptions'!D16","v":106},{"$f":"'6. UD2 Assumptions'!E16","v":2402},{"$f":"'6. UD2 Assumptions'!F16","v":710},{"$f":"'6. UD2 Assumptions'!G16","v":12243},null,{"$f":"'6. UD2 Assumptions'!I16","v":174},{"$f":"'6. UD2 Assumptions'!J16","v":110},{"$f":"'6. UD2 Assumptions'!K16","v":889},{"$f":"'6. UD2 Assumptions'!L16","v":5079},{"$f":"'6. UD2 Assumptions'!M16","v":139},null,{"$f":"'6. UD2 Assumptions'!O16","v":565},{"$f":"'6. UD2 Assumptions'!P16","v":965},{"$f":"'6. UD2 Assumptions'!Q16","v":2271},{"$f":"'6. UD2 Assumptions'!R16","v":5832},{"$f":"'6. UD2 Assumptions'!S16","v":60},{"$f":"'6. UD2 Assumptions'!T16","v":15142},{"$f":"'6. UD2 Assumptions'!U16","v":182},null,{"$f":"'6. UD2 Assumptions'!W16","v":0},{"$f":"'6. UD2 Assumptions'!X16","v":0},{"$f":"'6. UD2 Assumptions'!Y16","v":0},{"$f":"'6. UD2 Assumptions'!Z16","v":47251},{"$f":"'6. UD2 Assumptions'!AA16","v":1111},{"$f":"'6. UD2 Assumptions'!AB16","v":7410},{"$f":"'6. UD2 Assumptions'!AC16","v":310},{"$f":"'6. UD2 Assumptions'!AD16","v":56464},{"$f":"'6. UD2 Assumptions'!AE16","v":672},65967,113218,null,47251,0,113218,0,null,{"$f":"'6. UD2 Assumptions'!AN16","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP16","v":1734.2071773343039},null,{"$f":"'6. UD2 Assumptions'!AR16","v":424.77924035555566},null,{"$f":"'6. UD2 Assumptions'!AT16","v":2792.7188136898594}]
[2016,{"$f":"'6. UD2 Assumptions'!C17","v":382},{"$f":"'6. UD2 Assumptions'!D17","v":106},{"$f":"'6. UD2 Assumptions'!E17","v":2402},{"$f":"'6. UD2 Assumptions'!F17","v":710},{"$f":"'6. UD2 Assumptions'!G17","v":12243},null,{"$f":"'6. UD2 Assumptions'!I17","v":174},{"$f":"'6. UD2 Assumptions'!J17","v":110},{"$f":"'6. UD2 Assumptions'!K17","v":889},{"$f":"'6. UD2 Assumptions'!L17","v":5079},{"$f":"'6. UD2 Assumptions'!M17","v":139},null,{"$f":"'6. UD2 Assumptions'!O17","v":565},{"$f":"'6. UD2 Assumptions'!P17","v":965},{"$f":"'6. UD2 Assumptions'!Q17","v":2271},{"$f":"'6. UD2 Assumptions'!R17","v":5837},{"$f":"'6. UD2 Assumptions'!S17","v":60},{"$f":"'6. UD2 Assumptions'!T17","v":15142},{"$f":"'6. UD2 Assumptions'!U17","v":183},null,{"$f":"'6. UD2 Assumptions'!W17","v":0},{"$f":"'6. UD2 Assumptions'!X17","v":0},{"$f":"'6. UD2 Assumptions'!Y17","v":0},{"$f":"'6. UD2 Assumptions'!Z17","v":47257},{"$f":"'6. UD2 Assumptions'!AA17","v":1111},{"$f":"'6. UD2 Assumptions'!AB17","v":7410},{"$f":"'6. UD2 Assumptions'!AC17","v":310},{"$f":"'6. UD2 Assumptions'!AD17","v":56464},{"$f":"'6. UD2 Assumptions'!AE17","v":672},65967,113224,null,47257,0,113224,0,null,{"$f":"'6. UD2 Assumptions'!AN17","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP17","v":1611.6978159978828},null,{"$f":"'6. UD2 Assumptions'!AR17","v":414.07344388148152},null,{"$f":"'6. UD2 Assumptions'!AT17","v":2659.5036558793645}]
[2017,{"$f":"'6. UD2 Assumptions'!C18","v":382},{"$f":"'6. UD2 Assumptions'!D18","v":106},{"$f":"'6. UD2 Assumptions'!E18","v":2402},{"$f":"'6. UD2 Assumptions'!F18","v":710},{"$f":"'6. UD2 Assumptions'!G18","v":12243},null,{"$f":"'6. UD2 Assumptions'!I18","v":174},{"$f":"'6. UD2 Assumptions'!J18","v":110},{"$f":"'6. UD2 Assumptions'!K18","v":889},{"$f":"'6. UD2 Assumptions'!L18","v":5079},{"$f":"'6. UD2 Assumptions'!M18","v":139},null,{"$f":"'6. UD2 Assumptions'!O18","v":565},{"$f":"'6. UD2 Assumptions'!P18","v":965},{"$f":"'6. UD2 Assumptions'!Q18","v":2271},{"$f":"'6. UD2 Assumptions'!R18","v":5842},{"$f":"'6. UD2 Assumptions'!S18","v":60},{"$f":"'6. UD2 Assumptions'!T18","v":15142},{"$f":"'6. UD2 Assumptions'!U18","v":184},null,{"$f":"'6. UD2 Assumptions'!W18","v":0},{"$f":"'6. UD2 Assumptions'!X18","v":0},{"$f":"'6. UD2 Assumptions'!Y18","v":0},{"$f":"'6. UD2 Assumptions'!Z18","v":47263},{"$f":"'6. UD2 Assumptions'!AA18","v":1111},{"$f":"'6. UD2 Assumptions'!AB18","v":7410},{"$f":"'6. UD2 Assumptions'!AC18","v":310},{"$f":"'6. UD2 Assumptions'!AD18","v":56464},{"$f":"'6. UD2 Assumptions'!AE18","v":672},65967,113230,null,47263,0,113230,0,null,{"$f":"'6. UD2 Assumptions'!AN18","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP18","v":1497.8682256455554},null,{"$f":"'6. UD2 Assumptions'!AR18","v":389.78932085466391},null,{"$f":"'6. UD2 Assumptions'!AT18","v":2521.3899425002191}]
[2018,{"$f":"'6. UD2 Assumptions'!C19","v":382},{"$f":"'6. UD2 Assumptions'!D19","v":106},{"$f":"'6. UD2 Assumptions'!E19","v":2402},{"$f":"'6. UD2 Assumptions'!F19","v":710},{"$f":"'6. UD2 Assumptions'!G19","v":12243},null,{"$f":"'6. UD2 Assumptions'!I19","v":174},{"$f":"'6. UD2 Assumptions'!J19","v":110},{"$f":"'6. UD2 Assumptions'!K19","v":889},{"$f":"'6. UD2 Assumptions'!L19","v":5079},{"$f":"'6. UD2 Assumptions'!M19","v":139},null,{"$f":"'6. UD2 Assumptions'!O19","v":565},{"$f":"'6. UD2 Assumptions'!P19","v":965},{"$f":"'6. UD2 Assumptions'!Q19","v":2271},{"$f":"'6. UD2 Assumptions'!R19","v":5847},{"$f":"'6. UD2 Assumptions'!S19","v":60},{"$f":"'6. UD2 Assumptions'!T19","v":15142},{"$f":"'6. UD2 Assumptions'!U19","v":185},null,{"$f":"'6. UD2 Assumptions'!W19","v":0},{"$f":"'6. UD2 Assumptions'!X19","v":0},{"$f":"'6. UD2 Assumptions'!Y19","v":0},{"$f":"'6. UD2 Assumptions'!Z19","v":47269},{"$f":"'6. UD2 Assumptions'!AA19","v":1111},{"$f":"'6. UD2 Assumptions'!AB19","v":7410},{"$f":"'6. UD2 Assumptions'!AC19","v":310},{"$f":"'6. UD2 Assumptions'!AD19","v":56464},{"$f":"'6. UD2 Assumptions'!AE19","v":672},65967,113236,null,47269,0,113236,0,null,{"$f":"'6. UD2 Assumptions'!AN19","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP19","v":1392.1016775782759},null,{"$f":"'6. UD2 Assumptions'!AR19","v":392.42571229520462},null,{"$f":"'6. UD2 Assumptions'!AT19","v":2418.2597858734803}]
[2019,{"$f":"'6. UD2 Assumptions'!C20","v":382},{"$f":"'6. UD2 Assumptions'!D20","v":106},{"$f":"'6. UD2 Assumptions'!E20","v":2402},{"$f":"'6. UD2 Assumptions'!F20","v":710},{"$f":"'6. UD2 Assumptions'!G20","v":12243},null,{"$f":"'6. UD2 Assumptions'!I20","v":174},{"$f":"'6. UD2 Assumptions'!J20","v":110},{"$f":"'6. UD2 Assumptions'!K20","v":889},{"$f":"'6. UD2 Assumptions'!L20","v":5079},{"$f":"'6. UD2 Assumptions'!M20","v":139},null,{"$f":"'6. UD2 Assumptions'!O20","v":565},{"$f":"'6. UD2 Assumptions'!P20","v":965},{"$f":"'6. UD2 Assumptions'!Q20","v":2271},{"$f":"'6. UD2 Assumptions'!R20","v":5847},{"$f":"'6. UD2 Assumptions'!S20","v":60},{"$f":"'6. UD2 Assumptions'!T20","v":15142},{"$f":"'6. UD2 Assumptions'!U20","v":186},null,{"$f":"'6. UD2 Assumptions'!W20","v":0},{"$f":"'6. UD2 Assumptions'!X20","v":0},{"$f":"'6. UD2 Assumptions'!Y20","v":0},{"$f":"'6. UD2 Assumptions'!Z20","v":47270},{"$f":"'6. UD2 Assumptions'!AA20","v":1111},{"$f":"'6. UD2 Assumptions'!AB20","v":7410},{"$f":"'6. UD2 Assumptions'!AC20","v":310},{"$f":"'6. UD2 Assumptions'!AD20","v":56464},{"$f":"'6. UD2 Assumptions'!AE20","v":672},65967,113237,null,47270,0,113237,0,null,{"$f":"'6. UD2 Assumptions'!AN20","v":633.73239599999988},null,{"$f":"'6. UD2 Assumptions'!AP20","v":1293.8253867956814},null,{"$f":"'6. UD2 Assumptions'!AR20","v":406.88354243544057},null,{"$f":"'6. UD2 Assumptions'!AT20","v":2334.4413252311219}]
[2020,{"$f":"'6. UD2 Assumptions'!C21","v":382},{"$f":"'6. UD2 Assumptions'!D21","v":106},{"$f":"'6. UD2 Assumptions'!E21","v":2402},{"$f":"'6. UD2 Assumptions'!F21","v":710},{"$f":"'6. UD2 Assumptions'!G21","v":12243},null,{"$f":"'6. UD2 Assumptions'!I21","v":174},{"$f":"'6. UD2 Assumptions'!J21","v":110},{"$f":"'6. UD2 Assumptions'!K21","v":889},{"$f":"'6. UD2 Assumptions'!L21","v":5079},{"$f":"'6. UD2 Assumptions'!M21","v":139},null,{"$f":"'6. UD2 Assumptions'!O21","v":565},{"$f":"'6. UD2 Assumptions'!P21","v":965},{"$f":"'6. UD2 Assumptions'!Q21","v":2271},{"$f":"'6. UD2 Assumptions'!R21","v":5847},{"$f":"'6. UD2 Assumptions'!S21","v":60},{"$f":"'6. UD2 Assumptions'!T21","v":15142},{"$f":"'6. UD2 Assumptions'!U21","v":187},null,{"$f":"'6. UD2 Assumptions'!W21","v":0},{"$f":"'6. UD2 Assumptions'!X21","v":0},{"$f":"'6. UD2 Assumptions'!Y21","v":0},{"$f":"'6. UD2 Assumptions'!Z21","v":47271},{"$f":"'6. UD2 Assumptions'!AA21","v":1111},{"$f":"'6. UD2 Assumptions'!AB21","v":7410},{"$f":"'6. UD2 Assumptions'!AC21","v":310},{"$f":"'6. UD2 Assumptions'!AD21","v":56464},{"$f":"'6. UD2 Assumptions'!AE21","v":672},65967,113238,null,47271,0,113238,0,null,{"$f":"'6. UD2 Assumptions'!AN21","v":578.20462199999997},null,{"$f":"'6. UD2 Assumptions'!AP21","v":1202.5073723594628},null,{"$f":"'6. UD2 Assumptions'!AR21","v":420.2704593713172},null,{"$f":"'6. UD2 Assumptions'!AT21","v":2200.98245373078}]
[2021,{"$f":"'6. UD2 Assumptions'!C22","v":382},{"$f":"'6. UD2 Assumptions'!D22","v":106},{"$f":"'6. UD2 Assumptions'!E22","v":2402},{"$f":"'6. UD2 Assumptions'!F22","v":710},{"$f":"'6. UD2 Assumptions'!G22","v":12243},null,{"$f":"'6. UD2 Assumptions'!I22","v":174},{"$f":"'6. UD2 Assumptions'!J22","v":110},{"$f":"'6. UD2 Assumptions'!K22","v":889},{"$f":"'6. UD2 Assumptions'!L22","v":5079},{"$f":"'6. UD2 Assumptions'!M22","v":139},null,{"$f":"'6. UD2 Assumptions'!O22","v":565},{"$f":"'6. UD2 Assumptions'!P22","v":965},{"$f":"'6. UD2 Assumptions'!Q22","v":2271},{"$f":"'6. UD2 Assumptions'!R22","v":5847},{"$f":"'6. UD2 Assumptions'!S22","v":60},{"$f":"'6. UD2 Assumptions'!T22","v":15142},{"$f":"'6. UD2 Assumptions'!U22","v":188},null,{"$f":"'6. UD2 Assumptions'!W22","v":0},{"$f":"'6. UD2 Assumptions'!X22","v":0},{"$f":"'6. UD2 Assumptions'!Y22","v":0},{"$f":"'6. UD2 Assumptions'!Z22","v":47272},{"$f":"'6. UD2 Assumptions'!AA22","v":1111},{"$f":"'6. UD2 Assumptions'!AB22","v":7410},{"$f":"'6. UD2 Assumptions'!AC22","v":310},{"$f":"'6. UD2 Assumptions'!AD22","v":56464},{"$f":"'6. UD2 Assumptions'!AE22","v":672},65967,113239,null,47272,0,113239,0,null,{"$f":"'6. UD2 Assumptions'!AN22","v":578.20462199999997},null,{"$f":"'6. UD2 Assumptions'!AP22","v":1117.6535426627943},null,{"$f":"'6. UD2 Assumptions'!AR22","v":431.77875631429509},null,{"$f":"'6. UD2 Assumptions'!AT22","v":2127.6369209770892}]
[2022,{"$f":"'6. UD2 Assumptions'!C23","v":382},{"$f":"'6. UD2 Assumptions'!D23","v":106},{"$f":"'6. UD2 Assumptions'!E23","v":2402},{"$f":"'6. UD2 Assumptions'!F23","v":710},{"$f":"'6. UD2 Assumptions'!G23","v":12243},null,{"$f":"'6. UD2 Assumptions'!I23","v":174},{"$f":"'6. UD2 Assumptions'!J23","v":110},{"$f":"'6. UD2 Assumptions'!K23","v":889},{"$f":"'6. UD2 Assumptions'!L23","v":5079},{"$f":"'6. UD2 Assumptions'!M23","v":139},null,{"$f":"'6. UD2 Assumptions'!O23","v":565},{"$f":"'6. UD2 Assumptions'!P23","v":965},{"$f":"'6. UD2 Assumptions'!Q23","v":2271},{"$f":"'6. UD2 Assumptions'!R23","v":5847},{"$f":"'6. UD2 Assumptions'!S23","v":60},{"$f":"'6. UD2 Assumptions'!T23","v":15142},{"$f":"'6. UD2 Assumptions'!U23","v":189},null,{"$f":"'6. UD2 Assumptions'!W23","v":0},{"$f":"'6. UD2 Assumptions'!X23","v":0},{"$f":"'6. UD2 Assumptions'!Y23","v":0},{"$f":"'6. UD2 Assumptions'!Z23","v":47273},{"$f":"'6. UD2 Assumptions'!AA23","v":1111},{"$f":"'6. UD2 Assumptions'!AB23","v":7410},{"$f":"'6. UD2 Assumptions'!AC23","v":310},{"$f":"'6. UD2 Assumptions'!AD23","v":56464},{"$f":"'6. UD2 Assumptions'!AE23","v":672},65967,113240,null,47273,0,113240,0,null,{"$f":"'6. UD2 Assumptions'!AN23","v":578.20462199999997},null,{"$f":"'6. UD2 Assumptions'!AP23","v":1038.8049894541894},null,{"$f":"'6. UD2 Assumptions'!AR23","v":443.97461240644088},null,{"$f":"'6. UD2 Assumptions'!AT23","v":2060.9842238606302}]
[2023,{"$f":"'6. UD2 Assumptions'!C24","v":382},{"$f":"'6. UD2 Assumptions'!D24","v":106},{"$f":"'6. UD2 Assumptions'!E24","v":2402},{"$f":"'6. UD2 Assumptions'!F24","v":710},{"$f":"'6. UD2 Assumptions'!G24","v":12243},null,{"$f":"'6. UD2 Assumptions'!I24","v":174},{"$f":"'6. UD2 Assumptions'!J24","v":110},{"$f":"'6. UD2 Assumptions'!K24","v":889},{"$f":"'6. UD2 Assumptions'!L24","v":5079},{"$f":"'6. UD2 Assumptions'!M24","v":139},null,{"$f":"'6. UD2 Assumptions'!O24","v":565},{"$f":"'6. UD2 Assumptions'!P24","v":965},{"$f":"'6. UD2 Assumptions'!Q24","v":2271},{"$f":"'6. UD2 Assumptions'!R24","v":5847},{"$f":"'6. UD2 Assumptions'!S24","v":60},{"$f":"'6. UD2 Assumptions'!T24","v":15142},{"$f":"'6. UD2 Assumptions'!U24","v":190},null,{"$f":"'6. UD2 Assumptions'!W24","v":0},{"$f":"'6. UD2 Assumptions'!X24","v":0},{"$f":"'6. UD2 Assumptions'!Y24","v":0},{"$f":"'6. UD2 Assumptions'!Z24","v":47274},{"$f":"'6. UD2 Assumptions'!AA24","v":1111},{"$f":"'6. UD2 Assumptions'!AB24","v":7410},{"$f":"'6. UD2 Assumptions'!AC24","v":310},{"$f":"'6. UD2 Assumptions'!AD24","v":56464},{"$f":"'6. UD2 Assumptions'!AE24","v":672},65967,113241,null,47274,0,113241,0,null,{"$f":"'6. UD2 Assumptions'!AN24","v":578.20462199999997},null,{"$f":"'6. UD2 Assumptions'!AP24","v":965.53547562687743},null,{"$f":"'6. UD2 Assumptions'!AR24","v":432.06379374284359},null,{"$f":"'6. UD2 Assumptions'!AT24","v":1975.803891369721}]
[2024,{"$f":"'6. UD2 Assumptions'!C25","v":382},{"$f":"'6. UD2 Assumptions'!D25","v":106},{"$f":"'6. UD2 Assumptions'!E25","v":2402},{"$f":"'6. UD2 Assumptions'!F25","v":710},{"$f":"'6. UD2 Assumptions'!G25","v":12243},null,{"$f":"'6. UD2 Assumptions'!I25","v":174},{"$f":"'6. UD2 Assumptions'!J25","v":110},{"$f":"'6. UD2 Assumptions'!K25","v":889},{"$f":"'6. UD2 Assumptions'!L25","v":5079},{"$f":"'6. UD2 Assumptions'!M25","v":139},null,{"$f":"'6. UD2 Assumptions'!O25","v":565},{"$f":"'6. UD2 Assumptions'!P25","v":965},{"$f":"'6. UD2 Assumptions'!Q25","v":2271},{"$f":"'6. UD2 Assumptions'!R25","v":5847},{"$f":"'6. UD2 Assumptions'!S25","v":60},{"$f":"'6. UD2 Assumptions'!T25","v":15142},{"$f":"'6. UD2 Assumptions'!U25","v":191},null,{"$f":"'6. UD2 Assumptions'!W25","v":0},{"$f":"'6. UD2 Assumptions'!X25","v":0},{"$f":"'6. UD2 Assumptions'!Y25","v":0},{"$f":"'6. UD2 Assumptions'!Z25","v":47275},{"$f":"'6. UD2 Assumptions'!AA25","v":1111},{"$f":"'6. UD2 Assumptions'!AB25","v":7410},{"$f":"'6. UD2 Assumptions'!AC25","v":310},{"$f":"'6. UD2 Assumptions'!AD25","v":56464},{"$f":"'6. UD2 Assumptions'!AE25","v":672},65967,113242,null,47275,0,113242,0,null,{"$f":"'6. UD2 Assumptions'!AN25","v":578.20462199999997},null,{"$f":"'6. UD2 Assumptions'!AP25","v":897.44910286362961},null,{"$f":"'6. UD2 Assumptions'!AR25","v":416.45187703410386},null,{"$f":"'6. UD2 Assumptions'!AT25","v":1892.1056018977333}]
[2025,{"$f":"'6. UD2 Assumptions'!C26","v":382},{"$f":"'6. UD2 Assumptions'!D26","v":106},{"$f":"'6. UD2 Assumptions'!E26","v":2402},{"$f":"'6. UD2 Assumptions'!F26","v":710},{"$f":"'6. UD2 Assumptions'!G26","v":12243},null,{"$f":"'6. UD2 Assumptions'!I26","v":174},{"$f":"'6. UD2 Assumptions'!J26","v":110},{"$f":"'6. UD2 Assumptions'!K26","v":889},{"$f":"'6. UD2 Assumptions'!L26","v":5079},{"$f":"'6. UD2 Assumptions'!M26","v":139},null,{"$f":"'6. UD2 Assumptions'!O26","v":565},{"$f":"'6. UD2 Assumptions'!P26","v":965},{"$f":"'6. UD2 Assumptions'!Q26","v":2271},{"$f":"'6. UD2 Assumptions'!R26","v":5847},{"$f":"'6. UD2 Assumptions'!S26","v":60},{"$f":"'6. UD2 Assumptions'!T26","v":15142},{"$f":"'6. UD2 Assumptions'!U26","v":192},null,{"$f":"'6. UD2 Assumptions'!W26","v":0},{"$f":"'6. UD2 Assumptions'!X26","v":0},{"$f":"'6. UD2 Assumptions'!Y26","v":0},{"$f":"'6. UD2 Assumptions'!Z26","v":47276},{"$f":"'6. UD2 Assumptions'!AA26","v":1111},{"$f":"'6. UD2 Assumptions'!AB26","v":7410},{"$f":"'6. UD2 Assumptions'!AC26","v":310},{"$f":"'6. UD2 Assumptions'!AD26","v":56464},{"$f":"'6. UD2 Assumptions'!AE26","v":672},65967,113243,null,47276,0,113243,0,null,{"$f":"'6. UD2 Assumptions'!AN26","v":525.03700000000003},null,{"$f":"'6. UD2 Assumptions'!AP26","v":834.17814622795413},null,{"$f":"'6. UD2 Assumptions'!AR26","v":417.62232403171566},null,{"$f":"'6. UD2 Assumptions'!AT26","v":1776.8374702596698}]
[2026,{"$f":"'6. UD2 Assumptions'!C27","v":382},{"$f":"'6. UD2 Assumptions'!D27","v":106},{"$f":"'6. UD2 Assumptions'!E27","v":2402},{"$f":"'6. UD2 Assumptions'!F27","v":710},{"$f":"'6. UD2 Assumptions'!G27","v":12243},null,{"$f":"'6. UD2 Assumptions'!I27","v":174},{"$f":"'6. UD2 Assumptions'!J27","v":110},{"$f":"'6. UD2 Assumptions'!K27","v":889},{"$f":"'6. UD2 Assumptions'!L27","v":5079},{"$f":"'6. UD2 Assumptions'!M27","v":139},null,{"$f":"'6. UD2 Assumptions'!O27","v":565},{"$f":"'6. UD2 Assumptions'!P27","v":965},{"$f":"'6. UD2 Assumptions'!Q27","v":2271},{"$f":"'6. UD2 Assumptions'!R27","v":5847},{"$f":"'6. UD2 Assumptions'!S27","v":60},{"$f":"'6. UD2 Assumptions'!T27","v":15142},{"$f":"'6. UD2 Assumptions'!U27","v":193},null,{"$f":"'6. UD2 Assumptions'!W27","v":0},{"$f":"'6. UD2 Assumptions'!X27","v":0},{"$f":"'6. UD2 Assumptions'!Y27","v":0},{"$f":"'6. UD2 Assumptions'!Z27","v":47277},{"$f":"'6. UD2 Assumptions'!AA27","v":1111},{"$f":"'6. UD2 Assumptions'!AB27","v":7410},{"$f":"'6. UD2 Assumptions'!AC27","v":310},{"$f":"'6. UD2 Assumptions'!AD27","v":56464},{"$f":"'6. UD2 Assumptions'!AE27","v":672},65967,113244,null,47277,0,113244,0,null,{"$f":"'6. UD2 Assumptions'!AN27","v":525.03700000000003},null,{"$f":"'6. UD2 Assumptions'!AP27","v":775.38104372138878},null,{"$f":"'6. UD2 Assumptions'!AR27","v":419.16381209581971},null,{"$f":"'6. UD2 Assumptions'!AT27","v":1719.5818558172086}]
[2027,{"$f":"'6. UD2 Assumptions'!C28","v":382},{"$f":"'6. UD2 Assumptions'!D28","v":106},{"$f":"'6. UD2 Assumptions'!E28","v":2402},{"$f":"'6. UD2 Assumptions'!F28","v":710},{"$f":"'6. UD2 Assumptions'!G28","v":12243},null,{"$f":"'6. UD2 Assumptions'!I28","v":174},{"$f":"'6. UD2 Assumptions'!J28","v":110},{"$f":"'6. UD2 Assumptions'!K28","v":889},{"$f":"'6. UD2 Assumptions'!L28","v":5079},{"$f":"'6. UD2 Assumptions'!M28","v":139},null,{"$f":"'6. UD2 Assumptions'!O28","v":565},{"$f":"'6. UD2 Assumptions'!P28","v":965},{"$f":"'6. UD2 Assumptions'!Q28","v":2271},{"$f":"'6. UD2 Assumptions'!R28","v":5847},{"$f":"'6. UD2 Assumptions'!S28","v":60},{"$f":"'6. UD2 Assumptions'!T28","v":15142},{"$f":"'6. UD2 Assumptions'!U28","v":194},null,{"$f":"'6. UD2 Assumptions'!W28","v":0},{"$f":"'6. UD2 Assumptions'!X28","v":0},{"$f":"'6. UD2 Assumptions'!Y28","v":0},{"$f":"'6. UD2 Assumptions'!Z28","v":47278},{"$f":"'6. UD2 Assumptions'!AA28","v":1111},{"$f":"'6. UD2 Assumptions'!AB28","v":7410},{"$f":"'6. UD2 Assumptions'!AC28","v":310},{"$f":"'6. UD2 Assumptions'!AD28","v":56464},{"$f":"'6. UD2 Assumptions'!AE28","v":672},65967,113245,null,47278,0,113245,0,null,{"$f":"'6. UD2 Assumptions'!AN28","v":525.03700000000003},null,{"$f":"'6. UD2 Assumptions'!AP28","v":720.74052968842989},null,{"$f":"'6. UD2 Assumptions'!AR28","v":421.03615224274193},null,{"$f":"'6. UD2 Assumptions'!AT28","v":1666.8136819311719}]
[2028,{"$f":"'6. UD2 Assumptions'!C29","v":382},{"$f":"'6. UD2 Assumptions'!D29","v":106},{"$f":"'6. UD2 Assumptions'!E29","v":2402},{"$f":"'6. UD2 Assumptions'!F29","v":710},{"$f":"'6. UD2 Assumptions'!G29","v":12243},null,{"$f":"'6. UD2 Assumptions'!I29","v":174},{"$f":"'6. UD2 Assumptions'!J29","v":110},{"$f":"'6. UD2 Assumptions'!K29","v":889},{"$f":"'6. UD2 Assumptions'!L29","v":5079},{"$f":"'6. UD2 Assumptions'!M29","v":139},null,{"$f":"'6. UD2 Assumptions'!O29","v":565},{"$f":"'6. UD2 Assumptions'!P29","v":965},{"$f":"'6. UD2 Assumptions'!Q29","v":2271},{"$f":"'6. UD2 Assumptions'!R29","v":5847},{"$f":"'6. UD2 Assumptions'!S29","v":60},{"$f":"'6. UD2 Assumptions'!T29","v":15142},{"$f":"'6. UD2 Assumptions'!U29","v":195},null,{"$f":"'6. UD2 Assumptions'!W29","v":0},{"$f":"'6. UD2 Assumptions'!X29","v":0},{"$f":"'6. UD2 Assumptions'!Y29","v":0},{"$f":"'6. UD2 Assumptions'!Z29","v":47279},{"$f":"'6. UD2 Assumptions'!AA29","v":1111},{"$f":"'6. UD2 Assumptions'!AB29","v":7410},{"$f":"'6. UD2 Assumptions'!AC29","v":310},{"$f":"'6. UD2 Assumptions'!AD29","v":56464},{"$f":"'6. UD2 Assumptions'!AE29","v":672},65967,113246,null,47279,0,113246,0,null,{"$f":"'6. UD2 Assumptions'!AN29","v":525.03700000000003},null,{"$f":"'6. UD2 Assumptions'!AP29","v":669.9619017503253},null,{"$f":"'6. UD2 Assumptions'!AR29","v":423.8758167982416},null,{"$f":"'6. UD2 Assumptions'!AT29","v":1618.874718548567}]
[2029,{"$f":"'6. UD2 Assumptions'!C30","v":382},{"$f":"'6. UD2 Assumptions'!D30","v":106},{"$f":"'6. UD2 Assumptions'!E30","v":2402},{"$f":"'6. UD2 Assumptions'!F30","v":710},{"$f":"'6. UD2 Assumptions'!G30","v":12243},null,{"$f":"'6. UD2 Assumptions'!I30","v":174},{"$f":"'6. UD2 Assumptions'!J30","v":110},{"$f":"'6. UD2 Assumptions'!K30","v":889},{"$f":"'6. UD2 Assumptions'!L30","v":5079},{"$f":"'6. UD2 Assumptions'!M30","v":139},null,{"$f":"'6. UD2 Assumptions'!O30","v":565},{"$f":"'6. UD2 Assumptions'!P30","v":965},{"$f":"'6. UD2 Assumptions'!Q30","v":2271},{"$f":"'6. UD2 Assumptions'!R30","v":5847},{"$f":"'6. UD2 Assumptions'!S30","v":60},{"$f":"'6. UD2 Assumptions'!T30","v":15142},{"$f":"'6. UD2 Assumptions'!U30","v":196},null,{"$f":"'6. UD2 Assumptions'!W30","v":0},{"$f":"'6. UD2 Assumptions'!X30","v":0},{"$f":"'6. UD2 Assumptions'!Y30","v":0},{"$f":"'6. UD2 Assumptions'!Z30","v":47280},{"$f":"'6. UD2 Assumptions'!AA30","v":1111},{"$f":"'6. UD2 Assumptions'!AB30","v":7410},{"$f":"'6. UD2 Assumptions'!AC30","v":310},{"$f":"'6. UD2 Assumptions'!AD30","v":56464},{"$f":"'6. UD2 Assumptions'!AE30","v":672},65967,113247,null,47280,0,113247,0,null,{"$f":"'6. UD2 Assumptions'!AN30","v":525.03700000000003},null,{"$f":"'6. UD2 Assumptions'!AP30","v":622.77141169097672},null,{"$f":"'6. UD2 Assumptions'!AR30","v":425.12630302211403},null,{"$f":"'6. UD2 Assumptions'!AT30","v":1572.9347147130907}]
[2030,{"$f":"'6. UD2 Assumptions'!C31","v":382},{"$f":"'6. UD2 Assumptions'!D31","v":106},{"$f":"'6. UD2 Assumptions'!E31","v":2402},{"$f":"'6. UD2 Assumptions'!F31","v":710},{"$f":"'6. UD2 Assumptions'!G31","v":12243},null,{"$f":"'6. UD2 Assumptions'!I31","v":174},{"$f":"'6. UD2 Assumptions'!J31","v":110},{"$f":"'6. UD2 Assumptions'!K31","v":889},{"$f":"'6. UD2 Assumptions'!L31","v":5079},{"$f":"'6. UD2 Assumptions'!M31","v":139},null,{"$f":"'6. UD2 Assumptions'!O31","v":565},{"$f":"'6. UD2 Assumptions'!P31","v":965},{"$f":"'6. UD2 Assumptions'!Q31","v":2271},{"$f":"'6. UD2 Assumptions'!R31","v":5847},{"$f":"'6. UD2 Assumptions'!S31","v":60},{"$f":"'6. UD2 Assumptions'!T31","v":15142},{"$f":"'6. UD2 Assumptions'!U31","v":197},null,{"$f":"'6. UD2 Assumptions'!W31","v":0},{"$f":"'6. UD2 Assumptions'!X31","v":0},{"$f":"'6. UD2 Assumptions'!Y31","v":0},{"$f":"'6. UD2 Assumptions'!Z31","v":47281},{"$f":"'6. UD2 Assumptions'!AA31","v":1111},{"$f":"'6. UD2 Assumptions'!AB31","v":7410},{"$f":"'6. UD2 Assumptions'!AC31","v":310},{"$f":"'6. UD2 Assumptions'!AD31","v":56464},{"$f":"'6. UD2 Assumptions'!AE31","v":672},65967,113248,null,47281,0,113248,0,null,{"$f":"'6. UD2 Assumptions'!AN31","v":433.31885},null,{"$f":"'6. UD2 Assumptions'!AP31","v":578.91477140674954},null,{"$f":"'6. UD2 Assumptions'!AR31","v":424.9789632415181},null,{"$f":"'6. UD2 Assumptions'!AT31","v":1437.2125846482677}]
[2035,{"$f":"'6. UD2 Assumptions'!C32","v":382},{"$f":"'6. UD2 Assumptions'!D32","v":106},{"$f":"'6. UD2 Assumptions'!E32","v":2402},{"$f":"'6. UD2 Assumptions'!F32","v":710},{"$f":"'6. UD2 Assumptions'!G32","v":12243},null,{"$f":"'6. UD2 Assumptions'!I32","v":174},{"$f":"'6. UD2 Assumptions'!J32","v":110},{"$f":"'6. UD2 Assumptions'!K32","v":889},{"$f":"'6. UD2 Assumptions'!L32","v":5079},{"$f":"'6. UD2 Assumptions'!M32","v":139},null,{"$f":"'6. UD2 Assumptions'!O32","v":565},{"$f":"'6. UD2 Assumptions'!P32","v":965},{"$f":"'6. UD2 Assumptions'!Q32","v":2271},{"$f":"'6. UD2 Assumptions'!R32","v":5847},{"$f":"'6. UD2 Assumptions'!S32","v":60},{"$f":"'6. UD2 Assumptions'!T32","v":15142},{"$f":"'6. UD2 Assumptions'!U32","v":198},null,{"$f":"'6. UD2 Assumptions'!W32","v":0},{"$f":"'6. UD2 Assumptions'!X32","v":0},{"$f":"'6. UD2 Assumptions'!Y32","v":0},{"$f":"'6. UD2 Assumptions'!Z32","v":47282},{"$f":"'6. UD2 Assumptions'!AA32","v":0},{"$f":"'6. UD2 Assumptions'!AB32","v":0},{"$f":"'6. UD2 Assumptions'!AC32","v":0},{"$f":"'6. UD2 Assumptions'!AD32","v":0},{"$f":"'6. UD2 Assumptions'!AE32","v":0},0,47282,null,47282,0,null,null,null,{"$f":"'6. UD2 Assumptions'!AN32","v":305.40600000000001},null,{"$f":"'6. UD2 Assumptions'!AP32","v":490.82335},null,{"$f":"'6. UD2 Assumptions'!AR32","v":341.90131200000002},null,{"$f":"'6. UD2 Assumptions'!AT32","v":1138.130662}]
[2040,{"$f":"'6. UD2 Assumptions'!C33","v":382},{"$f":"'6. UD2 Assumptions'!D33","v":106},{"$f":"'6. UD2 Assumptions'!E33","v":2402},{"$f":"'6. UD2 Assumptions'!F33","v":710},{"$f":"'6. UD2 Assumptions'!G33","v":12243},null,{"$f":"'6. UD2 Assumptions'!I33","v":174},{"$f":"'6. UD2 Assumptions'!J33","v":110},{"$f":"'6. UD2 Assumptions'!K33","v":889},{"$f":"'6. UD2 Assumptions'!L33","v":5079},{"$f":"'6. UD2 Assumptions'!M33","v":139},null,{"$f":"'6. UD2 Assumptions'!O33","v":565},{"$f":"'6. UD2 Assumptions'!P33","v":965},{"$f":"'6. UD2 Assumptions'!Q33","v":2271},{"$f":"'6. UD2 Assumptions'!R33","v":5847},{"$f":"'6. UD2 Assumptions'!S33","v":60},{"$f":"'6. UD2 Assumptions'!T33","v":15142},{"$f":"'6. UD2 Assumptions'!U33","v":200},null,{"$f":"'6. UD2 Assumptions'!W33","v":0},{"$f":"'6. UD2 Assumptions'!X33","v":0},{"$f":"'6. UD2 Assumptions'!Y33","v":0},{"$f":"'6. UD2 Assumptions'!Z33","v":47284},{"$f":"'6. UD2 Assumptions'!AA33","v":0},{"$f":"'6. UD2 Assumptions'!AB33","v":0},{"$f":"'6. UD2 Assumptions'!AC33","v":0},{"$f":"'6. UD2 Assumptions'!AD33","v":0},{"$f":"'6. UD2 Assumptions'!AE33","v":0},0,47284,null,47284,0,null,null,null,{"$f":"'6. UD2 Assumptions'!AN33","v":255.82570000000001},null,{"$f":"'6. UD2 Assumptions'!AP33","v":387.70065},null,{"$f":"'6. UD2 Assumptions'!AR33","v":341.90131200000002},null,{"$f":"'6. UD2 Assumptions'!AT33","v":985.42766200000005}]
[2045,{"$f":"'6. UD2 Assumptions'!C34","v":382},{"$f":"'6. UD2 Assumptions'!D34","v":106},{"$f":"'6. UD2 Assumptions'!E34","v":2402},{"$f":"'6. UD2 Assumptions'!F34","v":710},{"$f":"'6. UD2 Assumptions'!G34","v":12243},null,{"$f":"'6. UD2 Assumptions'!I34","v":174},{"$f":"'6. UD2 Assumptions'!J34","v":110},{"$f":"'6. UD2 Assumptions'!K34","v":889},{"$f":"'6. UD2 Assumptions'!L34","v":5079},{"$f":"'6. UD2 Assumptions'!M34","v":139},null,{"$f":"'6. UD2 Assumptions'!O34","v":565},{"$f":"'6. UD2 Assumptions'!P34","v":965},{"$f":"'6. UD2 Assumptions'!Q34","v":2271},{"$f":"'6. UD2 Assumptions'!R34","v":5847},{"$f":"'6. UD2 Assumptions'!S34","v":60},{"$f":"'6. UD2 Assumptions'!T34","v":15142},{"$f":"'6. UD2 Assumptions'!U34","v":205},null,{"$f":"'6. UD2 Assumptions'!W34","v":0},{"$f":"'6. UD2 Assumptions'!X34","v":0},{"$f":"'6. UD2 Assumptions'!Y34","v":0},{"$f":"'6. UD2 Assumptions'!Z34","v":47289},{"$f":"'6. UD2 Assumptions'!AA34","v":0},{"$f":"'6. UD2 Assumptions'!AB34","v":0},{"$f":"'6. UD2 Assumptions'!AC34","v":0},{"$f":"'6. UD2 Assumptions'!AD34","v":0},{"$f":"'6. UD2 Assumptions'!AE34","v":0},0,47289,null,47289,0,null,null,null,{"$f":"'6. UD2 Assumptions'!AN34","v":152.703},null,{"$f":"'6. UD2 Assumptions'!AP34","v":206.24540000000002},null,{"$f":"'6. UD2 Assumptions'!AR34","v":341.90131200000002},null,{"$f":"'6. UD2 Assumptions'!AT34","v":700.84971199999995}]
[2050,{"$f":"'6. UD2 Assumptions'!C35","v":382},{"$f":"'6. UD2 Assumptions'!D35","v":106},{"$f":"'6. UD2 Assumptions'!E35","v":2402},{"$f":"'6. UD2 Assumptions'!F35","v":710},{"$f":"'6. UD2 Assumptions'!G35","v":12243},null,{"$f":"'6. UD2 Assumptions'!I35","v":174},{"$f":"'6. UD2 Assumptions'!J35","v":110},{"$f":"'6. UD2 Assumptions'!K35","v":889},{"$f":"'6. UD2 Assumptions'!L35","v":5079},{"$f":"'6. UD2 Assumptions'!M35","v":139},null,{"$f":"'6. UD2 Assumptions'!O35","v":565},{"$f":"'6. UD2 Assumptions'!P35","v":965},{"$f":"'6. UD2 Assumptions'!Q35","v":2271},{"$f":"'6. UD2 Assumptions'!R35","v":5847},{"$f":"'6. UD2 Assumptions'!S35","v":60},{"$f":"'6. UD2 Assumptions'!T35","v":15142},{"$f":"'6. UD2 Assumptions'!U35","v":213},null,{"$f":"'6. UD2 Assumptions'!W35","v":0},{"$f":"'6. UD2 Assumptions'!X35","v":0},{"$f":"'6. UD2 Assumptions'!Y35","v":0},{"$f":"'6. UD2 Assumptions'!Z35","v":47297},{"$f":"'6. UD2 Assumptions'!AA35","v":0},{"$f":"'6. UD2 Assumptions'!AB35","v":0},{"$f":"'6. UD2 Assumptions'!AC35","v":0},{"$f":"'6. UD2 Assumptions'!AD35","v":0},{"$f":"'6. UD2 Assumptions'!AE35","v":0},0,47297,null,47297,0,null,null,null,{"$f":"'6. UD2 Assumptions'!AN35","v":103.12270000000001},null,{"$f":"'6. UD2 Assumptions'!AP35","v":103.12270000000001},null,{"$f":"'6. UD2 Assumptions'!AR35","v":341.90131200000002},null,{"$f":"'6. UD2 Assumptions'!AT35","v":548.14671199999998}]

{"sheet":"Sce1Trees","index":44,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,21,2,22],[2,25,2,29],[2,1,2,5],[2,7,2,11],[2,13,2,18]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. TNC Assumptions'!B39","v":2006},{"$f":"'6. TNC Assumptions'!C39","v":408},{"$f":"'6. TNC Assumptions'!D39","v":116},{"$f":"'6. TNC Assumptions'!E39","v":2389},{"$f":"'6. TNC Assumptions'!F39","v":710},{"$f":"'6. TNC Assumptions'!G39","v":12276},null,{"$f":"'6. TNC Assumptions'!I39","v":176},{"$f":"'6. TNC Assumptions'!J39","v":110},{"$f":"'6. TNC Assumptions'!K39","v":889},{"$f":"'6. TNC Assumptions'!L39","v":5085},{"$f":"'6. TNC Assumptions'!M39","v":139},null,{"$f":"'6. TNC Assumptions'!O39","v":546},{"$f":"'6. TNC Assumptions'!P39","v":967},{"$f":"'6. TNC Assumptions'!Q39","v":2684},{"$f":"'6. TNC Assumptions'!R39","v":5478},{"$f":"'6. TNC Assumptions'!S39","v":62},{"$f":"'6. TNC Assumptions'!T39","v":15146},{"$f":"'6. TNC Assumptions'!U39","v":61},null,{"$f":"'6. TNC Assumptions'!W39","v":0},{"$f":"'6. TNC Assumptions'!X39","v":0},{"$f":"'6. TNC Assumptions'!Y39","v":0},{"$f":"'6. TNC Assumptions'!Z39","v":47242},{"$f":"'6. TNC Assumptions'!AA39","v":686},{"$f":"'6. TNC Assumptions'!AB39","v":6781},{"$f":"'6. TNC Assumptions'!AC39","v":300},{"$f":"'6. TNC Assumptions'!AD39","v":60000},{"$f":"'6. TNC Assumptions'!AE39","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. TNC Assumptions'!B40","v":2007},{"$f":"'6. TNC Assumptions'!C40","v":384},{"$f":"'6. TNC Assumptions'!D40","v":112},{"$f":"'6. TNC Assumptions'!E40","v":2410},{"$f":"'6. TNC Assumptions'!F40","v":710},{"$f":"'6. TNC Assumptions'!G40","v":12276},null,{"$f":"'6. TNC Assumptions'!I40","v":176},{"$f":"'6. TNC Assumptions'!J40","v":110},{"$f":"'6. TNC Assumptions'!K40","v":889},{"$f":"'6. TNC Assumptions'!L40","v":5085},{"$f":"'6. TNC Assumptions'!M40","v":139},null,{"$f":"'6. TNC Assumptions'!O40","v":546},{"$f":"'6. TNC Assumptions'!P40","v":967},{"$f":"'6. TNC Assumptions'!Q40","v":2734},{"$f":"'6. TNC Assumptions'!R40","v":5461},{"$f":"'6. TNC Assumptions'!S40","v":62},{"$f":"'6. TNC Assumptions'!T40","v":15113},{"$f":"'6. TNC Assumptions'!U40","v":75},null,{"$f":"'6. TNC Assumptions'!W40","v":0},{"$f":"'6. TNC Assumptions'!X40","v":0},{"$f":"'6. TNC Assumptions'!Y40","v":0},{"$f":"'6. TNC Assumptions'!Z40","v":47249},{"$f":"'6. TNC Assumptions'!AA40","v":668},{"$f":"'6. TNC Assumptions'!AB40","v":6336},{"$f":"'6. TNC Assumptions'!AC40","v":300},{"$f":"'6. TNC Assumptions'!AD40","v":68520},{"$f":"'6. TNC Assumptions'!AE40","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. TNC Assumptions'!B41","v":2008},{"$f":"'6. TNC Assumptions'!C41","v":384},{"$f":"'6. TNC Assumptions'!D41","v":112},{"$f":"'6. TNC Assumptions'!E41","v":2413},{"$f":"'6. TNC Assumptions'!F41","v":710},{"$f":"'6. TNC Assumptions'!G41","v":12254},null,{"$f":"'6. TNC Assumptions'!I41","v":176},{"$f":"'6. TNC Assumptions'!J41","v":110},{"$f":"'6. TNC Assumptions'!K41","v":889},{"$f":"'6. TNC Assumptions'!L41","v":5085},{"$f":"'6. TNC Assumptions'!M41","v":139},null,{"$f":"'6. TNC Assumptions'!O41","v":550},{"$f":"'6. TNC Assumptions'!P41","v":967},{"$f":"'6. TNC Assumptions'!Q41","v":2533},{"$f":"'6. TNC Assumptions'!R41","v":5632},{"$f":"'6. TNC Assumptions'!S41","v":62},{"$f":"'6. TNC Assumptions'!T41","v":15143},{"$f":"'6. TNC Assumptions'!U41","v":84},null,{"$f":"'6. TNC Assumptions'!W41","v":0},{"$f":"'6. TNC Assumptions'!X41","v":0},{"$f":"'6. TNC Assumptions'!Y41","v":0},{"$f":"'6. TNC Assumptions'!Z41","v":47243},{"$f":"'6. TNC Assumptions'!AA41","v":730},{"$f":"'6. TNC Assumptions'!AB41","v":5810},{"$f":"'6. TNC Assumptions'!AC41","v":300},{"$f":"'6. TNC Assumptions'!AD41","v":65440},{"$f":"'6. TNC Assumptions'!AE41","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. TNC Assumptions'!B42","v":2009},{"$f":"'6. TNC Assumptions'!C42","v":384},{"$f":"'6. TNC Assumptions'!D42","v":112},{"$f":"'6. TNC Assumptions'!E42","v":2413},{"$f":"'6. TNC Assumptions'!F42","v":710},{"$f":"'6. TNC Assumptions'!G42","v":12254},null,{"$f":"'6. TNC Assumptions'!I42","v":176},{"$f":"'6. TNC Assumptions'!J42","v":110},{"$f":"'6. TNC Assumptions'!K42","v":889},{"$f":"'6. TNC Assumptions'!L42","v":5085},{"$f":"'6. TNC Assumptions'!M42","v":139},null,{"$f":"'6. TNC Assumptions'!O42","v":550},{"$f":"'6. TNC Assumptions'!P42","v":967},{"$f":"'6. TNC Assumptions'!Q42","v":2476},{"$f":"'6. TNC Assumptions'!R42","v":5721},{"$f":"'6. TNC Assumptions'!S42","v":62},{"$f":"'6. TNC Assumptions'!T42","v":15111},{"$f":"'6. TNC Assumptions'!U42","v":98},null,{"$f":"'6. TNC Assumptions'!W42","v":0},{"$f":"'6. TNC Assumptions'!X42","v":0},{"$f":"'6. TNC Assumptions'!Y42","v":0},{"$f":"'6. TNC Assumptions'!Z42","v":47257},{"$f":"'6. TNC Assumptions'!AA42","v":765},{"$f":"'6. TNC Assumptions'!AB42","v":6543},{"$f":"'6. TNC Assumptions'!AC42","v":300},{"$f":"'6. TNC Assumptions'!AD42","v":65850},{"$f":"'6. TNC Assumptions'!AE42","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. TNC Assumptions'!B43","v":2010},{"$f":"'6. TNC Assumptions'!C43","v":382},{"$f":"'6. TNC Assumptions'!D43","v":112},{"$f":"'6. TNC Assumptions'!E43","v":2433},{"$f":"'6. TNC Assumptions'!F43","v":710},{"$f":"'6. TNC Assumptions'!G43","v":12242},null,{"$f":"'6. TNC Assumptions'!I43","v":174},{"$f":"'6. TNC Assumptions'!J43","v":110},{"$f":"'6. TNC Assumptions'!K43","v":889},{"$f":"'6. TNC Assumptions'!L43","v":5079},{"$f":"'6. TNC Assumptions'!M43","v":139},null,{"$f":"'6. TNC Assumptions'!O43","v":565},{"$f":"'6. TNC Assumptions'!P43","v":965},{"$f":"'6. TNC Assumptions'!Q43","v":2382},{"$f":"'6. TNC Assumptions'!R43","v":5817},{"$f":"'6. TNC Assumptions'!S43","v":60},{"$f":"'6. TNC Assumptions'!T43","v":15100},{"$f":"'6. TNC Assumptions'!U43","v":112},null,{"$f":"'6. TNC Assumptions'!W43","v":0},{"$f":"'6. TNC Assumptions'!X43","v":0},{"$f":"'6. TNC Assumptions'!Y43","v":0},{"$f":"'6. TNC Assumptions'!Z43","v":47271},{"$f":"'6. TNC Assumptions'!AA43","v":790},{"$f":"'6. TNC Assumptions'!AB43","v":7009},{"$f":"'6. TNC Assumptions'!AC43","v":300},{"$f":"'6. TNC Assumptions'!AD43","v":64130},{"$f":"'6. TNC Assumptions'!AE43","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. TNC Assumptions'!B44","v":2011},{"$f":"'6. TNC Assumptions'!C44","v":382},{"$f":"'6. TNC Assumptions'!D44","v":112},{"$f":"'6. TNC Assumptions'!E44","v":2437},{"$f":"'6. TNC Assumptions'!F44","v":710},{"$f":"'6. TNC Assumptions'!G44","v":12242},null,{"$f":"'6. TNC Assumptions'!I44","v":174},{"$f":"'6. TNC Assumptions'!J44","v":110},{"$f":"'6. TNC Assumptions'!K44","v":889},{"$f":"'6. TNC Assumptions'!L44","v":5079},{"$f":"'6. TNC Assumptions'!M44","v":139},null,{"$f":"'6. TNC Assumptions'!O44","v":565},{"$f":"'6. TNC Assumptions'!P44","v":965},{"$f":"'6. TNC Assumptions'!Q44","v":2268},{"$f":"'6. TNC Assumptions'!R44","v":5908},{"$f":"'6. TNC Assumptions'!S44","v":60},{"$f":"'6. TNC Assumptions'!T44","v":15100},{"$f":"'6. TNC Assumptions'!U44","v":127},null,{"$f":"'6. TNC Assumptions'!W44","v":0},{"$f":"'6. TNC Assumptions'!X44","v":0},{"$f":"'6. TNC Assumptions'!Y44","v":0},{"$f":"'6. TNC Assumptions'!Z44","v":47267},{"$f":"'6. TNC Assumptions'!AA44","v":874},{"$f":"'6. TNC Assumptions'!AB44","v":6974},{"$f":"'6. TNC Assumptions'!AC44","v":300},{"$f":"'6. TNC Assumptions'!AD44","v":61730},{"$f":"'6. TNC Assumptions'!AE44","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. TNC Assumptions'!B45","v":2012},{"$f":"'6. TNC Assumptions'!C45","v":382},{"$f":"'6. TNC Assumptions'!D45","v":112},{"$f":"'6. TNC Assumptions'!E45","v":2437},{"$f":"'6. TNC Assumptions'!F45","v":710},{"$f":"'6. TNC Assumptions'!G45","v":12242},null,{"$f":"'6. TNC Assumptions'!I45","v":174},{"$f":"'6. TNC Assumptions'!J45","v":110},{"$f":"'6. TNC Assumptions'!K45","v":889},{"$f":"'6. TNC Assumptions'!L45","v":5079},{"$f":"'6. TNC Assumptions'!M45","v":139},null,{"$f":"'6. TNC Assumptions'!O45","v":565},{"$f":"'6. TNC Assumptions'!P45","v":965},{"$f":"'6. TNC Assumptions'!Q45","v":2203},{"$f":"'6. TNC Assumptions'!R45","v":5976},{"$f":"'6. TNC Assumptions'!S45","v":60},{"$f":"'6. TNC Assumptions'!T45","v":15100},{"$f":"'6. TNC Assumptions'!U45","v":140},null,{"$f":"'6. TNC Assumptions'!W45","v":0},{"$f":"'6. TNC Assumptions'!X45","v":0},{"$f":"'6. TNC Assumptions'!Y45","v":0},{"$f":"'6. TNC Assumptions'!Z45","v":47283},{"$f":"'6. TNC Assumptions'!AA45","v":1003},{"$f":"'6. TNC Assumptions'!AB45","v":7628},{"$f":"'6. TNC Assumptions'!AC45","v":305},{"$f":"'6. TNC Assumptions'!AD45","v":60000},{"$f":"'6. TNC Assumptions'!AE45","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. TNC Assumptions'!B46","v":2013},{"$f":"'6. TNC Assumptions'!C46","v":382},{"$f":"'6. TNC Assumptions'!D46","v":111},{"$f":"'6. TNC Assumptions'!E46","v":2402},{"$f":"'6. TNC Assumptions'!F46","v":710},{"$f":"'6. TNC Assumptions'!G46","v":12243},null,{"$f":"'6. TNC Assumptions'!I46","v":174},{"$f":"'6. TNC Assumptions'!J46","v":110},{"$f":"'6. TNC Assumptions'!K46","v":889},{"$f":"'6. TNC Assumptions'!L46","v":5079},{"$f":"'6. TNC Assumptions'!M46","v":139},null,{"$f":"'6. TNC Assumptions'!O46","v":565},{"$f":"'6. TNC Assumptions'!P46","v":965},{"$f":"'6. TNC Assumptions'!Q46","v":2245},{"$f":"'6. TNC Assumptions'!R46","v":5934},{"$f":"'6. TNC Assumptions'!S46","v":60},{"$f":"'6. TNC Assumptions'!T46","v":15100},{"$f":"'6. TNC Assumptions'!U46","v":160},null,{"$f":"'6. TNC Assumptions'!W46","v":0},{"$f":"'6. TNC Assumptions'!X46","v":0},{"$f":"'6. TNC Assumptions'!Y46","v":0},{"$f":"'6. TNC Assumptions'!Z46","v":47268},{"$f":"'6. TNC Assumptions'!AA46","v":1111},{"$f":"'6. TNC Assumptions'!AB46","v":7410},{"$f":"'6. TNC Assumptions'!AC46","v":310},{"$f":"'6. TNC Assumptions'!AD46","v":56464},{"$f":"'6. TNC Assumptions'!AE46","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. TNC Assumptions'!B47","v":2014},{"$f":"'6. TNC Assumptions'!C47","v":382},{"$f":"'6. TNC Assumptions'!D47","v":106},{"$f":"'6. TNC Assumptions'!E47","v":2402},{"$f":"'6. TNC Assumptions'!F47","v":710},{"$f":"'6. TNC Assumptions'!G47","v":12243},null,{"$f":"'6. TNC Assumptions'!I47","v":174},{"$f":"'6. TNC Assumptions'!J47","v":110},{"$f":"'6. TNC Assumptions'!K47","v":889},{"$f":"'6. TNC Assumptions'!L47","v":5079},{"$f":"'6. TNC Assumptions'!M47","v":139},null,{"$f":"'6. TNC Assumptions'!O47","v":565},{"$f":"'6. TNC Assumptions'!P47","v":965},{"$f":"'6. TNC Assumptions'!Q47","v":2271},{"$f":"'6. TNC Assumptions'!R47","v":5866},{"$f":"'6. TNC Assumptions'!S47","v":60},{"$f":"'6. TNC Assumptions'!T47","v":15142},{"$f":"'6. TNC Assumptions'!U47","v":181},null,{"$f":"'6. TNC Assumptions'!W47","v":0},{"$f":"'6. TNC Assumptions'!X47","v":0},{"$f":"'6. TNC Assumptions'!Y47","v":0},{"$f":"'6. TNC Assumptions'!Z47","v":47284},{"$f":"'6. TNC Assumptions'!AA47","v":1111},{"$f":"'6. TNC Assumptions'!AB47","v":7410},{"$f":"'6. TNC Assumptions'!AC47","v":310},{"$f":"'6. TNC Assumptions'!AD47","v":56464},{"$f":"'6. TNC Assumptions'!AE47","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. TNC Assumptions'!B48","v":2015},{"$f":"'6. TNC Assumptions'!C48","v":382},{"$f":"'6. TNC Assumptions'!D48","v":106},{"$f":"'6. TNC Assumptions'!E48","v":2402},{"$f":"'6. TNC Assumptions'!F48","v":710},{"$f":"'6. TNC Assumptions'!G48","v":12243},null,{"$f":"'6. TNC Assumptions'!I48","v":174},{"$f":"'6. TNC Assumptions'!J48","v":110},{"$f":"'6. TNC Assumptions'!K48","v":889},{"$f":"'6. TNC Assumptions'!L48","v":5079},{"$f":"'6. TNC Assumptions'!M48","v":139},null,{"$f":"'6. TNC Assumptions'!O48","v":565},{"$f":"'6. TNC Assumptions'!P48","v":965},{"$f":"'6. TNC Assumptions'!Q48","v":2271},{"$f":"'6. TNC Assumptions'!R48","v":5832},{"$f":"'6. TNC Assumptions'!S48","v":60},{"$f":"'6. TNC Assumptions'!T48","v":15142},{"$f":"'6. TNC Assumptions'!U48","v":182},null,{"$f":"'6. TNC Assumptions'!W48","v":0},{"$f":"'6. TNC Assumptions'!X48","v":0},{"$f":"'6. TNC Assumptions'!Y48","v":0},{"$f":"'6. TNC Assumptions'!Z48","v":47251},{"$f":"'6. TNC Assumptions'!AA48","v":1111},{"$f":"'6. TNC Assumptions'!AB48","v":7410},{"$f":"'6. TNC Assumptions'!AC48","v":310},{"$f":"'6. TNC Assumptions'!AD48","v":56464},{"$f":"'6. TNC Assumptions'!AE48","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. TNC Assumptions'!B49","v":2016},{"$f":"'6. TNC Assumptions'!C49","v":382},{"$f":"'6. TNC Assumptions'!D49","v":108.28},{"$f":"'6. TNC Assumptions'!E49","v":2402},{"$f":"'6. TNC Assumptions'!F49","v":711.82},{"$f":"'6. TNC Assumptions'!G49","v":12249.23},null,{"$f":"'6. TNC Assumptions'!I49","v":174},{"$f":"'6. TNC Assumptions'!J49","v":110.63454545454546},{"$f":"'6. TNC Assumptions'!K49","v":890.27},{"$f":"'6. TNC Assumptions'!L49","v":5081.82},{"$f":"'6. TNC Assumptions'!M49","v":139.91},null,{"$f":"'6. TNC Assumptions'!O49","v":565},{"$f":"'6. TNC Assumptions'!P49","v":965},{"$f":"'6. TNC Assumptions'!Q49","v":2274.4499999999998},{"$f":"'6. TNC Assumptions'!R49","v":5837},{"$f":"'6. TNC Assumptions'!S49","v":61.25},{"$f":"'6. TNC Assumptions'!T49","v":15146.58},{"$f":"'6. TNC Assumptions'!U49","v":183},null,{"$f":"'6. TNC Assumptions'!W49","v":0},{"$f":"'6. TNC Assumptions'!X49","v":0},{"$f":"'6. TNC Assumptions'!Y49","v":0},{"$f":"'6. TNC Assumptions'!Z49","v":47282.244545454545},{"$f":"'6. TNC Assumptions'!AA49","v":1111},{"$f":"'6. TNC Assumptions'!AB49","v":7410},{"$f":"'6. TNC Assumptions'!AC49","v":310},{"$f":"'6. TNC Assumptions'!AD49","v":56464},{"$f":"'6. TNC Assumptions'!AE49","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B50","v":2017},{"$f":"'6. TNC Assumptions'!C50","v":382},{"$f":"'6. TNC Assumptions'!D50","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E50","v":2402},{"$f":"'6. TNC Assumptions'!F50","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G50","v":12258.117184730743},null,{"$f":"'6. TNC Assumptions'!I50","v":174},{"$f":"'6. TNC Assumptions'!J50","v":111.48492699277271},{"$f":"'6. TNC Assumptions'!K50","v":891.96588982981712},{"$f":"'6. TNC Assumptions'!L50","v":5085.8421836934294},{"$f":"'6. TNC Assumptions'!M50","v":141.12831165935137},null,{"$f":"'6. TNC Assumptions'!O50","v":565},{"$f":"'6. TNC Assumptions'!P50","v":965},{"$f":"'6. TNC Assumptions'!Q50","v":2279.0785182828331},{"$f":"'6. TNC Assumptions'!R50","v":5842},{"$f":"'6. TNC Assumptions'!S50","v":62.925178531608118},{"$f":"'6. TNC Assumptions'!T50","v":15153.115076020273},{"$f":"'6. TNC Assumptions'!U50","v":184},null,{"$f":"'6. TNC Assumptions'!W50","v":0},{"$f":"'6. TNC Assumptions'!X50","v":0},{"$f":"'6. TNC Assumptions'!Y50","v":0},{"$f":"'6. TNC Assumptions'!Z50","v":47323.244545454545},{"$f":"'6. TNC Assumptions'!AA50","v":1111},{"$f":"'6. TNC Assumptions'!AB50","v":7410},{"$f":"'6. TNC Assumptions'!AC50","v":310},{"$f":"'6. TNC Assumptions'!AD50","v":56464},{"$f":"'6. TNC Assumptions'!AE50","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B51","v":2018},{"$f":"'6. TNC Assumptions'!C51","v":382},{"$f":"'6. TNC Assumptions'!D51","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E51","v":2402},{"$f":"'6. TNC Assumptions'!F51","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G51","v":12269.086509884117},null,{"$f":"'6. TNC Assumptions'!I51","v":174},{"$f":"'6. TNC Assumptions'!J51","v":112.35960514637789},{"$f":"'6. TNC Assumptions'!K51","v":893.71023365477186},{"$f":"'6. TNC Assumptions'!L51","v":5090.8067075664621},{"$f":"'6. TNC Assumptions'!M51","v":142.38143222325562},null,{"$f":"'6. TNC Assumptions'!O51","v":565},{"$f":"'6. TNC Assumptions'!P51","v":965},{"$f":"'6. TNC Assumptions'!Q51","v":2283.8392799451758},{"$f":"'6. TNC Assumptions'!R51","v":5847},{"$f":"'6. TNC Assumptions'!S51","v":64.648219306976472},{"$f":"'6. TNC Assumptions'!T51","v":15161.181226993865},{"$f":"'6. TNC Assumptions'!U51","v":185},null,{"$f":"'6. TNC Assumptions'!W51","v":0},{"$f":"'6. TNC Assumptions'!X51","v":0},{"$f":"'6. TNC Assumptions'!Y51","v":0},{"$f":"'6. TNC Assumptions'!Z51","v":47369.244545454545},{"$f":"'6. TNC Assumptions'!AA51","v":1111},{"$f":"'6. TNC Assumptions'!AB51","v":7410},{"$f":"'6. TNC Assumptions'!AC51","v":310},{"$f":"'6. TNC Assumptions'!AD51","v":56464},{"$f":"'6. TNC Assumptions'!AE51","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B52","v":2019},{"$f":"'6. TNC Assumptions'!C52","v":382},{"$f":"'6. TNC Assumptions'!D52","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E52","v":2402},{"$f":"'6. TNC Assumptions'!F52","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G52","v":12282.174909214848},null,{"$f":"'6. TNC Assumptions'!I52","v":174},{"$f":"'6. TNC Assumptions'!J52","v":113.25416234892863},{"$f":"'6. TNC Assumptions'!K52","v":895.49422165756641},{"$f":"'6. TNC Assumptions'!L52","v":5096.7302871876946},{"$f":"'6. TNC Assumptions'!M52","v":143.66303279997587},null,{"$f":"'6. TNC Assumptions'!O52","v":565},{"$f":"'6. TNC Assumptions'!P52","v":965},{"$f":"'6. TNC Assumptions'!Q52","v":2288.7082407362082},{"$f":"'6. TNC Assumptions'!R52","v":5847},{"$f":"'6. TNC Assumptions'!S52","v":66.410420099966828},{"$f":"'6. TNC Assumptions'!T52","v":15170.805611678266},{"$f":"'6. TNC Assumptions'!U52","v":186},null,{"$f":"'6. TNC Assumptions'!W52","v":0},{"$f":"'6. TNC Assumptions'!X52","v":0},{"$f":"'6. TNC Assumptions'!Y52","v":0},{"$f":"'6. TNC Assumptions'!Z52","v":47415.244545454545},{"$f":"'6. TNC Assumptions'!AA52","v":1111},{"$f":"'6. TNC Assumptions'!AB52","v":7410},{"$f":"'6. TNC Assumptions'!AC52","v":310},{"$f":"'6. TNC Assumptions'!AD52","v":56464},{"$f":"'6. TNC Assumptions'!AE52","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B53","v":2020},{"$f":"'6. TNC Assumptions'!C53","v":382},{"$f":"'6. TNC Assumptions'!D53","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E53","v":2402},{"$f":"'6. TNC Assumptions'!F53","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G53","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I53","v":174},{"$f":"'6. TNC Assumptions'!J53","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K53","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M53","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O53","v":565},{"$f":"'6. TNC Assumptions'!P53","v":965},{"$f":"'6. TNC Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R53","v":5847},{"$f":"'6. TNC Assumptions'!S53","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T53","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U53","v":187},null,{"$f":"'6. TNC Assumptions'!W53","v":0},{"$f":"'6. TNC Assumptions'!X53","v":0},{"$f":"'6. TNC Assumptions'!Y53","v":0},{"$f":"'6. TNC Assumptions'!Z53","v":47466.244545454552},{"$f":"'6. TNC Assumptions'!AA53","v":1111},{"$f":"'6. TNC Assumptions'!AB53","v":7410},{"$f":"'6. TNC Assumptions'!AC53","v":310},{"$f":"'6. TNC Assumptions'!AD53","v":56464},{"$f":"'6. TNC Assumptions'!AE53","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B54","v":2021},{"$f":"'6. TNC Assumptions'!C54","v":382},{"$f":"'6. TNC Assumptions'!D54","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E54","v":2402},{"$f":"'6. TNC Assumptions'!F54","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G54","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I54","v":174},{"$f":"'6. TNC Assumptions'!J54","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K54","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M54","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O54","v":565},{"$f":"'6. TNC Assumptions'!P54","v":965},{"$f":"'6. TNC Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R54","v":5847},{"$f":"'6. TNC Assumptions'!S54","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T54","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U54","v":188},null,{"$f":"'6. TNC Assumptions'!W54","v":0},{"$f":"'6. TNC Assumptions'!X54","v":0},{"$f":"'6. TNC Assumptions'!Y54","v":0},{"$f":"'6. TNC Assumptions'!Z54","v":47467.244545454552},{"$f":"'6. TNC Assumptions'!AA54","v":1111},{"$f":"'6. TNC Assumptions'!AB54","v":7410},{"$f":"'6. TNC Assumptions'!AC54","v":310},{"$f":"'6. TNC Assumptions'!AD54","v":56464},{"$f":"'6. TNC Assumptions'!AE54","v":672},65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B55","v":2022},{"$f":"'6. TNC Assumptions'!C55","v":382},{"$f":"'6. TNC Assumptions'!D55","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E55","v":2402},{"$f":"'6. TNC Assumptions'!F55","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G55","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I55","v":174},{"$f":"'6. TNC Assumptions'!J55","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K55","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M55","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O55","v":565},{"$f":"'6. TNC Assumptions'!P55","v":965},{"$f":"'6. TNC Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R55","v":5847},{"$f":"'6. TNC Assumptions'!S55","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T55","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U55","v":189},null,{"$f":"'6. TNC Assumptions'!W55","v":0},{"$f":"'6. TNC Assumptions'!X55","v":0},{"$f":"'6. TNC Assumptions'!Y55","v":0},{"$f":"'6. TNC Assumptions'!Z55","v":47468.244545454552},{"$f":"'6. TNC Assumptions'!AA55","v":1111},{"$f":"'6. TNC Assumptions'!AB55","v":7410},{"$f":"'6. TNC Assumptions'!AC55","v":310},{"$f":"'6. TNC Assumptions'!AD55","v":56464},{"$f":"'6. TNC Assumptions'!AE55","v":672},65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B56","v":2023},{"$f":"'6. TNC Assumptions'!C56","v":382},{"$f":"'6. TNC Assumptions'!D56","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E56","v":2402},{"$f":"'6. TNC Assumptions'!F56","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G56","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I56","v":174},{"$f":"'6. TNC Assumptions'!J56","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K56","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M56","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O56","v":565},{"$f":"'6. TNC Assumptions'!P56","v":965},{"$f":"'6. TNC Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R56","v":5847},{"$f":"'6. TNC Assumptions'!S56","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T56","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U56","v":190},null,{"$f":"'6. TNC Assumptions'!W56","v":0},{"$f":"'6. TNC Assumptions'!X56","v":0},{"$f":"'6. TNC Assumptions'!Y56","v":0},{"$f":"'6. TNC Assumptions'!Z56","v":47469.244545454552},{"$f":"'6. TNC Assumptions'!AA56","v":1111},{"$f":"'6. TNC Assumptions'!AB56","v":7410},{"$f":"'6. TNC Assumptions'!AC56","v":310},{"$f":"'6. TNC Assumptions'!AD56","v":56464},{"$f":"'6. TNC Assumptions'!AE56","v":672},65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B57","v":2024},{"$f":"'6. TNC Assumptions'!C57","v":382},{"$f":"'6. TNC Assumptions'!D57","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E57","v":2402},{"$f":"'6. TNC Assumptions'!F57","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G57","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I57","v":174},{"$f":"'6. TNC Assumptions'!J57","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K57","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M57","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O57","v":565},{"$f":"'6. TNC Assumptions'!P57","v":965},{"$f":"'6. TNC Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R57","v":5847},{"$f":"'6. TNC Assumptions'!S57","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T57","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U57","v":191},null,{"$f":"'6. TNC Assumptions'!W57","v":0},{"$f":"'6. TNC Assumptions'!X57","v":0},{"$f":"'6. TNC Assumptions'!Y57","v":0},{"$f":"'6. TNC Assumptions'!Z57","v":47470.244545454552},{"$f":"'6. TNC Assumptions'!AA57","v":1111},{"$f":"'6. TNC Assumptions'!AB57","v":7410},{"$f":"'6. TNC Assumptions'!AC57","v":310},{"$f":"'6. TNC Assumptions'!AD57","v":56464},{"$f":"'6. TNC Assumptions'!AE57","v":672},65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B58","v":2025},{"$f":"'6. TNC Assumptions'!C58","v":382},{"$f":"'6. TNC Assumptions'!D58","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E58","v":2402},{"$f":"'6. TNC Assumptions'!F58","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G58","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I58","v":174},{"$f":"'6. TNC Assumptions'!J58","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K58","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M58","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O58","v":565},{"$f":"'6. TNC Assumptions'!P58","v":965},{"$f":"'6. TNC Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R58","v":5847},{"$f":"'6. TNC Assumptions'!S58","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T58","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U58","v":192},null,{"$f":"'6. TNC Assumptions'!W58","v":0},{"$f":"'6. TNC Assumptions'!X58","v":0},{"$f":"'6. TNC Assumptions'!Y58","v":0},{"$f":"'6. TNC Assumptions'!Z58","v":47471.244545454552},{"$f":"'6. TNC Assumptions'!AA58","v":1111},{"$f":"'6. TNC Assumptions'!AB58","v":7410},{"$f":"'6. TNC Assumptions'!AC58","v":310},{"$f":"'6. TNC Assumptions'!AD58","v":56464},{"$f":"'6. TNC Assumptions'!AE58","v":672},65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B59","v":2026},{"$f":"'6. TNC Assumptions'!C59","v":382},{"$f":"'6. TNC Assumptions'!D59","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E59","v":2402},{"$f":"'6. TNC Assumptions'!F59","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G59","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I59","v":174},{"$f":"'6. TNC Assumptions'!J59","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K59","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M59","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O59","v":565},{"$f":"'6. TNC Assumptions'!P59","v":965},{"$f":"'6. TNC Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R59","v":5847},{"$f":"'6. TNC Assumptions'!S59","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T59","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U59","v":193},null,{"$f":"'6. TNC Assumptions'!W59","v":0},{"$f":"'6. TNC Assumptions'!X59","v":0},{"$f":"'6. TNC Assumptions'!Y59","v":0},{"$f":"'6. TNC Assumptions'!Z59","v":47472.244545454552},{"$f":"'6. TNC Assumptions'!AA59","v":1111},{"$f":"'6. TNC Assumptions'!AB59","v":7410},{"$f":"'6. TNC Assumptions'!AC59","v":310},{"$f":"'6. TNC Assumptions'!AD59","v":56464},{"$f":"'6. TNC Assumptions'!AE59","v":672},65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B60","v":2027},{"$f":"'6. TNC Assumptions'!C60","v":382},{"$f":"'6. TNC Assumptions'!D60","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E60","v":2402},{"$f":"'6. TNC Assumptions'!F60","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G60","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I60","v":174},{"$f":"'6. TNC Assumptions'!J60","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K60","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M60","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O60","v":565},{"$f":"'6. TNC Assumptions'!P60","v":965},{"$f":"'6. TNC Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R60","v":5847},{"$f":"'6. TNC Assumptions'!S60","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T60","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U60","v":194},null,{"$f":"'6. TNC Assumptions'!W60","v":0},{"$f":"'6. TNC Assumptions'!X60","v":0},{"$f":"'6. TNC Assumptions'!Y60","v":0},{"$f":"'6. TNC Assumptions'!Z60","v":47473.244545454552},{"$f":"'6. TNC Assumptions'!AA60","v":1111},{"$f":"'6. TNC Assumptions'!AB60","v":7410},{"$f":"'6. TNC Assumptions'!AC60","v":310},{"$f":"'6. TNC Assumptions'!AD60","v":56464},{"$f":"'6. TNC Assumptions'!AE60","v":672},65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B61","v":2028},{"$f":"'6. TNC Assumptions'!C61","v":382},{"$f":"'6. TNC Assumptions'!D61","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E61","v":2402},{"$f":"'6. TNC Assumptions'!F61","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G61","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I61","v":174},{"$f":"'6. TNC Assumptions'!J61","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K61","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M61","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O61","v":565},{"$f":"'6. TNC Assumptions'!P61","v":965},{"$f":"'6. TNC Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R61","v":5847},{"$f":"'6. TNC Assumptions'!S61","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T61","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U61","v":195},null,{"$f":"'6. TNC Assumptions'!W61","v":0},{"$f":"'6. TNC Assumptions'!X61","v":0},{"$f":"'6. TNC Assumptions'!Y61","v":0},{"$f":"'6. TNC Assumptions'!Z61","v":47474.244545454552},{"$f":"'6. TNC Assumptions'!AA61","v":1111},{"$f":"'6. TNC Assumptions'!AB61","v":7410},{"$f":"'6. TNC Assumptions'!AC61","v":310},{"$f":"'6. TNC Assumptions'!AD61","v":56464},{"$f":"'6. TNC Assumptions'!AE61","v":672},65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B62","v":2029},{"$f":"'6. TNC Assumptions'!C62","v":382},{"$f":"'6. TNC Assumptions'!D62","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E62","v":2402},{"$f":"'6. TNC Assumptions'!F62","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G62","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I62","v":174},{"$f":"'6. TNC Assumptions'!J62","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K62","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M62","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O62","v":565},{"$f":"'6. TNC Assumptions'!P62","v":965},{"$f":"'6. TNC Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R62","v":5847},{"$f":"'6. TNC Assumptions'!S62","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T62","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U62","v":196},null,{"$f":"'6. TNC Assumptions'!W62","v":0},{"$f":"'6. TNC Assumptions'!X62","v":0},{"$f":"'6. TNC Assumptions'!Y62","v":0},{"$f":"'6. TNC Assumptions'!Z62","v":47475.244545454552},{"$f":"'6. TNC Assumptions'!AA62","v":1111},{"$f":"'6. TNC Assumptions'!AB62","v":7410},{"$f":"'6. TNC Assumptions'!AC62","v":310},{"$f":"'6. TNC Assumptions'!AD62","v":56464},{"$f":"'6. TNC Assumptions'!AE62","v":672},65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B63","v":2030},{"$f":"'6. TNC Assumptions'!C63","v":382},{"$f":"'6. TNC Assumptions'!D63","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E63","v":2402},{"$f":"'6. TNC Assumptions'!F63","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G63","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I63","v":174},{"$f":"'6. TNC Assumptions'!J63","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K63","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M63","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O63","v":565},{"$f":"'6. TNC Assumptions'!P63","v":965},{"$f":"'6. TNC Assumptions'!Q63","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R63","v":5847},{"$f":"'6. TNC Assumptions'!S63","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T63","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U63","v":197},null,{"$f":"'6. TNC Assumptions'!W63","v":0},{"$f":"'6. TNC Assumptions'!X63","v":0},{"$f":"'6. TNC Assumptions'!Y63","v":0},{"$f":"'6. TNC Assumptions'!Z63","v":47476.244545454552},{"$f":"'6. TNC Assumptions'!AA63","v":1111},{"$f":"'6. TNC Assumptions'!AB63","v":7410},{"$f":"'6. TNC Assumptions'!AC63","v":310},{"$f":"'6. TNC Assumptions'!AD63","v":56464},{"$f":"'6. TNC Assumptions'!AE63","v":672},65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B64","v":2035},{"$f":"'6. TNC Assumptions'!C64","v":382},{"$f":"'6. TNC Assumptions'!D64","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E64","v":2402},{"$f":"'6. TNC Assumptions'!F64","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G64","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I64","v":174},{"$f":"'6. TNC Assumptions'!J64","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K64","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M64","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O64","v":565},{"$f":"'6. TNC Assumptions'!P64","v":965},{"$f":"'6. TNC Assumptions'!Q64","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R64","v":5847},{"$f":"'6. TNC Assumptions'!S64","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T64","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U64","v":198},null,{"$f":"'6. TNC Assumptions'!W64","v":0},{"$f":"'6. TNC Assumptions'!X64","v":0},{"$f":"'6. TNC Assumptions'!Y64","v":0},{"$f":"'6. TNC Assumptions'!Z64","v":47477.244545454552},{"$f":"'6. TNC Assumptions'!AA64","v":0},{"$f":"'6. TNC Assumptions'!AB64","v":0},{"$f":"'6. TNC Assumptions'!AC64","v":0},{"$f":"'6. TNC Assumptions'!AD64","v":0},{"$f":"'6. TNC Assumptions'!AE64","v":0},0,47477.244545454552,null,47477.244545454552,0]
[{"$f":"'6. TNC Assumptions'!B65","v":2040},{"$f":"'6. TNC Assumptions'!C65","v":382},{"$f":"'6. TNC Assumptions'!D65","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E65","v":2402},{"$f":"'6. TNC Assumptions'!F65","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G65","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I65","v":174},{"$f":"'6. TNC Assumptions'!J65","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K65","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M65","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O65","v":565},{"$f":"'6. TNC Assumptions'!P65","v":965},{"$f":"'6. TNC Assumptions'!Q65","v":2271},{"$f":"'6. TNC Assumptions'!R65","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S65","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T65","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U65","v":200},null,{"$f":"'6. TNC Assumptions'!W65","v":0},{"$f":"'6. TNC Assumptions'!X65","v":0},{"$f":"'6. TNC Assumptions'!Y65","v":0},{"$f":"'6. TNC Assumptions'!Z65","v":47479.244545454552},{"$f":"'6. TNC Assumptions'!AA65","v":0},{"$f":"'6. TNC Assumptions'!AB65","v":0},{"$f":"'6. TNC Assumptions'!AC65","v":0},{"$f":"'6. TNC Assumptions'!AD65","v":0},{"$f":"'6. TNC Assumptions'!AE65","v":0},0,47479.244545454552,null,47479.244545454552,0]
[{"$f":"'6. TNC Assumptions'!B66","v":2045},{"$f":"'6. TNC Assumptions'!C66","v":382},{"$f":"'6. TNC Assumptions'!D66","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E66","v":2402},{"$f":"'6. TNC Assumptions'!F66","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G66","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I66","v":174},{"$f":"'6. TNC Assumptions'!J66","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K66","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L66","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M66","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O66","v":565},{"$f":"'6. TNC Assumptions'!P66","v":965},{"$f":"'6. TNC Assumptions'!Q66","v":2271},{"$f":"'6. TNC Assumptions'!R66","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S66","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T66","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U66","v":205},null,{"$f":"'6. TNC Assumptions'!W66","v":0},{"$f":"'6. TNC Assumptions'!X66","v":0},{"$f":"'6. TNC Assumptions'!Y66","v":0},{"$f":"'6. TNC Assumptions'!Z66","v":47484.244545454552},{"$f":"'6. TNC Assumptions'!AA66","v":0},{"$f":"'6. TNC Assumptions'!AB66","v":0},{"$f":"'6. TNC Assumptions'!AC66","v":0},{"$f":"'6. TNC Assumptions'!AD66","v":0},{"$f":"'6. TNC Assumptions'!AE66","v":0},0,47484.244545454552,null,47484.244545454552,0]
[{"$f":"'6. TNC Assumptions'!B67","v":2050},{"$f":"'6. TNC Assumptions'!C67","v":382},{"$f":"'6. TNC Assumptions'!D67","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E67","v":2402},{"$f":"'6. TNC Assumptions'!F67","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G67","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I67","v":174},{"$f":"'6. TNC Assumptions'!J67","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K67","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L67","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M67","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O67","v":565},{"$f":"'6. TNC Assumptions'!P67","v":965},{"$f":"'6. TNC Assumptions'!Q67","v":2271},{"$f":"'6. TNC Assumptions'!R67","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S67","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T67","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U67","v":213},null,{"$f":"'6. TNC Assumptions'!W67","v":0},{"$f":"'6. TNC Assumptions'!X67","v":0},{"$f":"'6. TNC Assumptions'!Y67","v":0},{"$f":"'6. TNC Assumptions'!Z67","v":47492.244545454552},{"$f":"'6. TNC Assumptions'!AA67","v":0},{"$f":"'6. TNC Assumptions'!AB67","v":0},{"$f":"'6. TNC Assumptions'!AC67","v":0},{"$f":"'6. TNC Assumptions'!AD67","v":0},{"$f":"'6. TNC Assumptions'!AE67","v":0},0,47492.244545454552,null,47492.244545454552,0]

{"sheet":"UD1 Sce1 Trees","index":45,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,18],[2,21,2,22],[2,25,2,29]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. UD1 Assumptions'!B37","v":2006},{"$f":"'6. UD1 Assumptions'!C37","v":408},{"$f":"'6. UD1 Assumptions'!D37","v":116},{"$f":"'6. UD1 Assumptions'!E37","v":2389},{"$f":"'6. UD1 Assumptions'!F37","v":710},{"$f":"'6. UD1 Assumptions'!G37","v":12276},null,{"$f":"'6. UD1 Assumptions'!I37","v":176},{"$f":"'6. UD1 Assumptions'!J37","v":110},{"$f":"'6. UD1 Assumptions'!K37","v":889},{"$f":"'6. UD1 Assumptions'!L37","v":5085},{"$f":"'6. UD1 Assumptions'!M37","v":139},null,{"$f":"'6. UD1 Assumptions'!O37","v":546},{"$f":"'6. UD1 Assumptions'!P37","v":967},{"$f":"'6. UD1 Assumptions'!Q37","v":2684},{"$f":"'6. UD1 Assumptions'!R37","v":5478},{"$f":"'6. UD1 Assumptions'!S37","v":62},{"$f":"'6. UD1 Assumptions'!T37","v":15146},{"$f":"'6. UD1 Assumptions'!U37","v":61},null,{"$f":"'6. UD1 Assumptions'!W37","v":0},{"$f":"'6. UD1 Assumptions'!X37","v":0},{"$f":"'6. UD1 Assumptions'!Y37","v":0},{"$f":"'6. UD1 Assumptions'!Z37","v":47242},{"$f":"'6. UD1 Assumptions'!AA37","v":686},{"$f":"'6. UD1 Assumptions'!AB37","v":6781},{"$f":"'6. UD1 Assumptions'!AC37","v":300},{"$f":"'6. UD1 Assumptions'!AD37","v":60000},{"$f":"'6. UD1 Assumptions'!AE37","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. UD1 Assumptions'!B38","v":2007},{"$f":"'6. UD1 Assumptions'!C38","v":384},{"$f":"'6. UD1 Assumptions'!D38","v":112},{"$f":"'6. UD1 Assumptions'!E38","v":2410},{"$f":"'6. UD1 Assumptions'!F38","v":710},{"$f":"'6. UD1 Assumptions'!G38","v":12276},null,{"$f":"'6. UD1 Assumptions'!I38","v":176},{"$f":"'6. UD1 Assumptions'!J38","v":110},{"$f":"'6. UD1 Assumptions'!K38","v":889},{"$f":"'6. UD1 Assumptions'!L38","v":5085},{"$f":"'6. UD1 Assumptions'!M38","v":139},null,{"$f":"'6. UD1 Assumptions'!O38","v":546},{"$f":"'6. UD1 Assumptions'!P38","v":967},{"$f":"'6. UD1 Assumptions'!Q38","v":2734},{"$f":"'6. UD1 Assumptions'!R38","v":5461},{"$f":"'6. UD1 Assumptions'!S38","v":62},{"$f":"'6. UD1 Assumptions'!T38","v":15113},{"$f":"'6. UD1 Assumptions'!U38","v":75},null,{"$f":"'6. UD1 Assumptions'!W38","v":0},{"$f":"'6. UD1 Assumptions'!X38","v":0},{"$f":"'6. UD1 Assumptions'!Y38","v":0},{"$f":"'6. UD1 Assumptions'!Z38","v":47249},{"$f":"'6. UD1 Assumptions'!AA38","v":668},{"$f":"'6. UD1 Assumptions'!AB38","v":6336},{"$f":"'6. UD1 Assumptions'!AC38","v":300},{"$f":"'6. UD1 Assumptions'!AD38","v":68520},{"$f":"'6. UD1 Assumptions'!AE38","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. UD1 Assumptions'!B39","v":2008},{"$f":"'6. UD1 Assumptions'!C39","v":384},{"$f":"'6. UD1 Assumptions'!D39","v":112},{"$f":"'6. UD1 Assumptions'!E39","v":2413},{"$f":"'6. UD1 Assumptions'!F39","v":710},{"$f":"'6. UD1 Assumptions'!G39","v":12254},null,{"$f":"'6. UD1 Assumptions'!I39","v":176},{"$f":"'6. UD1 Assumptions'!J39","v":110},{"$f":"'6. UD1 Assumptions'!K39","v":889},{"$f":"'6. UD1 Assumptions'!L39","v":5085},{"$f":"'6. UD1 Assumptions'!M39","v":139},null,{"$f":"'6. UD1 Assumptions'!O39","v":550},{"$f":"'6. UD1 Assumptions'!P39","v":967},{"$f":"'6. UD1 Assumptions'!Q39","v":2533},{"$f":"'6. UD1 Assumptions'!R39","v":5632},{"$f":"'6. UD1 Assumptions'!S39","v":62},{"$f":"'6. UD1 Assumptions'!T39","v":15143},{"$f":"'6. UD1 Assumptions'!U39","v":84},null,{"$f":"'6. UD1 Assumptions'!W39","v":0},{"$f":"'6. UD1 Assumptions'!X39","v":0},{"$f":"'6. UD1 Assumptions'!Y39","v":0},{"$f":"'6. UD1 Assumptions'!Z39","v":47243},{"$f":"'6. UD1 Assumptions'!AA39","v":730},{"$f":"'6. UD1 Assumptions'!AB39","v":5810},{"$f":"'6. UD1 Assumptions'!AC39","v":300},{"$f":"'6. UD1 Assumptions'!AD39","v":65440},{"$f":"'6. UD1 Assumptions'!AE39","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. UD1 Assumptions'!B40","v":2009},{"$f":"'6. UD1 Assumptions'!C40","v":384},{"$f":"'6. UD1 Assumptions'!D40","v":112},{"$f":"'6. UD1 Assumptions'!E40","v":2413},{"$f":"'6. UD1 Assumptions'!F40","v":710},{"$f":"'6. UD1 Assumptions'!G40","v":12254},null,{"$f":"'6. UD1 Assumptions'!I40","v":176},{"$f":"'6. UD1 Assumptions'!J40","v":110},{"$f":"'6. UD1 Assumptions'!K40","v":889},{"$f":"'6. UD1 Assumptions'!L40","v":5085},{"$f":"'6. UD1 Assumptions'!M40","v":139},null,{"$f":"'6. UD1 Assumptions'!O40","v":550},{"$f":"'6. UD1 Assumptions'!P40","v":967},{"$f":"'6. UD1 Assumptions'!Q40","v":2476},{"$f":"'6. UD1 Assumptions'!R40","v":5721},{"$f":"'6. UD1 Assumptions'!S40","v":62},{"$f":"'6. UD1 Assumptions'!T40","v":15111},{"$f":"'6. UD1 Assumptions'!U40","v":98},null,{"$f":"'6. UD1 Assumptions'!W40","v":0},{"$f":"'6. UD1 Assumptions'!X40","v":0},{"$f":"'6. UD1 Assumptions'!Y40","v":0},{"$f":"'6. UD1 Assumptions'!Z40","v":47257},{"$f":"'6. UD1 Assumptions'!AA40","v":765},{"$f":"'6. UD1 Assumptions'!AB40","v":6543},{"$f":"'6. UD1 Assumptions'!AC40","v":300},{"$f":"'6. UD1 Assumptions'!AD40","v":65850},{"$f":"'6. UD1 Assumptions'!AE40","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. UD1 Assumptions'!B41","v":2010},{"$f":"'6. UD1 Assumptions'!C41","v":382},{"$f":"'6. UD1 Assumptions'!D41","v":112},{"$f":"'6. UD1 Assumptions'!E41","v":2433},{"$f":"'6. UD1 Assumptions'!F41","v":710},{"$f":"'6. UD1 Assumptions'!G41","v":12242},null,{"$f":"'6. UD1 Assumptions'!I41","v":174},{"$f":"'6. UD1 Assumptions'!J41","v":110},{"$f":"'6. UD1 Assumptions'!K41","v":889},{"$f":"'6. UD1 Assumptions'!L41","v":5079},{"$f":"'6. UD1 Assumptions'!M41","v":139},null,{"$f":"'6. UD1 Assumptions'!O41","v":565},{"$f":"'6. UD1 Assumptions'!P41","v":965},{"$f":"'6. UD1 Assumptions'!Q41","v":2382},{"$f":"'6. UD1 Assumptions'!R41","v":5817},{"$f":"'6. UD1 Assumptions'!S41","v":60},{"$f":"'6. UD1 Assumptions'!T41","v":15100},{"$f":"'6. UD1 Assumptions'!U41","v":112},null,{"$f":"'6. UD1 Assumptions'!W41","v":0},{"$f":"'6. UD1 Assumptions'!X41","v":0},{"$f":"'6. UD1 Assumptions'!Y41","v":0},{"$f":"'6. UD1 Assumptions'!Z41","v":47271},{"$f":"'6. UD1 Assumptions'!AA41","v":790},{"$f":"'6. UD1 Assumptions'!AB41","v":7009},{"$f":"'6. UD1 Assumptions'!AC41","v":300},{"$f":"'6. UD1 Assumptions'!AD41","v":64130},{"$f":"'6. UD1 Assumptions'!AE41","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. UD1 Assumptions'!B42","v":2011},{"$f":"'6. UD1 Assumptions'!C42","v":382},{"$f":"'6. UD1 Assumptions'!D42","v":112},{"$f":"'6. UD1 Assumptions'!E42","v":2437},{"$f":"'6. UD1 Assumptions'!F42","v":710},{"$f":"'6. UD1 Assumptions'!G42","v":12242},null,{"$f":"'6. UD1 Assumptions'!I42","v":174},{"$f":"'6. UD1 Assumptions'!J42","v":110},{"$f":"'6. UD1 Assumptions'!K42","v":889},{"$f":"'6. UD1 Assumptions'!L42","v":5079},{"$f":"'6. UD1 Assumptions'!M42","v":139},null,{"$f":"'6. UD1 Assumptions'!O42","v":565},{"$f":"'6. UD1 Assumptions'!P42","v":965},{"$f":"'6. UD1 Assumptions'!Q42","v":2268},{"$f":"'6. UD1 Assumptions'!R42","v":5908},{"$f":"'6. UD1 Assumptions'!S42","v":60},{"$f":"'6. UD1 Assumptions'!T42","v":15100},{"$f":"'6. UD1 Assumptions'!U42","v":127},null,{"$f":"'6. UD1 Assumptions'!W42","v":0},{"$f":"'6. UD1 Assumptions'!X42","v":0},{"$f":"'6. UD1 Assumptions'!Y42","v":0},{"$f":"'6. UD1 Assumptions'!Z42","v":47267},{"$f":"'6. UD1 Assumptions'!AA42","v":874},{"$f":"'6. UD1 Assumptions'!AB42","v":6974},{"$f":"'6. UD1 Assumptions'!AC42","v":300},{"$f":"'6. UD1 Assumptions'!AD42","v":61730},{"$f":"'6. UD1 Assumptions'!AE42","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. UD1 Assumptions'!B43","v":2012},{"$f":"'6. UD1 Assumptions'!C43","v":382},{"$f":"'6. UD1 Assumptions'!D43","v":112},{"$f":"'6. UD1 Assumptions'!E43","v":2437},{"$f":"'6. UD1 Assumptions'!F43","v":710},{"$f":"'6. UD1 Assumptions'!G43","v":12242},null,{"$f":"'6. UD1 Assumptions'!I43","v":174},{"$f":"'6. UD1 Assumptions'!J43","v":110},{"$f":"'6. UD1 Assumptions'!K43","v":889},{"$f":"'6. UD1 Assumptions'!L43","v":5079},{"$f":"'6. UD1 Assumptions'!M43","v":139},null,{"$f":"'6. UD1 Assumptions'!O43","v":565},{"$f":"'6. UD1 Assumptions'!P43","v":965},{"$f":"'6. UD1 Assumptions'!Q43","v":2203},{"$f":"'6. UD1 Assumptions'!R43","v":5976},{"$f":"'6. UD1 Assumptions'!S43","v":60},{"$f":"'6. UD1 Assumptions'!T43","v":15100},{"$f":"'6. UD1 Assumptions'!U43","v":140},null,{"$f":"'6. UD1 Assumptions'!W43","v":0},{"$f":"'6. UD1 Assumptions'!X43","v":0},{"$f":"'6. UD1 Assumptions'!Y43","v":0},{"$f":"'6. UD1 Assumptions'!Z43","v":47283},{"$f":"'6. UD1 Assumptions'!AA43","v":1003},{"$f":"'6. UD1 Assumptions'!AB43","v":7628},{"$f":"'6. UD1 Assumptions'!AC43","v":305},{"$f":"'6. UD1 Assumptions'!AD43","v":60000},{"$f":"'6. UD1 Assumptions'!AE43","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. UD1 Assumptions'!B44","v":2013},{"$f":"'6. UD1 Assumptions'!C44","v":382},{"$f":"'6. UD1 Assumptions'!D44","v":111},{"$f":"'6. UD1 Assumptions'!E44","v":2402},{"$f":"'6. UD1 Assumptions'!F44","v":710},{"$f":"'6. UD1 Assumptions'!G44","v":12243},null,{"$f":"'6. UD1 Assumptions'!I44","v":174},{"$f":"'6. UD1 Assumptions'!J44","v":110},{"$f":"'6. UD1 Assumptions'!K44","v":889},{"$f":"'6. UD1 Assumptions'!L44","v":5079},{"$f":"'6. UD1 Assumptions'!M44","v":139},null,{"$f":"'6. UD1 Assumptions'!O44","v":565},{"$f":"'6. UD1 Assumptions'!P44","v":965},{"$f":"'6. UD1 Assumptions'!Q44","v":2245},{"$f":"'6. UD1 Assumptions'!R44","v":5934},{"$f":"'6. UD1 Assumptions'!S44","v":60},{"$f":"'6. UD1 Assumptions'!T44","v":15100},{"$f":"'6. UD1 Assumptions'!U44","v":160},null,{"$f":"'6. UD1 Assumptions'!W44","v":0},{"$f":"'6. UD1 Assumptions'!X44","v":0},{"$f":"'6. UD1 Assumptions'!Y44","v":0},{"$f":"'6. UD1 Assumptions'!Z44","v":47268},{"$f":"'6. UD1 Assumptions'!AA44","v":1111},{"$f":"'6. UD1 Assumptions'!AB44","v":7410},{"$f":"'6. UD1 Assumptions'!AC44","v":310},{"$f":"'6. UD1 Assumptions'!AD44","v":56464},{"$f":"'6. UD1 Assumptions'!AE44","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. UD1 Assumptions'!B45","v":2014},{"$f":"'6. UD1 Assumptions'!C45","v":382},{"$f":"'6. UD1 Assumptions'!D45","v":106},{"$f":"'6. UD1 Assumptions'!E45","v":2402},{"$f":"'6. UD1 Assumptions'!F45","v":710},{"$f":"'6. UD1 Assumptions'!G45","v":12243},null,{"$f":"'6. UD1 Assumptions'!I45","v":174},{"$f":"'6. UD1 Assumptions'!J45","v":110},{"$f":"'6. UD1 Assumptions'!K45","v":889},{"$f":"'6. UD1 Assumptions'!L45","v":5079},{"$f":"'6. UD1 Assumptions'!M45","v":139},null,{"$f":"'6. UD1 Assumptions'!O45","v":565},{"$f":"'6. UD1 Assumptions'!P45","v":965},{"$f":"'6. UD1 Assumptions'!Q45","v":2271},{"$f":"'6. UD1 Assumptions'!R45","v":5866},{"$f":"'6. UD1 Assumptions'!S45","v":60},{"$f":"'6. UD1 Assumptions'!T45","v":15142},{"$f":"'6. UD1 Assumptions'!U45","v":181},null,{"$f":"'6. UD1 Assumptions'!W45","v":0},{"$f":"'6. UD1 Assumptions'!X45","v":0},{"$f":"'6. UD1 Assumptions'!Y45","v":0},{"$f":"'6. UD1 Assumptions'!Z45","v":47284},{"$f":"'6. UD1 Assumptions'!AA45","v":1111},{"$f":"'6. UD1 Assumptions'!AB45","v":7410},{"$f":"'6. UD1 Assumptions'!AC45","v":310},{"$f":"'6. UD1 Assumptions'!AD45","v":56464},{"$f":"'6. UD1 Assumptions'!AE45","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. UD1 Assumptions'!B46","v":2015},{"$f":"'6. UD1 Assumptions'!C46","v":382},{"$f":"'6. UD1 Assumptions'!D46","v":106},{"$f":"'6. UD1 Assumptions'!E46","v":2402},{"$f":"'6. UD1 Assumptions'!F46","v":710},{"$f":"'6. UD1 Assumptions'!G46","v":12243},null,{"$f":"'6. UD1 Assumptions'!I46","v":174},{"$f":"'6. UD1 Assumptions'!J46","v":110},{"$f":"'6. UD1 Assumptions'!K46","v":889},{"$f":"'6. UD1 Assumptions'!L46","v":5079},{"$f":"'6. UD1 Assumptions'!M46","v":139},null,{"$f":"'6. UD1 Assumptions'!O46","v":565},{"$f":"'6. UD1 Assumptions'!P46","v":965},{"$f":"'6. UD1 Assumptions'!Q46","v":2271},{"$f":"'6. UD1 Assumptions'!R46","v":5832},{"$f":"'6. UD1 Assumptions'!S46","v":60},{"$f":"'6. UD1 Assumptions'!T46","v":15142},{"$f":"'6. UD1 Assumptions'!U46","v":182},null,{"$f":"'6. UD1 Assumptions'!W46","v":0},{"$f":"'6. UD1 Assumptions'!X46","v":0},{"$f":"'6. UD1 Assumptions'!Y46","v":0},{"$f":"'6. UD1 Assumptions'!Z46","v":47251},{"$f":"'6. UD1 Assumptions'!AA46","v":1111},{"$f":"'6. UD1 Assumptions'!AB46","v":7410},{"$f":"'6. UD1 Assumptions'!AC46","v":310},{"$f":"'6. UD1 Assumptions'!AD46","v":56464},{"$f":"'6. UD1 Assumptions'!AE46","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. UD1 Assumptions'!B47","v":2016},{"$f":"'6. UD1 Assumptions'!C47","v":382},{"$f":"'6. UD1 Assumptions'!D47","v":108.28},{"$f":"'6. UD1 Assumptions'!E47","v":2402},{"$f":"'6. UD1 Assumptions'!F47","v":711.82},{"$f":"'6. UD1 Assumptions'!G47","v":12249.23},null,{"$f":"'6. UD1 Assumptions'!I47","v":174},{"$f":"'6. UD1 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K47","v":890.27},{"$f":"'6. UD1 Assumptions'!L47","v":5081.82},{"$f":"'6. UD1 Assumptions'!M47","v":139.91},null,{"$f":"'6. UD1 Assumptions'!O47","v":565},{"$f":"'6. UD1 Assumptions'!P47","v":965},{"$f":"'6. UD1 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R47","v":5837},{"$f":"'6. UD1 Assumptions'!S47","v":61.25},{"$f":"'6. UD1 Assumptions'!T47","v":15146.58},{"$f":"'6. UD1 Assumptions'!U47","v":183},null,{"$f":"'6. UD1 Assumptions'!W47","v":0},{"$f":"'6. UD1 Assumptions'!X47","v":0},{"$f":"'6. UD1 Assumptions'!Y47","v":0},{"$f":"'6. UD1 Assumptions'!Z47","v":47282.244545454545},{"$f":"'6. UD1 Assumptions'!AA47","v":1111},{"$f":"'6. UD1 Assumptions'!AB47","v":7410},{"$f":"'6. UD1 Assumptions'!AC47","v":310},{"$f":"'6. UD1 Assumptions'!AD47","v":56464},{"$f":"'6. UD1 Assumptions'!AE47","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B48","v":2017},{"$f":"'6. UD1 Assumptions'!C48","v":382},{"$f":"'6. UD1 Assumptions'!D48","v":111.3306523950158},{"$f":"'6. UD1 Assumptions'!E48","v":2402},{"$f":"'6. UD1 Assumptions'!F48","v":714.25662331870274},{"$f":"'6. UD1 Assumptions'!G48","v":12258.117184730743},null,{"$f":"'6. UD1 Assumptions'!I48","v":174},{"$f":"'6. UD1 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M48","v":141.12831165935137},null,{"$f":"'6. UD1 Assumptions'!O48","v":565},{"$f":"'6. UD1 Assumptions'!P48","v":965},{"$f":"'6. UD1 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R48","v":5842},{"$f":"'6. UD1 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U48","v":184},null,{"$f":"'6. UD1 Assumptions'!W48","v":0},{"$f":"'6. UD1 Assumptions'!X48","v":0},{"$f":"'6. UD1 Assumptions'!Y48","v":0},{"$f":"'6. UD1 Assumptions'!Z48","v":47323.244545454545},{"$f":"'6. UD1 Assumptions'!AA48","v":1111},{"$f":"'6. UD1 Assumptions'!AB48","v":7410},{"$f":"'6. UD1 Assumptions'!AC48","v":310},{"$f":"'6. UD1 Assumptions'!AD48","v":56464},{"$f":"'6. UD1 Assumptions'!AE48","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B49","v":2018},{"$f":"'6. UD1 Assumptions'!C49","v":382},{"$f":"'6. UD1 Assumptions'!D49","v":114.46846628703206},{"$f":"'6. UD1 Assumptions'!E49","v":2402},{"$f":"'6. UD1 Assumptions'!F49","v":716.76286444651123},{"$f":"'6. UD1 Assumptions'!G49","v":12269.086509884117},null,{"$f":"'6. UD1 Assumptions'!I49","v":174},{"$f":"'6. UD1 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M49","v":142.38143222325562},null,{"$f":"'6. UD1 Assumptions'!O49","v":565},{"$f":"'6. UD1 Assumptions'!P49","v":965},{"$f":"'6. UD1 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R49","v":5847},{"$f":"'6. UD1 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U49","v":185},null,{"$f":"'6. UD1 Assumptions'!W49","v":0},{"$f":"'6. UD1 Assumptions'!X49","v":0},{"$f":"'6. UD1 Assumptions'!Y49","v":0},{"$f":"'6. UD1 Assumptions'!Z49","v":47369.244545454545},{"$f":"'6. UD1 Assumptions'!AA49","v":1111},{"$f":"'6. UD1 Assumptions'!AB49","v":7410},{"$f":"'6. UD1 Assumptions'!AC49","v":310},{"$f":"'6. UD1 Assumptions'!AD49","v":56464},{"$f":"'6. UD1 Assumptions'!AE49","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B50","v":2019},{"$f":"'6. UD1 Assumptions'!C50","v":382},{"$f":"'6. UD1 Assumptions'!D50","v":117.67759413113959},{"$f":"'6. UD1 Assumptions'!E50","v":2402},{"$f":"'6. UD1 Assumptions'!F50","v":719.32606559995179},{"$f":"'6. UD1 Assumptions'!G50","v":12282.174909214848},null,{"$f":"'6. UD1 Assumptions'!I50","v":174},{"$f":"'6. UD1 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M50","v":143.66303279997587},null,{"$f":"'6. UD1 Assumptions'!O50","v":565},{"$f":"'6. UD1 Assumptions'!P50","v":965},{"$f":"'6. UD1 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R50","v":5847},{"$f":"'6. UD1 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U50","v":186},null,{"$f":"'6. UD1 Assumptions'!W50","v":0},{"$f":"'6. UD1 Assumptions'!X50","v":0},{"$f":"'6. UD1 Assumptions'!Y50","v":0},{"$f":"'6. UD1 Assumptions'!Z50","v":47415.244545454545},{"$f":"'6. UD1 Assumptions'!AA50","v":1111},{"$f":"'6. UD1 Assumptions'!AB50","v":7410},{"$f":"'6. UD1 Assumptions'!AC50","v":310},{"$f":"'6. UD1 Assumptions'!AD50","v":56464},{"$f":"'6. UD1 Assumptions'!AE50","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B51","v":2020},{"$f":"'6. UD1 Assumptions'!C51","v":382},{"$f":"'6. UD1 Assumptions'!D51","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E51","v":2402},{"$f":"'6. UD1 Assumptions'!F51","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G51","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I51","v":174},{"$f":"'6. UD1 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M51","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O51","v":565},{"$f":"'6. UD1 Assumptions'!P51","v":965},{"$f":"'6. UD1 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R51","v":5847},{"$f":"'6. UD1 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U51","v":187},null,{"$f":"'6. UD1 Assumptions'!W51","v":0},{"$f":"'6. UD1 Assumptions'!X51","v":0},{"$f":"'6. UD1 Assumptions'!Y51","v":0},{"$f":"'6. UD1 Assumptions'!Z51","v":47466.244545454552},{"$f":"'6. UD1 Assumptions'!AA51","v":1111},{"$f":"'6. UD1 Assumptions'!AB51","v":7410},{"$f":"'6. UD1 Assumptions'!AC51","v":310},{"$f":"'6. UD1 Assumptions'!AD51","v":56464},{"$f":"'6. UD1 Assumptions'!AE51","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B52","v":2021},{"$f":"'6. UD1 Assumptions'!C52","v":382},{"$f":"'6. UD1 Assumptions'!D52","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E52","v":2402},{"$f":"'6. UD1 Assumptions'!F52","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G52","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I52","v":174},{"$f":"'6. UD1 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M52","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O52","v":565},{"$f":"'6. UD1 Assumptions'!P52","v":965},{"$f":"'6. UD1 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R52","v":5847},{"$f":"'6. UD1 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U52","v":188},null,{"$f":"'6. UD1 Assumptions'!W52","v":0},{"$f":"'6. UD1 Assumptions'!X52","v":0},{"$f":"'6. UD1 Assumptions'!Y52","v":0},{"$f":"'6. UD1 Assumptions'!Z52","v":47467.244545454552},{"$f":"'6. UD1 Assumptions'!AA52","v":1111},{"$f":"'6. UD1 Assumptions'!AB52","v":7410},{"$f":"'6. UD1 Assumptions'!AC52","v":310},{"$f":"'6. UD1 Assumptions'!AD52","v":56464},{"$f":"'6. UD1 Assumptions'!AE52","v":672},65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B53","v":2022},{"$f":"'6. UD1 Assumptions'!C53","v":382},{"$f":"'6. UD1 Assumptions'!D53","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E53","v":2402},{"$f":"'6. UD1 Assumptions'!F53","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G53","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I53","v":174},{"$f":"'6. UD1 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M53","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O53","v":565},{"$f":"'6. UD1 Assumptions'!P53","v":965},{"$f":"'6. UD1 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R53","v":5847},{"$f":"'6. UD1 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U53","v":189},null,{"$f":"'6. UD1 Assumptions'!W53","v":0},{"$f":"'6. UD1 Assumptions'!X53","v":0},{"$f":"'6. UD1 Assumptions'!Y53","v":0},{"$f":"'6. UD1 Assumptions'!Z53","v":47468.244545454552},{"$f":"'6. UD1 Assumptions'!AA53","v":1111},{"$f":"'6. UD1 Assumptions'!AB53","v":7410},{"$f":"'6. UD1 Assumptions'!AC53","v":310},{"$f":"'6. UD1 Assumptions'!AD53","v":56464},{"$f":"'6. UD1 Assumptions'!AE53","v":672},65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B54","v":2023},{"$f":"'6. UD1 Assumptions'!C54","v":382},{"$f":"'6. UD1 Assumptions'!D54","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E54","v":2402},{"$f":"'6. UD1 Assumptions'!F54","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G54","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I54","v":174},{"$f":"'6. UD1 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M54","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O54","v":565},{"$f":"'6. UD1 Assumptions'!P54","v":965},{"$f":"'6. UD1 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R54","v":5847},{"$f":"'6. UD1 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U54","v":190},null,{"$f":"'6. UD1 Assumptions'!W54","v":0},{"$f":"'6. UD1 Assumptions'!X54","v":0},{"$f":"'6. UD1 Assumptions'!Y54","v":0},{"$f":"'6. UD1 Assumptions'!Z54","v":47469.244545454552},{"$f":"'6. UD1 Assumptions'!AA54","v":1111},{"$f":"'6. UD1 Assumptions'!AB54","v":7410},{"$f":"'6. UD1 Assumptions'!AC54","v":310},{"$f":"'6. UD1 Assumptions'!AD54","v":56464},{"$f":"'6. UD1 Assumptions'!AE54","v":672},65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B55","v":2024},{"$f":"'6. UD1 Assumptions'!C55","v":382},{"$f":"'6. UD1 Assumptions'!D55","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E55","v":2402},{"$f":"'6. UD1 Assumptions'!F55","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G55","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I55","v":174},{"$f":"'6. UD1 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M55","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O55","v":565},{"$f":"'6. UD1 Assumptions'!P55","v":965},{"$f":"'6. UD1 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R55","v":5847},{"$f":"'6. UD1 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U55","v":191},null,{"$f":"'6. UD1 Assumptions'!W55","v":0},{"$f":"'6. UD1 Assumptions'!X55","v":0},{"$f":"'6. UD1 Assumptions'!Y55","v":0},{"$f":"'6. UD1 Assumptions'!Z55","v":47470.244545454552},{"$f":"'6. UD1 Assumptions'!AA55","v":1111},{"$f":"'6. UD1 Assumptions'!AB55","v":7410},{"$f":"'6. UD1 Assumptions'!AC55","v":310},{"$f":"'6. UD1 Assumptions'!AD55","v":56464},{"$f":"'6. UD1 Assumptions'!AE55","v":672},65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B56","v":2025},{"$f":"'6. UD1 Assumptions'!C56","v":382},{"$f":"'6. UD1 Assumptions'!D56","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E56","v":2402},{"$f":"'6. UD1 Assumptions'!F56","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G56","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I56","v":174},{"$f":"'6. UD1 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M56","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O56","v":565},{"$f":"'6. UD1 Assumptions'!P56","v":965},{"$f":"'6. UD1 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R56","v":5847},{"$f":"'6. UD1 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U56","v":192},null,{"$f":"'6. UD1 Assumptions'!W56","v":0},{"$f":"'6. UD1 Assumptions'!X56","v":0},{"$f":"'6. UD1 Assumptions'!Y56","v":0},{"$f":"'6. UD1 Assumptions'!Z56","v":47471.244545454552},{"$f":"'6. UD1 Assumptions'!AA56","v":1111},{"$f":"'6. UD1 Assumptions'!AB56","v":7410},{"$f":"'6. UD1 Assumptions'!AC56","v":310},{"$f":"'6. UD1 Assumptions'!AD56","v":56464},{"$f":"'6. UD1 Assumptions'!AE56","v":672},65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B57","v":2026},{"$f":"'6. UD1 Assumptions'!C57","v":382},{"$f":"'6. UD1 Assumptions'!D57","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E57","v":2402},{"$f":"'6. UD1 Assumptions'!F57","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G57","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I57","v":174},{"$f":"'6. UD1 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M57","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O57","v":565},{"$f":"'6. UD1 Assumptions'!P57","v":965},{"$f":"'6. UD1 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R57","v":5847},{"$f":"'6. UD1 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U57","v":193},null,{"$f":"'6. UD1 Assumptions'!W57","v":0},{"$f":"'6. UD1 Assumptions'!X57","v":0},{"$f":"'6. UD1 Assumptions'!Y57","v":0},{"$f":"'6. UD1 Assumptions'!Z57","v":47472.244545454552},{"$f":"'6. UD1 Assumptions'!AA57","v":1111},{"$f":"'6. UD1 Assumptions'!AB57","v":7410},{"$f":"'6. UD1 Assumptions'!AC57","v":310},{"$f":"'6. UD1 Assumptions'!AD57","v":56464},{"$f":"'6. UD1 Assumptions'!AE57","v":672},65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B58","v":2027},{"$f":"'6. UD1 Assumptions'!C58","v":382},{"$f":"'6. UD1 Assumptions'!D58","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E58","v":2402},{"$f":"'6. UD1 Assumptions'!F58","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G58","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I58","v":174},{"$f":"'6. UD1 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M58","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O58","v":565},{"$f":"'6. UD1 Assumptions'!P58","v":965},{"$f":"'6. UD1 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R58","v":5847},{"$f":"'6. UD1 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U58","v":194},null,{"$f":"'6. UD1 Assumptions'!W58","v":0},{"$f":"'6. UD1 Assumptions'!X58","v":0},{"$f":"'6. UD1 Assumptions'!Y58","v":0},{"$f":"'6. UD1 Assumptions'!Z58","v":47473.244545454552},{"$f":"'6. UD1 Assumptions'!AA58","v":1111},{"$f":"'6. UD1 Assumptions'!AB58","v":7410},{"$f":"'6. UD1 Assumptions'!AC58","v":310},{"$f":"'6. UD1 Assumptions'!AD58","v":56464},{"$f":"'6. UD1 Assumptions'!AE58","v":672},65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B59","v":2028},{"$f":"'6. UD1 Assumptions'!C59","v":382},{"$f":"'6. UD1 Assumptions'!D59","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E59","v":2402},{"$f":"'6. UD1 Assumptions'!F59","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G59","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I59","v":174},{"$f":"'6. UD1 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M59","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O59","v":565},{"$f":"'6. UD1 Assumptions'!P59","v":965},{"$f":"'6. UD1 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R59","v":5847},{"$f":"'6. UD1 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U59","v":195},null,{"$f":"'6. UD1 Assumptions'!W59","v":0},{"$f":"'6. UD1 Assumptions'!X59","v":0},{"$f":"'6. UD1 Assumptions'!Y59","v":0},{"$f":"'6. UD1 Assumptions'!Z59","v":47474.244545454552},{"$f":"'6. UD1 Assumptions'!AA59","v":1111},{"$f":"'6. UD1 Assumptions'!AB59","v":7410},{"$f":"'6. UD1 Assumptions'!AC59","v":310},{"$f":"'6. UD1 Assumptions'!AD59","v":56464},{"$f":"'6. UD1 Assumptions'!AE59","v":672},65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B60","v":2029},{"$f":"'6. UD1 Assumptions'!C60","v":382},{"$f":"'6. UD1 Assumptions'!D60","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E60","v":2402},{"$f":"'6. UD1 Assumptions'!F60","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G60","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I60","v":174},{"$f":"'6. UD1 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M60","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O60","v":565},{"$f":"'6. UD1 Assumptions'!P60","v":965},{"$f":"'6. UD1 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R60","v":5847},{"$f":"'6. UD1 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U60","v":196},null,{"$f":"'6. UD1 Assumptions'!W60","v":0},{"$f":"'6. UD1 Assumptions'!X60","v":0},{"$f":"'6. UD1 Assumptions'!Y60","v":0},{"$f":"'6. UD1 Assumptions'!Z60","v":47475.244545454552},{"$f":"'6. UD1 Assumptions'!AA60","v":1111},{"$f":"'6. UD1 Assumptions'!AB60","v":7410},{"$f":"'6. UD1 Assumptions'!AC60","v":310},{"$f":"'6. UD1 Assumptions'!AD60","v":56464},{"$f":"'6. UD1 Assumptions'!AE60","v":672},65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B61","v":2030},{"$f":"'6. UD1 Assumptions'!C61","v":382},{"$f":"'6. UD1 Assumptions'!D61","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E61","v":2402},{"$f":"'6. UD1 Assumptions'!F61","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G61","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I61","v":174},{"$f":"'6. UD1 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M61","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O61","v":565},{"$f":"'6. UD1 Assumptions'!P61","v":965},{"$f":"'6. UD1 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R61","v":5847},{"$f":"'6. UD1 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U61","v":197},null,{"$f":"'6. UD1 Assumptions'!W61","v":0},{"$f":"'6. UD1 Assumptions'!X61","v":0},{"$f":"'6. UD1 Assumptions'!Y61","v":0},{"$f":"'6. UD1 Assumptions'!Z61","v":47476.244545454552},{"$f":"'6. UD1 Assumptions'!AA61","v":1111},{"$f":"'6. UD1 Assumptions'!AB61","v":7410},{"$f":"'6. UD1 Assumptions'!AC61","v":310},{"$f":"'6. UD1 Assumptions'!AD61","v":56464},{"$f":"'6. UD1 Assumptions'!AE61","v":672},65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B62","v":2035},{"$f":"'6. UD1 Assumptions'!C62","v":382},{"$f":"'6. UD1 Assumptions'!D62","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E62","v":2402},{"$f":"'6. UD1 Assumptions'!F62","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G62","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I62","v":174},{"$f":"'6. UD1 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M62","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O62","v":565},{"$f":"'6. UD1 Assumptions'!P62","v":965},{"$f":"'6. UD1 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R62","v":5847},{"$f":"'6. UD1 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U62","v":198},null,{"$f":"'6. UD1 Assumptions'!W62","v":0},{"$f":"'6. UD1 Assumptions'!X62","v":0},{"$f":"'6. UD1 Assumptions'!Y62","v":0},{"$f":"'6. UD1 Assumptions'!Z62","v":47477.244545454552},{"$f":"'6. UD1 Assumptions'!AA62","v":0},{"$f":"'6. UD1 Assumptions'!AB62","v":0},{"$f":"'6. UD1 Assumptions'!AC62","v":0},{"$f":"'6. UD1 Assumptions'!AD62","v":0},{"$f":"'6. UD1 Assumptions'!AE62","v":0},0,47477.244545454552,null,47477.244545454552,0]
[{"$f":"'6. UD1 Assumptions'!B63","v":2040},{"$f":"'6. UD1 Assumptions'!C63","v":382},{"$f":"'6. UD1 Assumptions'!D63","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E63","v":2402},{"$f":"'6. UD1 Assumptions'!F63","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G63","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I63","v":174},{"$f":"'6. UD1 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M63","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O63","v":565},{"$f":"'6. UD1 Assumptions'!P63","v":965},{"$f":"'6. UD1 Assumptions'!Q63","v":2271},{"$f":"'6. UD1 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U63","v":200},null,{"$f":"'6. UD1 Assumptions'!W63","v":0},{"$f":"'6. UD1 Assumptions'!X63","v":0},{"$f":"'6. UD1 Assumptions'!Y63","v":0},{"$f":"'6. UD1 Assumptions'!Z63","v":47479.244545454552},{"$f":"'6. UD1 Assumptions'!AA63","v":0},{"$f":"'6. UD1 Assumptions'!AB63","v":0},{"$f":"'6. UD1 Assumptions'!AC63","v":0},{"$f":"'6. UD1 Assumptions'!AD63","v":0},{"$f":"'6. UD1 Assumptions'!AE63","v":0},0,47479.244545454552,null,47479.244545454552,0]
[{"$f":"'6. UD1 Assumptions'!B64","v":2045},{"$f":"'6. UD1 Assumptions'!C64","v":382},{"$f":"'6. UD1 Assumptions'!D64","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E64","v":2402},{"$f":"'6. UD1 Assumptions'!F64","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G64","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I64","v":174},{"$f":"'6. UD1 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M64","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O64","v":565},{"$f":"'6. UD1 Assumptions'!P64","v":965},{"$f":"'6. UD1 Assumptions'!Q64","v":2271},{"$f":"'6. UD1 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U64","v":205},null,{"$f":"'6. UD1 Assumptions'!W64","v":0},{"$f":"'6. UD1 Assumptions'!X64","v":0},{"$f":"'6. UD1 Assumptions'!Y64","v":0},{"$f":"'6. UD1 Assumptions'!Z64","v":47484.244545454552},{"$f":"'6. UD1 Assumptions'!AA64","v":0},{"$f":"'6. UD1 Assumptions'!AB64","v":0},{"$f":"'6. UD1 Assumptions'!AC64","v":0},{"$f":"'6. UD1 Assumptions'!AD64","v":0},{"$f":"'6. UD1 Assumptions'!AE64","v":0},0,47484.244545454552,null,47484.244545454552,0]
[{"$f":"'6. UD1 Assumptions'!B65","v":2050},{"$f":"'6. UD1 Assumptions'!C65","v":382},{"$f":"'6. UD1 Assumptions'!D65","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E65","v":2402},{"$f":"'6. UD1 Assumptions'!F65","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G65","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I65","v":174},{"$f":"'6. UD1 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M65","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O65","v":565},{"$f":"'6. UD1 Assumptions'!P65","v":965},{"$f":"'6. UD1 Assumptions'!Q65","v":2271},{"$f":"'6. UD1 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U65","v":213},null,{"$f":"'6. UD1 Assumptions'!W65","v":0},{"$f":"'6. UD1 Assumptions'!X65","v":0},{"$f":"'6. UD1 Assumptions'!Y65","v":0},{"$f":"'6. UD1 Assumptions'!Z65","v":47492.244545454552},{"$f":"'6. UD1 Assumptions'!AA65","v":0},{"$f":"'6. UD1 Assumptions'!AB65","v":0},{"$f":"'6. UD1 Assumptions'!AC65","v":0},{"$f":"'6. UD1 Assumptions'!AD65","v":0},{"$f":"'6. UD1 Assumptions'!AE65","v":0},0,47492.244545454552,null,47492.244545454552,0]

{"sheet":"UD2 Sce1 Trees","index":46,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,18],[2,21,2,22],[2,25,2,29]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. UD2 Assumptions'!B37","v":2006},{"$f":"'6. UD2 Assumptions'!C37","v":408},{"$f":"'6. UD2 Assumptions'!D37","v":116},{"$f":"'6. UD2 Assumptions'!E37","v":2389},{"$f":"'6. UD2 Assumptions'!F37","v":710},{"$f":"'6. UD2 Assumptions'!G37","v":12276},null,{"$f":"'6. UD2 Assumptions'!I37","v":176},{"$f":"'6. UD2 Assumptions'!J37","v":110},{"$f":"'6. UD2 Assumptions'!K37","v":889},{"$f":"'6. UD2 Assumptions'!L37","v":5085},{"$f":"'6. UD2 Assumptions'!M37","v":139},null,{"$f":"'6. UD2 Assumptions'!O37","v":546},{"$f":"'6. UD2 Assumptions'!P37","v":967},{"$f":"'6. UD2 Assumptions'!Q37","v":2684},{"$f":"'6. UD2 Assumptions'!R37","v":5478},{"$f":"'6. UD2 Assumptions'!S37","v":62},{"$f":"'6. UD2 Assumptions'!T37","v":15146},{"$f":"'6. UD2 Assumptions'!U37","v":61},null,{"$f":"'6. UD2 Assumptions'!W37","v":0},{"$f":"'6. UD2 Assumptions'!X37","v":0},{"$f":"'6. UD2 Assumptions'!Y37","v":0},{"$f":"'6. UD2 Assumptions'!Z37","v":47242},{"$f":"'6. UD2 Assumptions'!AA37","v":686},{"$f":"'6. UD2 Assumptions'!AB37","v":6781},{"$f":"'6. UD2 Assumptions'!AC37","v":300},{"$f":"'6. UD2 Assumptions'!AD37","v":60000},{"$f":"'6. UD2 Assumptions'!AE37","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. UD2 Assumptions'!B38","v":2007},{"$f":"'6. UD2 Assumptions'!C38","v":384},{"$f":"'6. UD2 Assumptions'!D38","v":112},{"$f":"'6. UD2 Assumptions'!E38","v":2410},{"$f":"'6. UD2 Assumptions'!F38","v":710},{"$f":"'6. UD2 Assumptions'!G38","v":12276},null,{"$f":"'6. UD2 Assumptions'!I38","v":176},{"$f":"'6. UD2 Assumptions'!J38","v":110},{"$f":"'6. UD2 Assumptions'!K38","v":889},{"$f":"'6. UD2 Assumptions'!L38","v":5085},{"$f":"'6. UD2 Assumptions'!M38","v":139},null,{"$f":"'6. UD2 Assumptions'!O38","v":546},{"$f":"'6. UD2 Assumptions'!P38","v":967},{"$f":"'6. UD2 Assumptions'!Q38","v":2734},{"$f":"'6. UD2 Assumptions'!R38","v":5461},{"$f":"'6. UD2 Assumptions'!S38","v":62},{"$f":"'6. UD2 Assumptions'!T38","v":15113},{"$f":"'6. UD2 Assumptions'!U38","v":75},null,{"$f":"'6. UD2 Assumptions'!W38","v":0},{"$f":"'6. UD2 Assumptions'!X38","v":0},{"$f":"'6. UD2 Assumptions'!Y38","v":0},{"$f":"'6. UD2 Assumptions'!Z38","v":47249},{"$f":"'6. UD2 Assumptions'!AA38","v":668},{"$f":"'6. UD2 Assumptions'!AB38","v":6336},{"$f":"'6. UD2 Assumptions'!AC38","v":300},{"$f":"'6. UD2 Assumptions'!AD38","v":68520},{"$f":"'6. UD2 Assumptions'!AE38","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. UD2 Assumptions'!B39","v":2008},{"$f":"'6. UD2 Assumptions'!C39","v":384},{"$f":"'6. UD2 Assumptions'!D39","v":112},{"$f":"'6. UD2 Assumptions'!E39","v":2413},{"$f":"'6. UD2 Assumptions'!F39","v":710},{"$f":"'6. UD2 Assumptions'!G39","v":12254},null,{"$f":"'6. UD2 Assumptions'!I39","v":176},{"$f":"'6. UD2 Assumptions'!J39","v":110},{"$f":"'6. UD2 Assumptions'!K39","v":889},{"$f":"'6. UD2 Assumptions'!L39","v":5085},{"$f":"'6. UD2 Assumptions'!M39","v":139},null,{"$f":"'6. UD2 Assumptions'!O39","v":550},{"$f":"'6. UD2 Assumptions'!P39","v":967},{"$f":"'6. UD2 Assumptions'!Q39","v":2533},{"$f":"'6. UD2 Assumptions'!R39","v":5632},{"$f":"'6. UD2 Assumptions'!S39","v":62},{"$f":"'6. UD2 Assumptions'!T39","v":15143},{"$f":"'6. UD2 Assumptions'!U39","v":84},null,{"$f":"'6. UD2 Assumptions'!W39","v":0},{"$f":"'6. UD2 Assumptions'!X39","v":0},{"$f":"'6. UD2 Assumptions'!Y39","v":0},{"$f":"'6. UD2 Assumptions'!Z39","v":47243},{"$f":"'6. UD2 Assumptions'!AA39","v":730},{"$f":"'6. UD2 Assumptions'!AB39","v":5810},{"$f":"'6. UD2 Assumptions'!AC39","v":300},{"$f":"'6. UD2 Assumptions'!AD39","v":65440},{"$f":"'6. UD2 Assumptions'!AE39","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. UD2 Assumptions'!B40","v":2009},{"$f":"'6. UD2 Assumptions'!C40","v":384},{"$f":"'6. UD2 Assumptions'!D40","v":112},{"$f":"'6. UD2 Assumptions'!E40","v":2413},{"$f":"'6. UD2 Assumptions'!F40","v":710},{"$f":"'6. UD2 Assumptions'!G40","v":12254},null,{"$f":"'6. UD2 Assumptions'!I40","v":176},{"$f":"'6. UD2 Assumptions'!J40","v":110},{"$f":"'6. UD2 Assumptions'!K40","v":889},{"$f":"'6. UD2 Assumptions'!L40","v":5085},{"$f":"'6. UD2 Assumptions'!M40","v":139},null,{"$f":"'6. UD2 Assumptions'!O40","v":550},{"$f":"'6. UD2 Assumptions'!P40","v":967},{"$f":"'6. UD2 Assumptions'!Q40","v":2476},{"$f":"'6. UD2 Assumptions'!R40","v":5721},{"$f":"'6. UD2 Assumptions'!S40","v":62},{"$f":"'6. UD2 Assumptions'!T40","v":15111},{"$f":"'6. UD2 Assumptions'!U40","v":98},null,{"$f":"'6. UD2 Assumptions'!W40","v":0},{"$f":"'6. UD2 Assumptions'!X40","v":0},{"$f":"'6. UD2 Assumptions'!Y40","v":0},{"$f":"'6. UD2 Assumptions'!Z40","v":47257},{"$f":"'6. UD2 Assumptions'!AA40","v":765},{"$f":"'6. UD2 Assumptions'!AB40","v":6543},{"$f":"'6. UD2 Assumptions'!AC40","v":300},{"$f":"'6. UD2 Assumptions'!AD40","v":65850},{"$f":"'6. UD2 Assumptions'!AE40","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. UD2 Assumptions'!B41","v":2010},{"$f":"'6. UD2 Assumptions'!C41","v":382},{"$f":"'6. UD2 Assumptions'!D41","v":112},{"$f":"'6. UD2 Assumptions'!E41","v":2433},{"$f":"'6. UD2 Assumptions'!F41","v":710},{"$f":"'6. UD2 Assumptions'!G41","v":12242},null,{"$f":"'6. UD2 Assumptions'!I41","v":174},{"$f":"'6. UD2 Assumptions'!J41","v":110},{"$f":"'6. UD2 Assumptions'!K41","v":889},{"$f":"'6. UD2 Assumptions'!L41","v":5079},{"$f":"'6. UD2 Assumptions'!M41","v":139},null,{"$f":"'6. UD2 Assumptions'!O41","v":565},{"$f":"'6. UD2 Assumptions'!P41","v":965},{"$f":"'6. UD2 Assumptions'!Q41","v":2382},{"$f":"'6. UD2 Assumptions'!R41","v":5817},{"$f":"'6. UD2 Assumptions'!S41","v":60},{"$f":"'6. UD2 Assumptions'!T41","v":15100},{"$f":"'6. UD2 Assumptions'!U41","v":112},null,{"$f":"'6. UD2 Assumptions'!W41","v":0},{"$f":"'6. UD2 Assumptions'!X41","v":0},{"$f":"'6. UD2 Assumptions'!Y41","v":0},{"$f":"'6. UD2 Assumptions'!Z41","v":47271},{"$f":"'6. UD2 Assumptions'!AA41","v":790},{"$f":"'6. UD2 Assumptions'!AB41","v":7009},{"$f":"'6. UD2 Assumptions'!AC41","v":300},{"$f":"'6. UD2 Assumptions'!AD41","v":64130},{"$f":"'6. UD2 Assumptions'!AE41","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. UD2 Assumptions'!B42","v":2011},{"$f":"'6. UD2 Assumptions'!C42","v":382},{"$f":"'6. UD2 Assumptions'!D42","v":112},{"$f":"'6. UD2 Assumptions'!E42","v":2437},{"$f":"'6. UD2 Assumptions'!F42","v":710},{"$f":"'6. UD2 Assumptions'!G42","v":12242},null,{"$f":"'6. UD2 Assumptions'!I42","v":174},{"$f":"'6. UD2 Assumptions'!J42","v":110},{"$f":"'6. UD2 Assumptions'!K42","v":889},{"$f":"'6. UD2 Assumptions'!L42","v":5079},{"$f":"'6. UD2 Assumptions'!M42","v":139},null,{"$f":"'6. UD2 Assumptions'!O42","v":565},{"$f":"'6. UD2 Assumptions'!P42","v":965},{"$f":"'6. UD2 Assumptions'!Q42","v":2268},{"$f":"'6. UD2 Assumptions'!R42","v":5908},{"$f":"'6. UD2 Assumptions'!S42","v":60},{"$f":"'6. UD2 Assumptions'!T42","v":15100},{"$f":"'6. UD2 Assumptions'!U42","v":127},null,{"$f":"'6. UD2 Assumptions'!W42","v":0},{"$f":"'6. UD2 Assumptions'!X42","v":0},{"$f":"'6. UD2 Assumptions'!Y42","v":0},{"$f":"'6. UD2 Assumptions'!Z42","v":47267},{"$f":"'6. UD2 Assumptions'!AA42","v":874},{"$f":"'6. UD2 Assumptions'!AB42","v":6974},{"$f":"'6. UD2 Assumptions'!AC42","v":300},{"$f":"'6. UD2 Assumptions'!AD42","v":61730},{"$f":"'6. UD2 Assumptions'!AE42","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. UD2 Assumptions'!B43","v":2012},{"$f":"'6. UD2 Assumptions'!C43","v":382},{"$f":"'6. UD2 Assumptions'!D43","v":112},{"$f":"'6. UD2 Assumptions'!E43","v":2437},{"$f":"'6. UD2 Assumptions'!F43","v":710},{"$f":"'6. UD2 Assumptions'!G43","v":12242},null,{"$f":"'6. UD2 Assumptions'!I43","v":174},{"$f":"'6. UD2 Assumptions'!J43","v":110},{"$f":"'6. UD2 Assumptions'!K43","v":889},{"$f":"'6. UD2 Assumptions'!L43","v":5079},{"$f":"'6. UD2 Assumptions'!M43","v":139},null,{"$f":"'6. UD2 Assumptions'!O43","v":565},{"$f":"'6. UD2 Assumptions'!P43","v":965},{"$f":"'6. UD2 Assumptions'!Q43","v":2203},{"$f":"'6. UD2 Assumptions'!R43","v":5976},{"$f":"'6. UD2 Assumptions'!S43","v":60},{"$f":"'6. UD2 Assumptions'!T43","v":15100},{"$f":"'6. UD2 Assumptions'!U43","v":140},null,{"$f":"'6. UD2 Assumptions'!W43","v":0},{"$f":"'6. UD2 Assumptions'!X43","v":0},{"$f":"'6. UD2 Assumptions'!Y43","v":0},{"$f":"'6. UD2 Assumptions'!Z43","v":47283},{"$f":"'6. UD2 Assumptions'!AA43","v":1003},{"$f":"'6. UD2 Assumptions'!AB43","v":7628},{"$f":"'6. UD2 Assumptions'!AC43","v":305},{"$f":"'6. UD2 Assumptions'!AD43","v":60000},{"$f":"'6. UD2 Assumptions'!AE43","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. UD2 Assumptions'!B44","v":2013},{"$f":"'6. UD2 Assumptions'!C44","v":382},{"$f":"'6. UD2 Assumptions'!D44","v":111},{"$f":"'6. UD2 Assumptions'!E44","v":2402},{"$f":"'6. UD2 Assumptions'!F44","v":710},{"$f":"'6. UD2 Assumptions'!G44","v":12243},null,{"$f":"'6. UD2 Assumptions'!I44","v":174},{"$f":"'6. UD2 Assumptions'!J44","v":110},{"$f":"'6. UD2 Assumptions'!K44","v":889},{"$f":"'6. UD2 Assumptions'!L44","v":5079},{"$f":"'6. UD2 Assumptions'!M44","v":139},null,{"$f":"'6. UD2 Assumptions'!O44","v":565},{"$f":"'6. UD2 Assumptions'!P44","v":965},{"$f":"'6. UD2 Assumptions'!Q44","v":2245},{"$f":"'6. UD2 Assumptions'!R44","v":5934},{"$f":"'6. UD2 Assumptions'!S44","v":60},{"$f":"'6. UD2 Assumptions'!T44","v":15100},{"$f":"'6. UD2 Assumptions'!U44","v":160},null,{"$f":"'6. UD2 Assumptions'!W44","v":0},{"$f":"'6. UD2 Assumptions'!X44","v":0},{"$f":"'6. UD2 Assumptions'!Y44","v":0},{"$f":"'6. UD2 Assumptions'!Z44","v":47268},{"$f":"'6. UD2 Assumptions'!AA44","v":1111},{"$f":"'6. UD2 Assumptions'!AB44","v":7410},{"$f":"'6. UD2 Assumptions'!AC44","v":310},{"$f":"'6. UD2 Assumptions'!AD44","v":56464},{"$f":"'6. UD2 Assumptions'!AE44","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. UD2 Assumptions'!B45","v":2014},{"$f":"'6. UD2 Assumptions'!C45","v":382},{"$f":"'6. UD2 Assumptions'!D45","v":106},{"$f":"'6. UD2 Assumptions'!E45","v":2402},{"$f":"'6. UD2 Assumptions'!F45","v":710},{"$f":"'6. UD2 Assumptions'!G45","v":12243},null,{"$f":"'6. UD2 Assumptions'!I45","v":174},{"$f":"'6. UD2 Assumptions'!J45","v":110},{"$f":"'6. UD2 Assumptions'!K45","v":889},{"$f":"'6. UD2 Assumptions'!L45","v":5079},{"$f":"'6. UD2 Assumptions'!M45","v":139},null,{"$f":"'6. UD2 Assumptions'!O45","v":565},{"$f":"'6. UD2 Assumptions'!P45","v":965},{"$f":"'6. UD2 Assumptions'!Q45","v":2271},{"$f":"'6. UD2 Assumptions'!R45","v":5866},{"$f":"'6. UD2 Assumptions'!S45","v":60},{"$f":"'6. UD2 Assumptions'!T45","v":15142},{"$f":"'6. UD2 Assumptions'!U45","v":181},null,{"$f":"'6. UD2 Assumptions'!W45","v":0},{"$f":"'6. UD2 Assumptions'!X45","v":0},{"$f":"'6. UD2 Assumptions'!Y45","v":0},{"$f":"'6. UD2 Assumptions'!Z45","v":47284},{"$f":"'6. UD2 Assumptions'!AA45","v":1111},{"$f":"'6. UD2 Assumptions'!AB45","v":7410},{"$f":"'6. UD2 Assumptions'!AC45","v":310},{"$f":"'6. UD2 Assumptions'!AD45","v":56464},{"$f":"'6. UD2 Assumptions'!AE45","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. UD2 Assumptions'!B46","v":2015},{"$f":"'6. UD2 Assumptions'!C46","v":382},{"$f":"'6. UD2 Assumptions'!D46","v":106},{"$f":"'6. UD2 Assumptions'!E46","v":2402},{"$f":"'6. UD2 Assumptions'!F46","v":710},{"$f":"'6. UD2 Assumptions'!G46","v":12243},null,{"$f":"'6. UD2 Assumptions'!I46","v":174},{"$f":"'6. UD2 Assumptions'!J46","v":110},{"$f":"'6. UD2 Assumptions'!K46","v":889},{"$f":"'6. UD2 Assumptions'!L46","v":5079},{"$f":"'6. UD2 Assumptions'!M46","v":139},null,{"$f":"'6. UD2 Assumptions'!O46","v":565},{"$f":"'6. UD2 Assumptions'!P46","v":965},{"$f":"'6. UD2 Assumptions'!Q46","v":2271},{"$f":"'6. UD2 Assumptions'!R46","v":5832},{"$f":"'6. UD2 Assumptions'!S46","v":60},{"$f":"'6. UD2 Assumptions'!T46","v":15142},{"$f":"'6. UD2 Assumptions'!U46","v":182},null,{"$f":"'6. UD2 Assumptions'!W46","v":0},{"$f":"'6. UD2 Assumptions'!X46","v":0},{"$f":"'6. UD2 Assumptions'!Y46","v":0},{"$f":"'6. UD2 Assumptions'!Z46","v":47251},{"$f":"'6. UD2 Assumptions'!AA46","v":1111},{"$f":"'6. UD2 Assumptions'!AB46","v":7410},{"$f":"'6. UD2 Assumptions'!AC46","v":310},{"$f":"'6. UD2 Assumptions'!AD46","v":56464},{"$f":"'6. UD2 Assumptions'!AE46","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. UD2 Assumptions'!B47","v":2016},{"$f":"'6. UD2 Assumptions'!C47","v":382},{"$f":"'6. UD2 Assumptions'!D47","v":108.28},{"$f":"'6. UD2 Assumptions'!E47","v":2402},{"$f":"'6. UD2 Assumptions'!F47","v":711.82},{"$f":"'6. UD2 Assumptions'!G47","v":12249.23},null,{"$f":"'6. UD2 Assumptions'!I47","v":174},{"$f":"'6. UD2 Assumptions'!J47","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K47","v":890.27},{"$f":"'6. UD2 Assumptions'!L47","v":5081.82},{"$f":"'6. UD2 Assumptions'!M47","v":139.91},null,{"$f":"'6. UD2 Assumptions'!O47","v":565},{"$f":"'6. UD2 Assumptions'!P47","v":965},{"$f":"'6. UD2 Assumptions'!Q47","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R47","v":5837},{"$f":"'6. UD2 Assumptions'!S47","v":61.25},{"$f":"'6. UD2 Assumptions'!T47","v":15146.58},{"$f":"'6. UD2 Assumptions'!U47","v":183},null,{"$f":"'6. UD2 Assumptions'!W47","v":0},{"$f":"'6. UD2 Assumptions'!X47","v":0},{"$f":"'6. UD2 Assumptions'!Y47","v":0},{"$f":"'6. UD2 Assumptions'!Z47","v":47282.244545454545},{"$f":"'6. UD2 Assumptions'!AA47","v":1111},{"$f":"'6. UD2 Assumptions'!AB47","v":7410},{"$f":"'6. UD2 Assumptions'!AC47","v":310},{"$f":"'6. UD2 Assumptions'!AD47","v":56464},{"$f":"'6. UD2 Assumptions'!AE47","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B48","v":2017},{"$f":"'6. UD2 Assumptions'!C48","v":382},{"$f":"'6. UD2 Assumptions'!D48","v":111.3306523950158},{"$f":"'6. UD2 Assumptions'!E48","v":2402},{"$f":"'6. UD2 Assumptions'!F48","v":714.25662331870274},{"$f":"'6. UD2 Assumptions'!G48","v":12258.117184730743},null,{"$f":"'6. UD2 Assumptions'!I48","v":174},{"$f":"'6. UD2 Assumptions'!J48","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K48","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L48","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M48","v":141.12831165935137},null,{"$f":"'6. UD2 Assumptions'!O48","v":565},{"$f":"'6. UD2 Assumptions'!P48","v":965},{"$f":"'6. UD2 Assumptions'!Q48","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R48","v":5842},{"$f":"'6. UD2 Assumptions'!S48","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T48","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U48","v":184},null,{"$f":"'6. UD2 Assumptions'!W48","v":0},{"$f":"'6. UD2 Assumptions'!X48","v":0},{"$f":"'6. UD2 Assumptions'!Y48","v":0},{"$f":"'6. UD2 Assumptions'!Z48","v":47323.244545454545},{"$f":"'6. UD2 Assumptions'!AA48","v":1111},{"$f":"'6. UD2 Assumptions'!AB48","v":7410},{"$f":"'6. UD2 Assumptions'!AC48","v":310},{"$f":"'6. UD2 Assumptions'!AD48","v":56464},{"$f":"'6. UD2 Assumptions'!AE48","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B49","v":2018},{"$f":"'6. UD2 Assumptions'!C49","v":382},{"$f":"'6. UD2 Assumptions'!D49","v":114.46846628703206},{"$f":"'6. UD2 Assumptions'!E49","v":2402},{"$f":"'6. UD2 Assumptions'!F49","v":716.76286444651123},{"$f":"'6. UD2 Assumptions'!G49","v":12269.086509884117},null,{"$f":"'6. UD2 Assumptions'!I49","v":174},{"$f":"'6. UD2 Assumptions'!J49","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K49","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L49","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M49","v":142.38143222325562},null,{"$f":"'6. UD2 Assumptions'!O49","v":565},{"$f":"'6. UD2 Assumptions'!P49","v":965},{"$f":"'6. UD2 Assumptions'!Q49","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R49","v":5847},{"$f":"'6. UD2 Assumptions'!S49","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T49","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U49","v":185},null,{"$f":"'6. UD2 Assumptions'!W49","v":0},{"$f":"'6. UD2 Assumptions'!X49","v":0},{"$f":"'6. UD2 Assumptions'!Y49","v":0},{"$f":"'6. UD2 Assumptions'!Z49","v":47369.244545454545},{"$f":"'6. UD2 Assumptions'!AA49","v":1111},{"$f":"'6. UD2 Assumptions'!AB49","v":7410},{"$f":"'6. UD2 Assumptions'!AC49","v":310},{"$f":"'6. UD2 Assumptions'!AD49","v":56464},{"$f":"'6. UD2 Assumptions'!AE49","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B50","v":2019},{"$f":"'6. UD2 Assumptions'!C50","v":382},{"$f":"'6. UD2 Assumptions'!D50","v":117.67759413113959},{"$f":"'6. UD2 Assumptions'!E50","v":2402},{"$f":"'6. UD2 Assumptions'!F50","v":719.32606559995179},{"$f":"'6. UD2 Assumptions'!G50","v":12282.174909214848},null,{"$f":"'6. UD2 Assumptions'!I50","v":174},{"$f":"'6. UD2 Assumptions'!J50","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K50","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L50","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M50","v":143.66303279997587},null,{"$f":"'6. UD2 Assumptions'!O50","v":565},{"$f":"'6. UD2 Assumptions'!P50","v":965},{"$f":"'6. UD2 Assumptions'!Q50","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R50","v":5847},{"$f":"'6. UD2 Assumptions'!S50","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T50","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U50","v":186},null,{"$f":"'6. UD2 Assumptions'!W50","v":0},{"$f":"'6. UD2 Assumptions'!X50","v":0},{"$f":"'6. UD2 Assumptions'!Y50","v":0},{"$f":"'6. UD2 Assumptions'!Z50","v":47415.244545454545},{"$f":"'6. UD2 Assumptions'!AA50","v":1111},{"$f":"'6. UD2 Assumptions'!AB50","v":7410},{"$f":"'6. UD2 Assumptions'!AC50","v":310},{"$f":"'6. UD2 Assumptions'!AD50","v":56464},{"$f":"'6. UD2 Assumptions'!AE50","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B51","v":2020},{"$f":"'6. UD2 Assumptions'!C51","v":382},{"$f":"'6. UD2 Assumptions'!D51","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E51","v":2402},{"$f":"'6. UD2 Assumptions'!F51","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G51","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I51","v":174},{"$f":"'6. UD2 Assumptions'!J51","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K51","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L51","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M51","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O51","v":565},{"$f":"'6. UD2 Assumptions'!P51","v":965},{"$f":"'6. UD2 Assumptions'!Q51","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R51","v":5847},{"$f":"'6. UD2 Assumptions'!S51","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T51","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U51","v":187},null,{"$f":"'6. UD2 Assumptions'!W51","v":0},{"$f":"'6. UD2 Assumptions'!X51","v":0},{"$f":"'6. UD2 Assumptions'!Y51","v":0},{"$f":"'6. UD2 Assumptions'!Z51","v":47466.244545454552},{"$f":"'6. UD2 Assumptions'!AA51","v":1111},{"$f":"'6. UD2 Assumptions'!AB51","v":7410},{"$f":"'6. UD2 Assumptions'!AC51","v":310},{"$f":"'6. UD2 Assumptions'!AD51","v":56464},{"$f":"'6. UD2 Assumptions'!AE51","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B52","v":2021},{"$f":"'6. UD2 Assumptions'!C52","v":382},{"$f":"'6. UD2 Assumptions'!D52","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E52","v":2402},{"$f":"'6. UD2 Assumptions'!F52","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G52","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I52","v":174},{"$f":"'6. UD2 Assumptions'!J52","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K52","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L52","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M52","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O52","v":565},{"$f":"'6. UD2 Assumptions'!P52","v":965},{"$f":"'6. UD2 Assumptions'!Q52","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R52","v":5847},{"$f":"'6. UD2 Assumptions'!S52","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T52","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U52","v":188},null,{"$f":"'6. UD2 Assumptions'!W52","v":0},{"$f":"'6. UD2 Assumptions'!X52","v":0},{"$f":"'6. UD2 Assumptions'!Y52","v":0},{"$f":"'6. UD2 Assumptions'!Z52","v":47467.244545454552},{"$f":"'6. UD2 Assumptions'!AA52","v":1111},{"$f":"'6. UD2 Assumptions'!AB52","v":7410},{"$f":"'6. UD2 Assumptions'!AC52","v":310},{"$f":"'6. UD2 Assumptions'!AD52","v":56464},{"$f":"'6. UD2 Assumptions'!AE52","v":672},65967,113434.24454545455,null,47467.244545454552,0,113434.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B53","v":2022},{"$f":"'6. UD2 Assumptions'!C53","v":382},{"$f":"'6. UD2 Assumptions'!D53","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E53","v":2402},{"$f":"'6. UD2 Assumptions'!F53","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G53","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I53","v":174},{"$f":"'6. UD2 Assumptions'!J53","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K53","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L53","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M53","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O53","v":565},{"$f":"'6. UD2 Assumptions'!P53","v":965},{"$f":"'6. UD2 Assumptions'!Q53","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R53","v":5847},{"$f":"'6. UD2 Assumptions'!S53","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T53","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U53","v":189},null,{"$f":"'6. UD2 Assumptions'!W53","v":0},{"$f":"'6. UD2 Assumptions'!X53","v":0},{"$f":"'6. UD2 Assumptions'!Y53","v":0},{"$f":"'6. UD2 Assumptions'!Z53","v":47468.244545454552},{"$f":"'6. UD2 Assumptions'!AA53","v":1111},{"$f":"'6. UD2 Assumptions'!AB53","v":7410},{"$f":"'6. UD2 Assumptions'!AC53","v":310},{"$f":"'6. UD2 Assumptions'!AD53","v":56464},{"$f":"'6. UD2 Assumptions'!AE53","v":672},65967,113435.24454545455,null,47468.244545454552,0,113435.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B54","v":2023},{"$f":"'6. UD2 Assumptions'!C54","v":382},{"$f":"'6. UD2 Assumptions'!D54","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E54","v":2402},{"$f":"'6. UD2 Assumptions'!F54","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G54","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I54","v":174},{"$f":"'6. UD2 Assumptions'!J54","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K54","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L54","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M54","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O54","v":565},{"$f":"'6. UD2 Assumptions'!P54","v":965},{"$f":"'6. UD2 Assumptions'!Q54","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R54","v":5847},{"$f":"'6. UD2 Assumptions'!S54","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T54","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U54","v":190},null,{"$f":"'6. UD2 Assumptions'!W54","v":0},{"$f":"'6. UD2 Assumptions'!X54","v":0},{"$f":"'6. UD2 Assumptions'!Y54","v":0},{"$f":"'6. UD2 Assumptions'!Z54","v":47469.244545454552},{"$f":"'6. UD2 Assumptions'!AA54","v":1111},{"$f":"'6. UD2 Assumptions'!AB54","v":7410},{"$f":"'6. UD2 Assumptions'!AC54","v":310},{"$f":"'6. UD2 Assumptions'!AD54","v":56464},{"$f":"'6. UD2 Assumptions'!AE54","v":672},65967,113436.24454545455,null,47469.244545454552,0,113436.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B55","v":2024},{"$f":"'6. UD2 Assumptions'!C55","v":382},{"$f":"'6. UD2 Assumptions'!D55","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E55","v":2402},{"$f":"'6. UD2 Assumptions'!F55","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G55","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I55","v":174},{"$f":"'6. UD2 Assumptions'!J55","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K55","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L55","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M55","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O55","v":565},{"$f":"'6. UD2 Assumptions'!P55","v":965},{"$f":"'6. UD2 Assumptions'!Q55","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R55","v":5847},{"$f":"'6. UD2 Assumptions'!S55","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T55","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U55","v":191},null,{"$f":"'6. UD2 Assumptions'!W55","v":0},{"$f":"'6. UD2 Assumptions'!X55","v":0},{"$f":"'6. UD2 Assumptions'!Y55","v":0},{"$f":"'6. UD2 Assumptions'!Z55","v":47470.244545454552},{"$f":"'6. UD2 Assumptions'!AA55","v":1111},{"$f":"'6. UD2 Assumptions'!AB55","v":7410},{"$f":"'6. UD2 Assumptions'!AC55","v":310},{"$f":"'6. UD2 Assumptions'!AD55","v":56464},{"$f":"'6. UD2 Assumptions'!AE55","v":672},65967,113437.24454545455,null,47470.244545454552,0,113437.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B56","v":2025},{"$f":"'6. UD2 Assumptions'!C56","v":382},{"$f":"'6. UD2 Assumptions'!D56","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E56","v":2402},{"$f":"'6. UD2 Assumptions'!F56","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G56","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I56","v":174},{"$f":"'6. UD2 Assumptions'!J56","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K56","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L56","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M56","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O56","v":565},{"$f":"'6. UD2 Assumptions'!P56","v":965},{"$f":"'6. UD2 Assumptions'!Q56","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R56","v":5847},{"$f":"'6. UD2 Assumptions'!S56","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T56","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U56","v":192},null,{"$f":"'6. UD2 Assumptions'!W56","v":0},{"$f":"'6. UD2 Assumptions'!X56","v":0},{"$f":"'6. UD2 Assumptions'!Y56","v":0},{"$f":"'6. UD2 Assumptions'!Z56","v":47471.244545454552},{"$f":"'6. UD2 Assumptions'!AA56","v":1111},{"$f":"'6. UD2 Assumptions'!AB56","v":7410},{"$f":"'6. UD2 Assumptions'!AC56","v":310},{"$f":"'6. UD2 Assumptions'!AD56","v":56464},{"$f":"'6. UD2 Assumptions'!AE56","v":672},65967,113438.24454545455,null,47471.244545454552,0,113438.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B57","v":2026},{"$f":"'6. UD2 Assumptions'!C57","v":382},{"$f":"'6. UD2 Assumptions'!D57","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E57","v":2402},{"$f":"'6. UD2 Assumptions'!F57","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G57","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I57","v":174},{"$f":"'6. UD2 Assumptions'!J57","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K57","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L57","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M57","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O57","v":565},{"$f":"'6. UD2 Assumptions'!P57","v":965},{"$f":"'6. UD2 Assumptions'!Q57","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R57","v":5847},{"$f":"'6. UD2 Assumptions'!S57","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T57","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U57","v":193},null,{"$f":"'6. UD2 Assumptions'!W57","v":0},{"$f":"'6. UD2 Assumptions'!X57","v":0},{"$f":"'6. UD2 Assumptions'!Y57","v":0},{"$f":"'6. UD2 Assumptions'!Z57","v":47472.244545454552},{"$f":"'6. UD2 Assumptions'!AA57","v":1111},{"$f":"'6. UD2 Assumptions'!AB57","v":7410},{"$f":"'6. UD2 Assumptions'!AC57","v":310},{"$f":"'6. UD2 Assumptions'!AD57","v":56464},{"$f":"'6. UD2 Assumptions'!AE57","v":672},65967,113439.24454545455,null,47472.244545454552,0,113439.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B58","v":2027},{"$f":"'6. UD2 Assumptions'!C58","v":382},{"$f":"'6. UD2 Assumptions'!D58","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E58","v":2402},{"$f":"'6. UD2 Assumptions'!F58","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G58","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I58","v":174},{"$f":"'6. UD2 Assumptions'!J58","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K58","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L58","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M58","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O58","v":565},{"$f":"'6. UD2 Assumptions'!P58","v":965},{"$f":"'6. UD2 Assumptions'!Q58","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R58","v":5847},{"$f":"'6. UD2 Assumptions'!S58","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T58","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U58","v":194},null,{"$f":"'6. UD2 Assumptions'!W58","v":0},{"$f":"'6. UD2 Assumptions'!X58","v":0},{"$f":"'6. UD2 Assumptions'!Y58","v":0},{"$f":"'6. UD2 Assumptions'!Z58","v":47473.244545454552},{"$f":"'6. UD2 Assumptions'!AA58","v":1111},{"$f":"'6. UD2 Assumptions'!AB58","v":7410},{"$f":"'6. UD2 Assumptions'!AC58","v":310},{"$f":"'6. UD2 Assumptions'!AD58","v":56464},{"$f":"'6. UD2 Assumptions'!AE58","v":672},65967,113440.24454545455,null,47473.244545454552,0,113440.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B59","v":2028},{"$f":"'6. UD2 Assumptions'!C59","v":382},{"$f":"'6. UD2 Assumptions'!D59","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E59","v":2402},{"$f":"'6. UD2 Assumptions'!F59","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G59","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I59","v":174},{"$f":"'6. UD2 Assumptions'!J59","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K59","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L59","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M59","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O59","v":565},{"$f":"'6. UD2 Assumptions'!P59","v":965},{"$f":"'6. UD2 Assumptions'!Q59","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R59","v":5847},{"$f":"'6. UD2 Assumptions'!S59","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T59","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U59","v":195},null,{"$f":"'6. UD2 Assumptions'!W59","v":0},{"$f":"'6. UD2 Assumptions'!X59","v":0},{"$f":"'6. UD2 Assumptions'!Y59","v":0},{"$f":"'6. UD2 Assumptions'!Z59","v":47474.244545454552},{"$f":"'6. UD2 Assumptions'!AA59","v":1111},{"$f":"'6. UD2 Assumptions'!AB59","v":7410},{"$f":"'6. UD2 Assumptions'!AC59","v":310},{"$f":"'6. UD2 Assumptions'!AD59","v":56464},{"$f":"'6. UD2 Assumptions'!AE59","v":672},65967,113441.24454545455,null,47474.244545454552,0,113441.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B60","v":2029},{"$f":"'6. UD2 Assumptions'!C60","v":382},{"$f":"'6. UD2 Assumptions'!D60","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E60","v":2402},{"$f":"'6. UD2 Assumptions'!F60","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G60","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I60","v":174},{"$f":"'6. UD2 Assumptions'!J60","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K60","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L60","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M60","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O60","v":565},{"$f":"'6. UD2 Assumptions'!P60","v":965},{"$f":"'6. UD2 Assumptions'!Q60","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R60","v":5847},{"$f":"'6. UD2 Assumptions'!S60","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T60","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U60","v":196},null,{"$f":"'6. UD2 Assumptions'!W60","v":0},{"$f":"'6. UD2 Assumptions'!X60","v":0},{"$f":"'6. UD2 Assumptions'!Y60","v":0},{"$f":"'6. UD2 Assumptions'!Z60","v":47475.244545454552},{"$f":"'6. UD2 Assumptions'!AA60","v":1111},{"$f":"'6. UD2 Assumptions'!AB60","v":7410},{"$f":"'6. UD2 Assumptions'!AC60","v":310},{"$f":"'6. UD2 Assumptions'!AD60","v":56464},{"$f":"'6. UD2 Assumptions'!AE60","v":672},65967,113442.24454545455,null,47475.244545454552,0,113442.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B61","v":2030},{"$f":"'6. UD2 Assumptions'!C61","v":382},{"$f":"'6. UD2 Assumptions'!D61","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E61","v":2402},{"$f":"'6. UD2 Assumptions'!F61","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G61","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I61","v":174},{"$f":"'6. UD2 Assumptions'!J61","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K61","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L61","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M61","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O61","v":565},{"$f":"'6. UD2 Assumptions'!P61","v":965},{"$f":"'6. UD2 Assumptions'!Q61","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R61","v":5847},{"$f":"'6. UD2 Assumptions'!S61","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T61","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U61","v":197},null,{"$f":"'6. UD2 Assumptions'!W61","v":0},{"$f":"'6. UD2 Assumptions'!X61","v":0},{"$f":"'6. UD2 Assumptions'!Y61","v":0},{"$f":"'6. UD2 Assumptions'!Z61","v":47476.244545454552},{"$f":"'6. UD2 Assumptions'!AA61","v":1111},{"$f":"'6. UD2 Assumptions'!AB61","v":7410},{"$f":"'6. UD2 Assumptions'!AC61","v":310},{"$f":"'6. UD2 Assumptions'!AD61","v":56464},{"$f":"'6. UD2 Assumptions'!AE61","v":672},65967,113443.24454545455,null,47476.244545454552,0,113443.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B62","v":2035},{"$f":"'6. UD2 Assumptions'!C62","v":382},{"$f":"'6. UD2 Assumptions'!D62","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E62","v":2402},{"$f":"'6. UD2 Assumptions'!F62","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G62","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I62","v":174},{"$f":"'6. UD2 Assumptions'!J62","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K62","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L62","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M62","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O62","v":565},{"$f":"'6. UD2 Assumptions'!P62","v":965},{"$f":"'6. UD2 Assumptions'!Q62","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R62","v":5847},{"$f":"'6. UD2 Assumptions'!S62","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T62","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U62","v":198},null,{"$f":"'6. UD2 Assumptions'!W62","v":0},{"$f":"'6. UD2 Assumptions'!X62","v":0},{"$f":"'6. UD2 Assumptions'!Y62","v":0},{"$f":"'6. UD2 Assumptions'!Z62","v":47477.244545454552},{"$f":"'6. UD2 Assumptions'!AA62","v":0},{"$f":"'6. UD2 Assumptions'!AB62","v":0},{"$f":"'6. UD2 Assumptions'!AC62","v":0},{"$f":"'6. UD2 Assumptions'!AD62","v":0},{"$f":"'6. UD2 Assumptions'!AE62","v":0},0,47477.244545454552,null,47477.244545454552,0]
[{"$f":"'6. UD2 Assumptions'!B63","v":2040},{"$f":"'6. UD2 Assumptions'!C63","v":382},{"$f":"'6. UD2 Assumptions'!D63","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E63","v":2402},{"$f":"'6. UD2 Assumptions'!F63","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G63","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I63","v":174},{"$f":"'6. UD2 Assumptions'!J63","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K63","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L63","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M63","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O63","v":565},{"$f":"'6. UD2 Assumptions'!P63","v":965},{"$f":"'6. UD2 Assumptions'!Q63","v":2271},{"$f":"'6. UD2 Assumptions'!R63","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S63","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T63","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U63","v":200},null,{"$f":"'6. UD2 Assumptions'!W63","v":0},{"$f":"'6. UD2 Assumptions'!X63","v":0},{"$f":"'6. UD2 Assumptions'!Y63","v":0},{"$f":"'6. UD2 Assumptions'!Z63","v":47479.244545454552},{"$f":"'6. UD2 Assumptions'!AA63","v":0},{"$f":"'6. UD2 Assumptions'!AB63","v":0},{"$f":"'6. UD2 Assumptions'!AC63","v":0},{"$f":"'6. UD2 Assumptions'!AD63","v":0},{"$f":"'6. UD2 Assumptions'!AE63","v":0},0,47479.244545454552,null,47479.244545454552,0]
[{"$f":"'6. UD2 Assumptions'!B64","v":2045},{"$f":"'6. UD2 Assumptions'!C64","v":382},{"$f":"'6. UD2 Assumptions'!D64","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E64","v":2402},{"$f":"'6. UD2 Assumptions'!F64","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G64","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I64","v":174},{"$f":"'6. UD2 Assumptions'!J64","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K64","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L64","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M64","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O64","v":565},{"$f":"'6. UD2 Assumptions'!P64","v":965},{"$f":"'6. UD2 Assumptions'!Q64","v":2271},{"$f":"'6. UD2 Assumptions'!R64","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S64","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T64","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U64","v":205},null,{"$f":"'6. UD2 Assumptions'!W64","v":0},{"$f":"'6. UD2 Assumptions'!X64","v":0},{"$f":"'6. UD2 Assumptions'!Y64","v":0},{"$f":"'6. UD2 Assumptions'!Z64","v":47484.244545454552},{"$f":"'6. UD2 Assumptions'!AA64","v":0},{"$f":"'6. UD2 Assumptions'!AB64","v":0},{"$f":"'6. UD2 Assumptions'!AC64","v":0},{"$f":"'6. UD2 Assumptions'!AD64","v":0},{"$f":"'6. UD2 Assumptions'!AE64","v":0},0,47484.244545454552,null,47484.244545454552,0]
[{"$f":"'6. UD2 Assumptions'!B65","v":2050},{"$f":"'6. UD2 Assumptions'!C65","v":382},{"$f":"'6. UD2 Assumptions'!D65","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E65","v":2402},{"$f":"'6. UD2 Assumptions'!F65","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G65","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I65","v":174},{"$f":"'6. UD2 Assumptions'!J65","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K65","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L65","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M65","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O65","v":565},{"$f":"'6. UD2 Assumptions'!P65","v":965},{"$f":"'6. UD2 Assumptions'!Q65","v":2271},{"$f":"'6. UD2 Assumptions'!R65","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S65","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T65","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U65","v":213},null,{"$f":"'6. UD2 Assumptions'!W65","v":0},{"$f":"'6. UD2 Assumptions'!X65","v":0},{"$f":"'6. UD2 Assumptions'!Y65","v":0},{"$f":"'6. UD2 Assumptions'!Z65","v":47492.244545454552},{"$f":"'6. UD2 Assumptions'!AA65","v":0},{"$f":"'6. UD2 Assumptions'!AB65","v":0},{"$f":"'6. UD2 Assumptions'!AC65","v":0},{"$f":"'6. UD2 Assumptions'!AD65","v":0},{"$f":"'6. UD2 Assumptions'!AE65","v":0},0,47492.244545454552,null,47492.244545454552,0]

{"sheet":"Sce2Trees","index":47,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,21,2,22],[2,25,2,29],[2,1,2,5],[2,7,2,11],[2,13,2,18]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. TNC Assumptions'!B71","v":2006},{"$f":"'6. TNC Assumptions'!C71","v":408},{"$f":"'6. TNC Assumptions'!D71","v":116},{"$f":"'6. TNC Assumptions'!E71","v":2389},{"$f":"'6. TNC Assumptions'!F71","v":710},{"$f":"'6. TNC Assumptions'!G71","v":12276},null,{"$f":"'6. TNC Assumptions'!I71","v":176},{"$f":"'6. TNC Assumptions'!J71","v":110},{"$f":"'6. TNC Assumptions'!K71","v":889},{"$f":"'6. TNC Assumptions'!L71","v":5085},{"$f":"'6. TNC Assumptions'!M71","v":139},null,{"$f":"'6. TNC Assumptions'!O71","v":546},{"$f":"'6. TNC Assumptions'!P71","v":967},{"$f":"'6. TNC Assumptions'!Q71","v":2684},{"$f":"'6. TNC Assumptions'!R71","v":5478},{"$f":"'6. TNC Assumptions'!S71","v":62},{"$f":"'6. TNC Assumptions'!T71","v":15146},{"$f":"'6. TNC Assumptions'!U71","v":61},null,{"$f":"'6. TNC Assumptions'!W71","v":0},{"$f":"'6. TNC Assumptions'!X71","v":0},{"$f":"'6. TNC Assumptions'!Y71","v":0},{"$f":"'6. TNC Assumptions'!Z71","v":47242},{"$f":"'6. TNC Assumptions'!AA71","v":686},{"$f":"'6. TNC Assumptions'!AB71","v":6781},{"$f":"'6. TNC Assumptions'!AC71","v":300},{"$f":"'6. TNC Assumptions'!AD71","v":60000},{"$f":"'6. TNC Assumptions'!AE71","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. TNC Assumptions'!B72","v":2007},{"$f":"'6. TNC Assumptions'!C72","v":384},{"$f":"'6. TNC Assumptions'!D72","v":112},{"$f":"'6. TNC Assumptions'!E72","v":2410},{"$f":"'6. TNC Assumptions'!F72","v":710},{"$f":"'6. TNC Assumptions'!G72","v":12276},null,{"$f":"'6. TNC Assumptions'!I72","v":176},{"$f":"'6. TNC Assumptions'!J72","v":110},{"$f":"'6. TNC Assumptions'!K72","v":889},{"$f":"'6. TNC Assumptions'!L72","v":5085},{"$f":"'6. TNC Assumptions'!M72","v":139},null,{"$f":"'6. TNC Assumptions'!O72","v":546},{"$f":"'6. TNC Assumptions'!P72","v":967},{"$f":"'6. TNC Assumptions'!Q72","v":2734},{"$f":"'6. TNC Assumptions'!R72","v":5461},{"$f":"'6. TNC Assumptions'!S72","v":62},{"$f":"'6. TNC Assumptions'!T72","v":15113},{"$f":"'6. TNC Assumptions'!U72","v":75},null,{"$f":"'6. TNC Assumptions'!W72","v":0},{"$f":"'6. TNC Assumptions'!X72","v":0},{"$f":"'6. TNC Assumptions'!Y72","v":0},{"$f":"'6. TNC Assumptions'!Z72","v":47249},{"$f":"'6. TNC Assumptions'!AA72","v":668},{"$f":"'6. TNC Assumptions'!AB72","v":6336},{"$f":"'6. TNC Assumptions'!AC72","v":300},{"$f":"'6. TNC Assumptions'!AD72","v":68520},{"$f":"'6. TNC Assumptions'!AE72","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. TNC Assumptions'!B73","v":2008},{"$f":"'6. TNC Assumptions'!C73","v":384},{"$f":"'6. TNC Assumptions'!D73","v":112},{"$f":"'6. TNC Assumptions'!E73","v":2413},{"$f":"'6. TNC Assumptions'!F73","v":710},{"$f":"'6. TNC Assumptions'!G73","v":12254},null,{"$f":"'6. TNC Assumptions'!I73","v":176},{"$f":"'6. TNC Assumptions'!J73","v":110},{"$f":"'6. TNC Assumptions'!K73","v":889},{"$f":"'6. TNC Assumptions'!L73","v":5085},{"$f":"'6. TNC Assumptions'!M73","v":139},null,{"$f":"'6. TNC Assumptions'!O73","v":550},{"$f":"'6. TNC Assumptions'!P73","v":967},{"$f":"'6. TNC Assumptions'!Q73","v":2533},{"$f":"'6. TNC Assumptions'!R73","v":5632},{"$f":"'6. TNC Assumptions'!S73","v":62},{"$f":"'6. TNC Assumptions'!T73","v":15143},{"$f":"'6. TNC Assumptions'!U73","v":84},null,{"$f":"'6. TNC Assumptions'!W73","v":0},{"$f":"'6. TNC Assumptions'!X73","v":0},{"$f":"'6. TNC Assumptions'!Y73","v":0},{"$f":"'6. TNC Assumptions'!Z73","v":47243},{"$f":"'6. TNC Assumptions'!AA73","v":730},{"$f":"'6. TNC Assumptions'!AB73","v":5810},{"$f":"'6. TNC Assumptions'!AC73","v":300},{"$f":"'6. TNC Assumptions'!AD73","v":65440},{"$f":"'6. TNC Assumptions'!AE73","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. TNC Assumptions'!B74","v":2009},{"$f":"'6. TNC Assumptions'!C74","v":384},{"$f":"'6. TNC Assumptions'!D74","v":112},{"$f":"'6. TNC Assumptions'!E74","v":2413},{"$f":"'6. TNC Assumptions'!F74","v":710},{"$f":"'6. TNC Assumptions'!G74","v":12254},null,{"$f":"'6. TNC Assumptions'!I74","v":176},{"$f":"'6. TNC Assumptions'!J74","v":110},{"$f":"'6. TNC Assumptions'!K74","v":889},{"$f":"'6. TNC Assumptions'!L74","v":5085},{"$f":"'6. TNC Assumptions'!M74","v":139},null,{"$f":"'6. TNC Assumptions'!O74","v":550},{"$f":"'6. TNC Assumptions'!P74","v":967},{"$f":"'6. TNC Assumptions'!Q74","v":2476},{"$f":"'6. TNC Assumptions'!R74","v":5721},{"$f":"'6. TNC Assumptions'!S74","v":62},{"$f":"'6. TNC Assumptions'!T74","v":15111},{"$f":"'6. TNC Assumptions'!U74","v":98},null,{"$f":"'6. TNC Assumptions'!W74","v":0},{"$f":"'6. TNC Assumptions'!X74","v":0},{"$f":"'6. TNC Assumptions'!Y74","v":0},{"$f":"'6. TNC Assumptions'!Z74","v":47257},{"$f":"'6. TNC Assumptions'!AA74","v":765},{"$f":"'6. TNC Assumptions'!AB74","v":6543},{"$f":"'6. TNC Assumptions'!AC74","v":300},{"$f":"'6. TNC Assumptions'!AD74","v":65850},{"$f":"'6. TNC Assumptions'!AE74","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. TNC Assumptions'!B75","v":2010},{"$f":"'6. TNC Assumptions'!C75","v":382},{"$f":"'6. TNC Assumptions'!D75","v":112},{"$f":"'6. TNC Assumptions'!E75","v":2433},{"$f":"'6. TNC Assumptions'!F75","v":710},{"$f":"'6. TNC Assumptions'!G75","v":12242},null,{"$f":"'6. TNC Assumptions'!I75","v":174},{"$f":"'6. TNC Assumptions'!J75","v":110},{"$f":"'6. TNC Assumptions'!K75","v":889},{"$f":"'6. TNC Assumptions'!L75","v":5079},{"$f":"'6. TNC Assumptions'!M75","v":139},null,{"$f":"'6. TNC Assumptions'!O75","v":565},{"$f":"'6. TNC Assumptions'!P75","v":965},{"$f":"'6. TNC Assumptions'!Q75","v":2382},{"$f":"'6. TNC Assumptions'!R75","v":5817},{"$f":"'6. TNC Assumptions'!S75","v":60},{"$f":"'6. TNC Assumptions'!T75","v":15100},{"$f":"'6. TNC Assumptions'!U75","v":112},null,{"$f":"'6. TNC Assumptions'!W75","v":0},{"$f":"'6. TNC Assumptions'!X75","v":0},{"$f":"'6. TNC Assumptions'!Y75","v":0},{"$f":"'6. TNC Assumptions'!Z75","v":47271},{"$f":"'6. TNC Assumptions'!AA75","v":790},{"$f":"'6. TNC Assumptions'!AB75","v":7009},{"$f":"'6. TNC Assumptions'!AC75","v":300},{"$f":"'6. TNC Assumptions'!AD75","v":64130},{"$f":"'6. TNC Assumptions'!AE75","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. TNC Assumptions'!B76","v":2011},{"$f":"'6. TNC Assumptions'!C76","v":382},{"$f":"'6. TNC Assumptions'!D76","v":112},{"$f":"'6. TNC Assumptions'!E76","v":2437},{"$f":"'6. TNC Assumptions'!F76","v":710},{"$f":"'6. TNC Assumptions'!G76","v":12242},null,{"$f":"'6. TNC Assumptions'!I76","v":174},{"$f":"'6. TNC Assumptions'!J76","v":110},{"$f":"'6. TNC Assumptions'!K76","v":889},{"$f":"'6. TNC Assumptions'!L76","v":5079},{"$f":"'6. TNC Assumptions'!M76","v":139},null,{"$f":"'6. TNC Assumptions'!O76","v":565},{"$f":"'6. TNC Assumptions'!P76","v":965},{"$f":"'6. TNC Assumptions'!Q76","v":2268},{"$f":"'6. TNC Assumptions'!R76","v":5908},{"$f":"'6. TNC Assumptions'!S76","v":60},{"$f":"'6. TNC Assumptions'!T76","v":15100},{"$f":"'6. TNC Assumptions'!U76","v":127},null,{"$f":"'6. TNC Assumptions'!W76","v":0},{"$f":"'6. TNC Assumptions'!X76","v":0},{"$f":"'6. TNC Assumptions'!Y76","v":0},{"$f":"'6. TNC Assumptions'!Z76","v":47267},{"$f":"'6. TNC Assumptions'!AA76","v":874},{"$f":"'6. TNC Assumptions'!AB76","v":6974},{"$f":"'6. TNC Assumptions'!AC76","v":300},{"$f":"'6. TNC Assumptions'!AD76","v":61730},{"$f":"'6. TNC Assumptions'!AE76","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. TNC Assumptions'!B77","v":2012},{"$f":"'6. TNC Assumptions'!C77","v":382},{"$f":"'6. TNC Assumptions'!D77","v":112},{"$f":"'6. TNC Assumptions'!E77","v":2437},{"$f":"'6. TNC Assumptions'!F77","v":710},{"$f":"'6. TNC Assumptions'!G77","v":12242},null,{"$f":"'6. TNC Assumptions'!I77","v":174},{"$f":"'6. TNC Assumptions'!J77","v":110},{"$f":"'6. TNC Assumptions'!K77","v":889},{"$f":"'6. TNC Assumptions'!L77","v":5079},{"$f":"'6. TNC Assumptions'!M77","v":139},null,{"$f":"'6. TNC Assumptions'!O77","v":565},{"$f":"'6. TNC Assumptions'!P77","v":965},{"$f":"'6. TNC Assumptions'!Q77","v":2203},{"$f":"'6. TNC Assumptions'!R77","v":5976},{"$f":"'6. TNC Assumptions'!S77","v":60},{"$f":"'6. TNC Assumptions'!T77","v":15100},{"$f":"'6. TNC Assumptions'!U77","v":140},null,{"$f":"'6. TNC Assumptions'!W77","v":0},{"$f":"'6. TNC Assumptions'!X77","v":0},{"$f":"'6. TNC Assumptions'!Y77","v":0},{"$f":"'6. TNC Assumptions'!Z77","v":47283},{"$f":"'6. TNC Assumptions'!AA77","v":1003},{"$f":"'6. TNC Assumptions'!AB77","v":7628},{"$f":"'6. TNC Assumptions'!AC77","v":305},{"$f":"'6. TNC Assumptions'!AD77","v":60000},{"$f":"'6. TNC Assumptions'!AE77","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. TNC Assumptions'!B78","v":2013},{"$f":"'6. TNC Assumptions'!C78","v":382},{"$f":"'6. TNC Assumptions'!D78","v":111},{"$f":"'6. TNC Assumptions'!E78","v":2402},{"$f":"'6. TNC Assumptions'!F78","v":710},{"$f":"'6. TNC Assumptions'!G78","v":12243},null,{"$f":"'6. TNC Assumptions'!I78","v":174},{"$f":"'6. TNC Assumptions'!J78","v":110},{"$f":"'6. TNC Assumptions'!K78","v":889},{"$f":"'6. TNC Assumptions'!L78","v":5079},{"$f":"'6. TNC Assumptions'!M78","v":139},null,{"$f":"'6. TNC Assumptions'!O78","v":565},{"$f":"'6. TNC Assumptions'!P78","v":965},{"$f":"'6. TNC Assumptions'!Q78","v":2245},{"$f":"'6. TNC Assumptions'!R78","v":5934},{"$f":"'6. TNC Assumptions'!S78","v":60},{"$f":"'6. TNC Assumptions'!T78","v":15100},{"$f":"'6. TNC Assumptions'!U78","v":160},null,{"$f":"'6. TNC Assumptions'!W78","v":0},{"$f":"'6. TNC Assumptions'!X78","v":0},{"$f":"'6. TNC Assumptions'!Y78","v":0},{"$f":"'6. TNC Assumptions'!Z78","v":47268},{"$f":"'6. TNC Assumptions'!AA78","v":1111},{"$f":"'6. TNC Assumptions'!AB78","v":7410},{"$f":"'6. TNC Assumptions'!AC78","v":310},{"$f":"'6. TNC Assumptions'!AD78","v":56464},{"$f":"'6. TNC Assumptions'!AE78","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. TNC Assumptions'!B79","v":2014},{"$f":"'6. TNC Assumptions'!C79","v":382},{"$f":"'6. TNC Assumptions'!D79","v":106},{"$f":"'6. TNC Assumptions'!E79","v":2402},{"$f":"'6. TNC Assumptions'!F79","v":710},{"$f":"'6. TNC Assumptions'!G79","v":12243},null,{"$f":"'6. TNC Assumptions'!I79","v":174},{"$f":"'6. TNC Assumptions'!J79","v":110},{"$f":"'6. TNC Assumptions'!K79","v":889},{"$f":"'6. TNC Assumptions'!L79","v":5079},{"$f":"'6. TNC Assumptions'!M79","v":139},null,{"$f":"'6. TNC Assumptions'!O79","v":565},{"$f":"'6. TNC Assumptions'!P79","v":965},{"$f":"'6. TNC Assumptions'!Q79","v":2271},{"$f":"'6. TNC Assumptions'!R79","v":5866},{"$f":"'6. TNC Assumptions'!S79","v":60},{"$f":"'6. TNC Assumptions'!T79","v":15142},{"$f":"'6. TNC Assumptions'!U79","v":181},null,{"$f":"'6. TNC Assumptions'!W79","v":0},{"$f":"'6. TNC Assumptions'!X79","v":0},{"$f":"'6. TNC Assumptions'!Y79","v":0},{"$f":"'6. TNC Assumptions'!Z79","v":47284},{"$f":"'6. TNC Assumptions'!AA79","v":1111},{"$f":"'6. TNC Assumptions'!AB79","v":7410},{"$f":"'6. TNC Assumptions'!AC79","v":310},{"$f":"'6. TNC Assumptions'!AD79","v":56464},{"$f":"'6. TNC Assumptions'!AE79","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. TNC Assumptions'!B80","v":2015},{"$f":"'6. TNC Assumptions'!C80","v":382},{"$f":"'6. TNC Assumptions'!D80","v":106},{"$f":"'6. TNC Assumptions'!E80","v":2402},{"$f":"'6. TNC Assumptions'!F80","v":710},{"$f":"'6. TNC Assumptions'!G80","v":12243},null,{"$f":"'6. TNC Assumptions'!I80","v":174},{"$f":"'6. TNC Assumptions'!J80","v":110},{"$f":"'6. TNC Assumptions'!K80","v":889},{"$f":"'6. TNC Assumptions'!L80","v":5079},{"$f":"'6. TNC Assumptions'!M80","v":139},null,{"$f":"'6. TNC Assumptions'!O80","v":565},{"$f":"'6. TNC Assumptions'!P80","v":965},{"$f":"'6. TNC Assumptions'!Q80","v":2271},{"$f":"'6. TNC Assumptions'!R80","v":5832},{"$f":"'6. TNC Assumptions'!S80","v":60},{"$f":"'6. TNC Assumptions'!T80","v":15142},{"$f":"'6. TNC Assumptions'!U80","v":182},null,{"$f":"'6. TNC Assumptions'!W80","v":0},{"$f":"'6. TNC Assumptions'!X80","v":0},{"$f":"'6. TNC Assumptions'!Y80","v":0},{"$f":"'6. TNC Assumptions'!Z80","v":47251},{"$f":"'6. TNC Assumptions'!AA80","v":1111},{"$f":"'6. TNC Assumptions'!AB80","v":7410},{"$f":"'6. TNC Assumptions'!AC80","v":310},{"$f":"'6. TNC Assumptions'!AD80","v":56464},{"$f":"'6. TNC Assumptions'!AE80","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. TNC Assumptions'!B81","v":2016},{"$f":"'6. TNC Assumptions'!C81","v":382},{"$f":"'6. TNC Assumptions'!D81","v":108.28},{"$f":"'6. TNC Assumptions'!E81","v":2402},{"$f":"'6. TNC Assumptions'!F81","v":711.82},{"$f":"'6. TNC Assumptions'!G81","v":12249.23},null,{"$f":"'6. TNC Assumptions'!I81","v":174},{"$f":"'6. TNC Assumptions'!J81","v":110.63454545454546},{"$f":"'6. TNC Assumptions'!K81","v":890.27},{"$f":"'6. TNC Assumptions'!L81","v":5081.82},{"$f":"'6. TNC Assumptions'!M81","v":139.91},null,{"$f":"'6. TNC Assumptions'!O81","v":565},{"$f":"'6. TNC Assumptions'!P81","v":965},{"$f":"'6. TNC Assumptions'!Q81","v":2274.4499999999998},{"$f":"'6. TNC Assumptions'!R81","v":5837},{"$f":"'6. TNC Assumptions'!S81","v":61.25},{"$f":"'6. TNC Assumptions'!T81","v":15146.58},{"$f":"'6. TNC Assumptions'!U81","v":183},null,{"$f":"'6. TNC Assumptions'!W81","v":0},{"$f":"'6. TNC Assumptions'!X81","v":0},{"$f":"'6. TNC Assumptions'!Y81","v":0},{"$f":"'6. TNC Assumptions'!Z81","v":47282.244545454545},{"$f":"'6. TNC Assumptions'!AA81","v":1111},{"$f":"'6. TNC Assumptions'!AB81","v":7410},{"$f":"'6. TNC Assumptions'!AC81","v":310},{"$f":"'6. TNC Assumptions'!AD81","v":56464},{"$f":"'6. TNC Assumptions'!AE81","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B82","v":2017},{"$f":"'6. TNC Assumptions'!C82","v":382},{"$f":"'6. TNC Assumptions'!D82","v":111.3306523950158},{"$f":"'6. TNC Assumptions'!E82","v":2402},{"$f":"'6. TNC Assumptions'!F82","v":714.25662331870274},{"$f":"'6. TNC Assumptions'!G82","v":12258.117184730743},null,{"$f":"'6. TNC Assumptions'!I82","v":174},{"$f":"'6. TNC Assumptions'!J82","v":111.48492699277271},{"$f":"'6. TNC Assumptions'!K82","v":891.96588982981712},{"$f":"'6. TNC Assumptions'!L82","v":5085.8421836934294},{"$f":"'6. TNC Assumptions'!M82","v":141.12831165935137},null,{"$f":"'6. TNC Assumptions'!O82","v":565},{"$f":"'6. TNC Assumptions'!P82","v":965},{"$f":"'6. TNC Assumptions'!Q82","v":2279.0785182828331},{"$f":"'6. TNC Assumptions'!R82","v":5842},{"$f":"'6. TNC Assumptions'!S82","v":62.925178531608118},{"$f":"'6. TNC Assumptions'!T82","v":15153.115076020273},{"$f":"'6. TNC Assumptions'!U82","v":184},null,{"$f":"'6. TNC Assumptions'!W82","v":0},{"$f":"'6. TNC Assumptions'!X82","v":0},{"$f":"'6. TNC Assumptions'!Y82","v":0},{"$f":"'6. TNC Assumptions'!Z82","v":47323.244545454545},{"$f":"'6. TNC Assumptions'!AA82","v":1111},{"$f":"'6. TNC Assumptions'!AB82","v":7410},{"$f":"'6. TNC Assumptions'!AC82","v":310},{"$f":"'6. TNC Assumptions'!AD82","v":56464},{"$f":"'6. TNC Assumptions'!AE82","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B83","v":2018},{"$f":"'6. TNC Assumptions'!C83","v":382},{"$f":"'6. TNC Assumptions'!D83","v":114.46846628703206},{"$f":"'6. TNC Assumptions'!E83","v":2402},{"$f":"'6. TNC Assumptions'!F83","v":716.76286444651123},{"$f":"'6. TNC Assumptions'!G83","v":12269.086509884117},null,{"$f":"'6. TNC Assumptions'!I83","v":174},{"$f":"'6. TNC Assumptions'!J83","v":112.35960514637789},{"$f":"'6. TNC Assumptions'!K83","v":893.71023365477186},{"$f":"'6. TNC Assumptions'!L83","v":5090.8067075664621},{"$f":"'6. TNC Assumptions'!M83","v":142.38143222325562},null,{"$f":"'6. TNC Assumptions'!O83","v":565},{"$f":"'6. TNC Assumptions'!P83","v":965},{"$f":"'6. TNC Assumptions'!Q83","v":2283.8392799451758},{"$f":"'6. TNC Assumptions'!R83","v":5847},{"$f":"'6. TNC Assumptions'!S83","v":64.648219306976472},{"$f":"'6. TNC Assumptions'!T83","v":15161.181226993865},{"$f":"'6. TNC Assumptions'!U83","v":185},null,{"$f":"'6. TNC Assumptions'!W83","v":0},{"$f":"'6. TNC Assumptions'!X83","v":0},{"$f":"'6. TNC Assumptions'!Y83","v":0},{"$f":"'6. TNC Assumptions'!Z83","v":47369.244545454545},{"$f":"'6. TNC Assumptions'!AA83","v":1111},{"$f":"'6. TNC Assumptions'!AB83","v":7410},{"$f":"'6. TNC Assumptions'!AC83","v":310},{"$f":"'6. TNC Assumptions'!AD83","v":56464},{"$f":"'6. TNC Assumptions'!AE83","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B84","v":2019},{"$f":"'6. TNC Assumptions'!C84","v":382},{"$f":"'6. TNC Assumptions'!D84","v":117.67759413113959},{"$f":"'6. TNC Assumptions'!E84","v":2402},{"$f":"'6. TNC Assumptions'!F84","v":719.32606559995179},{"$f":"'6. TNC Assumptions'!G84","v":12282.174909214848},null,{"$f":"'6. TNC Assumptions'!I84","v":174},{"$f":"'6. TNC Assumptions'!J84","v":113.25416234892863},{"$f":"'6. TNC Assumptions'!K84","v":895.49422165756641},{"$f":"'6. TNC Assumptions'!L84","v":5096.7302871876946},{"$f":"'6. TNC Assumptions'!M84","v":143.66303279997587},null,{"$f":"'6. TNC Assumptions'!O84","v":565},{"$f":"'6. TNC Assumptions'!P84","v":965},{"$f":"'6. TNC Assumptions'!Q84","v":2288.7082407362082},{"$f":"'6. TNC Assumptions'!R84","v":5847},{"$f":"'6. TNC Assumptions'!S84","v":66.410420099966828},{"$f":"'6. TNC Assumptions'!T84","v":15170.805611678266},{"$f":"'6. TNC Assumptions'!U84","v":186},null,{"$f":"'6. TNC Assumptions'!W84","v":0},{"$f":"'6. TNC Assumptions'!X84","v":0},{"$f":"'6. TNC Assumptions'!Y84","v":0},{"$f":"'6. TNC Assumptions'!Z84","v":47415.244545454545},{"$f":"'6. TNC Assumptions'!AA84","v":1111},{"$f":"'6. TNC Assumptions'!AB84","v":7410},{"$f":"'6. TNC Assumptions'!AC84","v":310},{"$f":"'6. TNC Assumptions'!AD84","v":56464},{"$f":"'6. TNC Assumptions'!AE84","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B85","v":2020},{"$f":"'6. TNC Assumptions'!C85","v":382},{"$f":"'6. TNC Assumptions'!D85","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E85","v":2402},{"$f":"'6. TNC Assumptions'!F85","v":721.93673344141894},{"$f":"'6. TNC Assumptions'!G85","v":12297.410083038978},null,{"$f":"'6. TNC Assumptions'!I85","v":174},{"$f":"'6. TNC Assumptions'!J85","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K85","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M85","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O85","v":565},{"$f":"'6. TNC Assumptions'!P85","v":965},{"$f":"'6. TNC Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R85","v":5847},{"$f":"'6. TNC Assumptions'!S85","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T85","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U85","v":187},null,{"$f":"'6. TNC Assumptions'!W85","v":0},{"$f":"'6. TNC Assumptions'!X85","v":0},{"$f":"'6. TNC Assumptions'!Y85","v":0},{"$f":"'6. TNC Assumptions'!Z85","v":47466.244545454552},{"$f":"'6. TNC Assumptions'!AA85","v":1111},{"$f":"'6. TNC Assumptions'!AB85","v":7410},{"$f":"'6. TNC Assumptions'!AC85","v":310},{"$f":"'6. TNC Assumptions'!AD85","v":56464},{"$f":"'6. TNC Assumptions'!AE85","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B86","v":2021},{"$f":"'6. TNC Assumptions'!C86","v":394.5},{"$f":"'6. TNC Assumptions'!D86","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E86","v":2427},{"$f":"'6. TNC Assumptions'!F86","v":734.43673344141894},{"$f":"'6. TNC Assumptions'!G86","v":12347.410083038978},null,{"$f":"'6. TNC Assumptions'!I86","v":174},{"$f":"'6. TNC Assumptions'!J86","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K86","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M86","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O86","v":565},{"$f":"'6. TNC Assumptions'!P86","v":965},{"$f":"'6. TNC Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R86","v":5847},{"$f":"'6. TNC Assumptions'!S86","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T86","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U86","v":188},null,{"$f":"'6. TNC Assumptions'!W86","v":0},{"$f":"'6. TNC Assumptions'!X86","v":0},{"$f":"'6. TNC Assumptions'!Y86","v":0},{"$f":"'6. TNC Assumptions'!Z86","v":47567.244545454552},{"$f":"'6. TNC Assumptions'!AA86","v":1111},{"$f":"'6. TNC Assumptions'!AB86","v":7410},{"$f":"'6. TNC Assumptions'!AC86","v":310},{"$f":"'6. TNC Assumptions'!AD86","v":56464},{"$f":"'6. TNC Assumptions'!AE86","v":672},65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[{"$f":"'6. TNC Assumptions'!B87","v":2022},{"$f":"'6. TNC Assumptions'!C87","v":407},{"$f":"'6. TNC Assumptions'!D87","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E87","v":2452},{"$f":"'6. TNC Assumptions'!F87","v":746.93673344141894},{"$f":"'6. TNC Assumptions'!G87","v":12397.410083038978},null,{"$f":"'6. TNC Assumptions'!I87","v":174},{"$f":"'6. TNC Assumptions'!J87","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K87","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M87","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O87","v":565},{"$f":"'6. TNC Assumptions'!P87","v":965},{"$f":"'6. TNC Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R87","v":5847},{"$f":"'6. TNC Assumptions'!S87","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T87","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U87","v":189},null,{"$f":"'6. TNC Assumptions'!W87","v":0},{"$f":"'6. TNC Assumptions'!X87","v":0},{"$f":"'6. TNC Assumptions'!Y87","v":0},{"$f":"'6. TNC Assumptions'!Z87","v":47668.244545454538},{"$f":"'6. TNC Assumptions'!AA87","v":1111},{"$f":"'6. TNC Assumptions'!AB87","v":7410},{"$f":"'6. TNC Assumptions'!AC87","v":310},{"$f":"'6. TNC Assumptions'!AD87","v":56464},{"$f":"'6. TNC Assumptions'!AE87","v":672},65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B88","v":2023},{"$f":"'6. TNC Assumptions'!C88","v":419.5},{"$f":"'6. TNC Assumptions'!D88","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E88","v":2477},{"$f":"'6. TNC Assumptions'!F88","v":759.43673344141894},{"$f":"'6. TNC Assumptions'!G88","v":12447.410083038978},null,{"$f":"'6. TNC Assumptions'!I88","v":174},{"$f":"'6. TNC Assumptions'!J88","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K88","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M88","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O88","v":565},{"$f":"'6. TNC Assumptions'!P88","v":965},{"$f":"'6. TNC Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R88","v":5847},{"$f":"'6. TNC Assumptions'!S88","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T88","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U88","v":190},null,{"$f":"'6. TNC Assumptions'!W88","v":0},{"$f":"'6. TNC Assumptions'!X88","v":0},{"$f":"'6. TNC Assumptions'!Y88","v":0},{"$f":"'6. TNC Assumptions'!Z88","v":47769.244545454538},{"$f":"'6. TNC Assumptions'!AA88","v":1111},{"$f":"'6. TNC Assumptions'!AB88","v":7410},{"$f":"'6. TNC Assumptions'!AC88","v":310},{"$f":"'6. TNC Assumptions'!AD88","v":56464},{"$f":"'6. TNC Assumptions'!AE88","v":672},65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B89","v":2024},{"$f":"'6. TNC Assumptions'!C89","v":432},{"$f":"'6. TNC Assumptions'!D89","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E89","v":2502},{"$f":"'6. TNC Assumptions'!F89","v":771.93673344141894},{"$f":"'6. TNC Assumptions'!G89","v":12497.410083038978},null,{"$f":"'6. TNC Assumptions'!I89","v":174},{"$f":"'6. TNC Assumptions'!J89","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K89","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M89","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O89","v":565},{"$f":"'6. TNC Assumptions'!P89","v":965},{"$f":"'6. TNC Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R89","v":5847},{"$f":"'6. TNC Assumptions'!S89","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T89","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U89","v":191},null,{"$f":"'6. TNC Assumptions'!W89","v":0},{"$f":"'6. TNC Assumptions'!X89","v":0},{"$f":"'6. TNC Assumptions'!Y89","v":0},{"$f":"'6. TNC Assumptions'!Z89","v":47870.244545454538},{"$f":"'6. TNC Assumptions'!AA89","v":1111},{"$f":"'6. TNC Assumptions'!AB89","v":7410},{"$f":"'6. TNC Assumptions'!AC89","v":310},{"$f":"'6. TNC Assumptions'!AD89","v":56464},{"$f":"'6. TNC Assumptions'!AE89","v":672},65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B90","v":2025},{"$f":"'6. TNC Assumptions'!C90","v":444.5},{"$f":"'6. TNC Assumptions'!D90","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E90","v":2527},{"$f":"'6. TNC Assumptions'!F90","v":784.43673344141894},{"$f":"'6. TNC Assumptions'!G90","v":12547.410083038978},null,{"$f":"'6. TNC Assumptions'!I90","v":174},{"$f":"'6. TNC Assumptions'!J90","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K90","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M90","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O90","v":565},{"$f":"'6. TNC Assumptions'!P90","v":965},{"$f":"'6. TNC Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R90","v":5847},{"$f":"'6. TNC Assumptions'!S90","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T90","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U90","v":192},null,{"$f":"'6. TNC Assumptions'!W90","v":0},{"$f":"'6. TNC Assumptions'!X90","v":0},{"$f":"'6. TNC Assumptions'!Y90","v":0},{"$f":"'6. TNC Assumptions'!Z90","v":47971.244545454538},{"$f":"'6. TNC Assumptions'!AA90","v":1111},{"$f":"'6. TNC Assumptions'!AB90","v":7410},{"$f":"'6. TNC Assumptions'!AC90","v":310},{"$f":"'6. TNC Assumptions'!AD90","v":56464},{"$f":"'6. TNC Assumptions'!AE90","v":672},65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B91","v":2026},{"$f":"'6. TNC Assumptions'!C91","v":463.25},{"$f":"'6. TNC Assumptions'!D91","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E91","v":2564.5},{"$f":"'6. TNC Assumptions'!F91","v":803.18673344141894},{"$f":"'6. TNC Assumptions'!G91","v":12622.410083038978},null,{"$f":"'6. TNC Assumptions'!I91","v":174},{"$f":"'6. TNC Assumptions'!J91","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K91","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M91","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O91","v":565},{"$f":"'6. TNC Assumptions'!P91","v":965},{"$f":"'6. TNC Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R91","v":5847},{"$f":"'6. TNC Assumptions'!S91","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T91","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U91","v":193},null,{"$f":"'6. TNC Assumptions'!W91","v":0},{"$f":"'6. TNC Assumptions'!X91","v":0},{"$f":"'6. TNC Assumptions'!Y91","v":0},{"$f":"'6. TNC Assumptions'!Z91","v":48122.244545454538},{"$f":"'6. TNC Assumptions'!AA91","v":1111},{"$f":"'6. TNC Assumptions'!AB91","v":7410},{"$f":"'6. TNC Assumptions'!AC91","v":310},{"$f":"'6. TNC Assumptions'!AD91","v":56464},{"$f":"'6. TNC Assumptions'!AE91","v":672},65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B92","v":2027},{"$f":"'6. TNC Assumptions'!C92","v":482},{"$f":"'6. TNC Assumptions'!D92","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E92","v":2602},{"$f":"'6. TNC Assumptions'!F92","v":821.93673344141894},{"$f":"'6. TNC Assumptions'!G92","v":12697.410083038978},null,{"$f":"'6. TNC Assumptions'!I92","v":174},{"$f":"'6. TNC Assumptions'!J92","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K92","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M92","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O92","v":565},{"$f":"'6. TNC Assumptions'!P92","v":965},{"$f":"'6. TNC Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R92","v":5847},{"$f":"'6. TNC Assumptions'!S92","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T92","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U92","v":194},null,{"$f":"'6. TNC Assumptions'!W92","v":0},{"$f":"'6. TNC Assumptions'!X92","v":0},{"$f":"'6. TNC Assumptions'!Y92","v":0},{"$f":"'6. TNC Assumptions'!Z92","v":48273.244545454538},{"$f":"'6. TNC Assumptions'!AA92","v":1111},{"$f":"'6. TNC Assumptions'!AB92","v":7410},{"$f":"'6. TNC Assumptions'!AC92","v":310},{"$f":"'6. TNC Assumptions'!AD92","v":56464},{"$f":"'6. TNC Assumptions'!AE92","v":672},65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B93","v":2028},{"$f":"'6. TNC Assumptions'!C93","v":500.75},{"$f":"'6. TNC Assumptions'!D93","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E93","v":2639.5},{"$f":"'6. TNC Assumptions'!F93","v":840.68673344141894},{"$f":"'6. TNC Assumptions'!G93","v":12772.410083038978},null,{"$f":"'6. TNC Assumptions'!I93","v":174},{"$f":"'6. TNC Assumptions'!J93","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K93","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M93","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O93","v":565},{"$f":"'6. TNC Assumptions'!P93","v":965},{"$f":"'6. TNC Assumptions'!Q93","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R93","v":5847},{"$f":"'6. TNC Assumptions'!S93","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T93","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U93","v":195},null,{"$f":"'6. TNC Assumptions'!W93","v":0},{"$f":"'6. TNC Assumptions'!X93","v":0},{"$f":"'6. TNC Assumptions'!Y93","v":0},{"$f":"'6. TNC Assumptions'!Z93","v":48424.244545454538},{"$f":"'6. TNC Assumptions'!AA93","v":1111},{"$f":"'6. TNC Assumptions'!AB93","v":7410},{"$f":"'6. TNC Assumptions'!AC93","v":310},{"$f":"'6. TNC Assumptions'!AD93","v":56464},{"$f":"'6. TNC Assumptions'!AE93","v":672},65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B94","v":2029},{"$f":"'6. TNC Assumptions'!C94","v":519.5},{"$f":"'6. TNC Assumptions'!D94","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E94","v":2677},{"$f":"'6. TNC Assumptions'!F94","v":859.43673344141894},{"$f":"'6. TNC Assumptions'!G94","v":12847.410083038978},null,{"$f":"'6. TNC Assumptions'!I94","v":174},{"$f":"'6. TNC Assumptions'!J94","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K94","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M94","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O94","v":565},{"$f":"'6. TNC Assumptions'!P94","v":965},{"$f":"'6. TNC Assumptions'!Q94","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R94","v":5847},{"$f":"'6. TNC Assumptions'!S94","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T94","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U94","v":196},null,{"$f":"'6. TNC Assumptions'!W94","v":0},{"$f":"'6. TNC Assumptions'!X94","v":0},{"$f":"'6. TNC Assumptions'!Y94","v":0},{"$f":"'6. TNC Assumptions'!Z94","v":48575.244545454538},{"$f":"'6. TNC Assumptions'!AA94","v":1111},{"$f":"'6. TNC Assumptions'!AB94","v":7410},{"$f":"'6. TNC Assumptions'!AC94","v":310},{"$f":"'6. TNC Assumptions'!AD94","v":56464},{"$f":"'6. TNC Assumptions'!AE94","v":672},65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B95","v":2030},{"$f":"'6. TNC Assumptions'!C95","v":538.25},{"$f":"'6. TNC Assumptions'!D95","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E95","v":2714.5},{"$f":"'6. TNC Assumptions'!F95","v":878.18673344141894},{"$f":"'6. TNC Assumptions'!G95","v":12922.410083038978},null,{"$f":"'6. TNC Assumptions'!I95","v":174},{"$f":"'6. TNC Assumptions'!J95","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K95","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M95","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O95","v":565},{"$f":"'6. TNC Assumptions'!P95","v":965},{"$f":"'6. TNC Assumptions'!Q95","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R95","v":5847},{"$f":"'6. TNC Assumptions'!S95","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T95","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U95","v":197},null,{"$f":"'6. TNC Assumptions'!W95","v":0},{"$f":"'6. TNC Assumptions'!X95","v":0},{"$f":"'6. TNC Assumptions'!Y95","v":0},{"$f":"'6. TNC Assumptions'!Z95","v":48726.244545454538},{"$f":"'6. TNC Assumptions'!AA95","v":1111},{"$f":"'6. TNC Assumptions'!AB95","v":7410},{"$f":"'6. TNC Assumptions'!AC95","v":310},{"$f":"'6. TNC Assumptions'!AD95","v":56464},{"$f":"'6. TNC Assumptions'!AE95","v":672},65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[{"$f":"'6. TNC Assumptions'!B96","v":2035},{"$f":"'6. TNC Assumptions'!C96","v":632},{"$f":"'6. TNC Assumptions'!D96","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E96","v":2902},{"$f":"'6. TNC Assumptions'!F96","v":971.93673344141894},{"$f":"'6. TNC Assumptions'!G96","v":13297.410083038978},null,{"$f":"'6. TNC Assumptions'!I96","v":174},{"$f":"'6. TNC Assumptions'!J96","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K96","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L96","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M96","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O96","v":565},{"$f":"'6. TNC Assumptions'!P96","v":965},{"$f":"'6. TNC Assumptions'!Q96","v":2293.667367467815},{"$f":"'6. TNC Assumptions'!R96","v":5847},{"$f":"'6. TNC Assumptions'!S96","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T96","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U96","v":198},null,{"$f":"'6. TNC Assumptions'!W96","v":0},{"$f":"'6. TNC Assumptions'!X96","v":0},{"$f":"'6. TNC Assumptions'!Y96","v":0},{"$f":"'6. TNC Assumptions'!Z96","v":49477.244545454538},{"$f":"'6. TNC Assumptions'!AA96","v":0},{"$f":"'6. TNC Assumptions'!AB96","v":0},{"$f":"'6. TNC Assumptions'!AC96","v":0},{"$f":"'6. TNC Assumptions'!AD96","v":0},{"$f":"'6. TNC Assumptions'!AE96","v":0},{"$f":"SUM(Z30:AD30)","v":0},{"$f":"Y30+AE30","v":49477.244545454538},null,49477.244545454538,0,114240.24454545454]
[{"$f":"'6. TNC Assumptions'!B97","v":2040},{"$f":"'6. TNC Assumptions'!C97","v":757},{"$f":"'6. TNC Assumptions'!D97","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E97","v":3152},{"$f":"'6. TNC Assumptions'!F97","v":1096.9367334414189},{"$f":"'6. TNC Assumptions'!G97","v":13797.410083038978},null,{"$f":"'6. TNC Assumptions'!I97","v":174},{"$f":"'6. TNC Assumptions'!J97","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K97","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L97","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M97","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O97","v":565},{"$f":"'6. TNC Assumptions'!P97","v":965},{"$f":"'6. TNC Assumptions'!Q97","v":2271},{"$f":"'6. TNC Assumptions'!R97","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S97","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T97","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U97","v":200},null,{"$f":"'6. TNC Assumptions'!W97","v":0},{"$f":"'6. TNC Assumptions'!X97","v":0},{"$f":"'6. TNC Assumptions'!Y97","v":0},{"$f":"'6. TNC Assumptions'!Z97","v":50479.244545454538},{"$f":"'6. TNC Assumptions'!AA97","v":0},{"$f":"'6. TNC Assumptions'!AB97","v":0},{"$f":"'6. TNC Assumptions'!AC97","v":0},{"$f":"'6. TNC Assumptions'!AD97","v":0},{"$f":"'6. TNC Assumptions'!AE97","v":0},{"$f":"SUM(Z31:AD31)","v":0},{"$f":"Y31+AE31","v":50479.244545454538},null,50479.244545454538,0,114391.24454545454]
[{"$f":"'6. TNC Assumptions'!B98","v":2045},{"$f":"'6. TNC Assumptions'!C98","v":882},{"$f":"'6. TNC Assumptions'!D98","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E98","v":3402},{"$f":"'6. TNC Assumptions'!F98","v":1221.9367334414189},{"$f":"'6. TNC Assumptions'!G98","v":14297.410083038978},null,{"$f":"'6. TNC Assumptions'!I98","v":174},{"$f":"'6. TNC Assumptions'!J98","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K98","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L98","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M98","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O98","v":565},{"$f":"'6. TNC Assumptions'!P98","v":965},{"$f":"'6. TNC Assumptions'!Q98","v":2271},{"$f":"'6. TNC Assumptions'!R98","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S98","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T98","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U98","v":205},null,{"$f":"'6. TNC Assumptions'!W98","v":0},{"$f":"'6. TNC Assumptions'!X98","v":0},{"$f":"'6. TNC Assumptions'!Y98","v":0},{"$f":"'6. TNC Assumptions'!Z98","v":51484.244545454538},{"$f":"'6. TNC Assumptions'!AA98","v":0},{"$f":"'6. TNC Assumptions'!AB98","v":0},{"$f":"'6. TNC Assumptions'!AC98","v":0},{"$f":"'6. TNC Assumptions'!AD98","v":0},{"$f":"'6. TNC Assumptions'!AE98","v":0},{"$f":"SUM(Z32:AD32)","v":0},{"$f":"Y32+AE32","v":51484.244545454538},null,51484.244545454538,0,114542.24454545454]
[{"$f":"'6. TNC Assumptions'!B99","v":2050},{"$f":"'6. TNC Assumptions'!C99","v":1007},{"$f":"'6. TNC Assumptions'!D99","v":120.94615026865651},{"$f":"'6. TNC Assumptions'!E99","v":3652},{"$f":"'6. TNC Assumptions'!F99","v":1346.9367334414189},{"$f":"'6. TNC Assumptions'!G99","v":14797.410083038978},null,{"$f":"'6. TNC Assumptions'!I99","v":174},{"$f":"'6. TNC Assumptions'!J99","v":114.16528542560069},{"$f":"'6. TNC Assumptions'!K99","v":897.31124647522756},{"$f":"'6. TNC Assumptions'!L99","v":5103.6254592335736},{"$f":"'6. TNC Assumptions'!M99","v":144.96836672070947},null,{"$f":"'6. TNC Assumptions'!O99","v":565},{"$f":"'6. TNC Assumptions'!P99","v":965},{"$f":"'6. TNC Assumptions'!Q99","v":2271},{"$f":"'6. TNC Assumptions'!R99","v":5869.667367467815},{"$f":"'6. TNC Assumptions'!S99","v":68.20525424097552},{"$f":"'6. TNC Assumptions'!T99","v":15182.008599141591},{"$f":"'6. TNC Assumptions'!U99","v":213},null,{"$f":"'6. TNC Assumptions'!W99","v":0},{"$f":"'6. TNC Assumptions'!X99","v":0},{"$f":"'6. TNC Assumptions'!Y99","v":0},{"$f":"'6. TNC Assumptions'!Z99","v":52492.244545454538},{"$f":"'6. TNC Assumptions'!AA99","v":0},{"$f":"'6. TNC Assumptions'!AB99","v":0},{"$f":"'6. TNC Assumptions'!AC99","v":0},{"$f":"'6. TNC Assumptions'!AD99","v":0},{"$f":"'6. TNC Assumptions'!AE99","v":0},{"$f":"SUM(Z33:AD33)","v":0},{"$f":"Y33+AE33","v":52492.244545454538},null,52492.244545454538,0,114693.24454545454]

{"sheet":"UD1 Sce2 Trees","index":48,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,18],[2,21,2,22],[2,25,2,29]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. UD1 Assumptions'!B67","v":2006},{"$f":"'6. UD1 Assumptions'!C67","v":408},{"$f":"'6. UD1 Assumptions'!D67","v":116},{"$f":"'6. UD1 Assumptions'!E67","v":2389},{"$f":"'6. UD1 Assumptions'!F67","v":710},{"$f":"'6. UD1 Assumptions'!G67","v":12276},null,{"$f":"'6. UD1 Assumptions'!I67","v":176},{"$f":"'6. UD1 Assumptions'!J67","v":110},{"$f":"'6. UD1 Assumptions'!K67","v":889},{"$f":"'6. UD1 Assumptions'!L67","v":5085},{"$f":"'6. UD1 Assumptions'!M67","v":139},null,{"$f":"'6. UD1 Assumptions'!O67","v":546},{"$f":"'6. UD1 Assumptions'!P67","v":967},{"$f":"'6. UD1 Assumptions'!Q67","v":2684},{"$f":"'6. UD1 Assumptions'!R67","v":5478},{"$f":"'6. UD1 Assumptions'!S67","v":62},{"$f":"'6. UD1 Assumptions'!T67","v":15146},{"$f":"'6. UD1 Assumptions'!U67","v":61},null,{"$f":"'6. UD1 Assumptions'!W67","v":0},{"$f":"'6. UD1 Assumptions'!X67","v":0},{"$f":"'6. UD1 Assumptions'!Y67","v":0},{"$f":"'6. UD1 Assumptions'!Z67","v":47242},{"$f":"'6. UD1 Assumptions'!AA67","v":686},{"$f":"'6. UD1 Assumptions'!AB67","v":6781},{"$f":"'6. UD1 Assumptions'!AC67","v":300},{"$f":"'6. UD1 Assumptions'!AD67","v":60000},{"$f":"'6. UD1 Assumptions'!AE67","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. UD1 Assumptions'!B68","v":2007},{"$f":"'6. UD1 Assumptions'!C68","v":384},{"$f":"'6. UD1 Assumptions'!D68","v":112},{"$f":"'6. UD1 Assumptions'!E68","v":2410},{"$f":"'6. UD1 Assumptions'!F68","v":710},{"$f":"'6. UD1 Assumptions'!G68","v":12276},null,{"$f":"'6. UD1 Assumptions'!I68","v":176},{"$f":"'6. UD1 Assumptions'!J68","v":110},{"$f":"'6. UD1 Assumptions'!K68","v":889},{"$f":"'6. UD1 Assumptions'!L68","v":5085},{"$f":"'6. UD1 Assumptions'!M68","v":139},null,{"$f":"'6. UD1 Assumptions'!O68","v":546},{"$f":"'6. UD1 Assumptions'!P68","v":967},{"$f":"'6. UD1 Assumptions'!Q68","v":2734},{"$f":"'6. UD1 Assumptions'!R68","v":5461},{"$f":"'6. UD1 Assumptions'!S68","v":62},{"$f":"'6. UD1 Assumptions'!T68","v":15113},{"$f":"'6. UD1 Assumptions'!U68","v":75},null,{"$f":"'6. UD1 Assumptions'!W68","v":0},{"$f":"'6. UD1 Assumptions'!X68","v":0},{"$f":"'6. UD1 Assumptions'!Y68","v":0},{"$f":"'6. UD1 Assumptions'!Z68","v":47249},{"$f":"'6. UD1 Assumptions'!AA68","v":668},{"$f":"'6. UD1 Assumptions'!AB68","v":6336},{"$f":"'6. UD1 Assumptions'!AC68","v":300},{"$f":"'6. UD1 Assumptions'!AD68","v":68520},{"$f":"'6. UD1 Assumptions'!AE68","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. UD1 Assumptions'!B69","v":2008},{"$f":"'6. UD1 Assumptions'!C69","v":384},{"$f":"'6. UD1 Assumptions'!D69","v":112},{"$f":"'6. UD1 Assumptions'!E69","v":2413},{"$f":"'6. UD1 Assumptions'!F69","v":710},{"$f":"'6. UD1 Assumptions'!G69","v":12254},null,{"$f":"'6. UD1 Assumptions'!I69","v":176},{"$f":"'6. UD1 Assumptions'!J69","v":110},{"$f":"'6. UD1 Assumptions'!K69","v":889},{"$f":"'6. UD1 Assumptions'!L69","v":5085},{"$f":"'6. UD1 Assumptions'!M69","v":139},null,{"$f":"'6. UD1 Assumptions'!O69","v":550},{"$f":"'6. UD1 Assumptions'!P69","v":967},{"$f":"'6. UD1 Assumptions'!Q69","v":2533},{"$f":"'6. UD1 Assumptions'!R69","v":5632},{"$f":"'6. UD1 Assumptions'!S69","v":62},{"$f":"'6. UD1 Assumptions'!T69","v":15143},{"$f":"'6. UD1 Assumptions'!U69","v":84},null,{"$f":"'6. UD1 Assumptions'!W69","v":0},{"$f":"'6. UD1 Assumptions'!X69","v":0},{"$f":"'6. UD1 Assumptions'!Y69","v":0},{"$f":"'6. UD1 Assumptions'!Z69","v":47243},{"$f":"'6. UD1 Assumptions'!AA69","v":730},{"$f":"'6. UD1 Assumptions'!AB69","v":5810},{"$f":"'6. UD1 Assumptions'!AC69","v":300},{"$f":"'6. UD1 Assumptions'!AD69","v":65440},{"$f":"'6. UD1 Assumptions'!AE69","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. UD1 Assumptions'!B70","v":2009},{"$f":"'6. UD1 Assumptions'!C70","v":384},{"$f":"'6. UD1 Assumptions'!D70","v":112},{"$f":"'6. UD1 Assumptions'!E70","v":2413},{"$f":"'6. UD1 Assumptions'!F70","v":710},{"$f":"'6. UD1 Assumptions'!G70","v":12254},null,{"$f":"'6. UD1 Assumptions'!I70","v":176},{"$f":"'6. UD1 Assumptions'!J70","v":110},{"$f":"'6. UD1 Assumptions'!K70","v":889},{"$f":"'6. UD1 Assumptions'!L70","v":5085},{"$f":"'6. UD1 Assumptions'!M70","v":139},null,{"$f":"'6. UD1 Assumptions'!O70","v":550},{"$f":"'6. UD1 Assumptions'!P70","v":967},{"$f":"'6. UD1 Assumptions'!Q70","v":2476},{"$f":"'6. UD1 Assumptions'!R70","v":5721},{"$f":"'6. UD1 Assumptions'!S70","v":62},{"$f":"'6. UD1 Assumptions'!T70","v":15111},{"$f":"'6. UD1 Assumptions'!U70","v":98},null,{"$f":"'6. UD1 Assumptions'!W70","v":0},{"$f":"'6. UD1 Assumptions'!X70","v":0},{"$f":"'6. UD1 Assumptions'!Y70","v":0},{"$f":"'6. UD1 Assumptions'!Z70","v":47257},{"$f":"'6. UD1 Assumptions'!AA70","v":765},{"$f":"'6. UD1 Assumptions'!AB70","v":6543},{"$f":"'6. UD1 Assumptions'!AC70","v":300},{"$f":"'6. UD1 Assumptions'!AD70","v":65850},{"$f":"'6. UD1 Assumptions'!AE70","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. UD1 Assumptions'!B71","v":2010},{"$f":"'6. UD1 Assumptions'!C71","v":382},{"$f":"'6. UD1 Assumptions'!D71","v":112},{"$f":"'6. UD1 Assumptions'!E71","v":2433},{"$f":"'6. UD1 Assumptions'!F71","v":710},{"$f":"'6. UD1 Assumptions'!G71","v":12242},null,{"$f":"'6. UD1 Assumptions'!I71","v":174},{"$f":"'6. UD1 Assumptions'!J71","v":110},{"$f":"'6. UD1 Assumptions'!K71","v":889},{"$f":"'6. UD1 Assumptions'!L71","v":5079},{"$f":"'6. UD1 Assumptions'!M71","v":139},null,{"$f":"'6. UD1 Assumptions'!O71","v":565},{"$f":"'6. UD1 Assumptions'!P71","v":965},{"$f":"'6. UD1 Assumptions'!Q71","v":2382},{"$f":"'6. UD1 Assumptions'!R71","v":5817},{"$f":"'6. UD1 Assumptions'!S71","v":60},{"$f":"'6. UD1 Assumptions'!T71","v":15100},{"$f":"'6. UD1 Assumptions'!U71","v":112},null,{"$f":"'6. UD1 Assumptions'!W71","v":0},{"$f":"'6. UD1 Assumptions'!X71","v":0},{"$f":"'6. UD1 Assumptions'!Y71","v":0},{"$f":"'6. UD1 Assumptions'!Z71","v":47271},{"$f":"'6. UD1 Assumptions'!AA71","v":790},{"$f":"'6. UD1 Assumptions'!AB71","v":7009},{"$f":"'6. UD1 Assumptions'!AC71","v":300},{"$f":"'6. UD1 Assumptions'!AD71","v":64130},{"$f":"'6. UD1 Assumptions'!AE71","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. UD1 Assumptions'!B72","v":2011},{"$f":"'6. UD1 Assumptions'!C72","v":382},{"$f":"'6. UD1 Assumptions'!D72","v":112},{"$f":"'6. UD1 Assumptions'!E72","v":2437},{"$f":"'6. UD1 Assumptions'!F72","v":710},{"$f":"'6. UD1 Assumptions'!G72","v":12242},null,{"$f":"'6. UD1 Assumptions'!I72","v":174},{"$f":"'6. UD1 Assumptions'!J72","v":110},{"$f":"'6. UD1 Assumptions'!K72","v":889},{"$f":"'6. UD1 Assumptions'!L72","v":5079},{"$f":"'6. UD1 Assumptions'!M72","v":139},null,{"$f":"'6. UD1 Assumptions'!O72","v":565},{"$f":"'6. UD1 Assumptions'!P72","v":965},{"$f":"'6. UD1 Assumptions'!Q72","v":2268},{"$f":"'6. UD1 Assumptions'!R72","v":5908},{"$f":"'6. UD1 Assumptions'!S72","v":60},{"$f":"'6. UD1 Assumptions'!T72","v":15100},{"$f":"'6. UD1 Assumptions'!U72","v":127},null,{"$f":"'6. UD1 Assumptions'!W72","v":0},{"$f":"'6. UD1 Assumptions'!X72","v":0},{"$f":"'6. UD1 Assumptions'!Y72","v":0},{"$f":"'6. UD1 Assumptions'!Z72","v":47267},{"$f":"'6. UD1 Assumptions'!AA72","v":874},{"$f":"'6. UD1 Assumptions'!AB72","v":6974},{"$f":"'6. UD1 Assumptions'!AC72","v":300},{"$f":"'6. UD1 Assumptions'!AD72","v":61730},{"$f":"'6. UD1 Assumptions'!AE72","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. UD1 Assumptions'!B73","v":2012},{"$f":"'6. UD1 Assumptions'!C73","v":382},{"$f":"'6. UD1 Assumptions'!D73","v":112},{"$f":"'6. UD1 Assumptions'!E73","v":2437},{"$f":"'6. UD1 Assumptions'!F73","v":710},{"$f":"'6. UD1 Assumptions'!G73","v":12242},null,{"$f":"'6. UD1 Assumptions'!I73","v":174},{"$f":"'6. UD1 Assumptions'!J73","v":110},{"$f":"'6. UD1 Assumptions'!K73","v":889},{"$f":"'6. UD1 Assumptions'!L73","v":5079},{"$f":"'6. UD1 Assumptions'!M73","v":139},null,{"$f":"'6. UD1 Assumptions'!O73","v":565},{"$f":"'6. UD1 Assumptions'!P73","v":965},{"$f":"'6. UD1 Assumptions'!Q73","v":2203},{"$f":"'6. UD1 Assumptions'!R73","v":5976},{"$f":"'6. UD1 Assumptions'!S73","v":60},{"$f":"'6. UD1 Assumptions'!T73","v":15100},{"$f":"'6. UD1 Assumptions'!U73","v":140},null,{"$f":"'6. UD1 Assumptions'!W73","v":0},{"$f":"'6. UD1 Assumptions'!X73","v":0},{"$f":"'6. UD1 Assumptions'!Y73","v":0},{"$f":"'6. UD1 Assumptions'!Z73","v":47283},{"$f":"'6. UD1 Assumptions'!AA73","v":1003},{"$f":"'6. UD1 Assumptions'!AB73","v":7628},{"$f":"'6. UD1 Assumptions'!AC73","v":305},{"$f":"'6. UD1 Assumptions'!AD73","v":60000},{"$f":"'6. UD1 Assumptions'!AE73","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. UD1 Assumptions'!B74","v":2013},{"$f":"'6. UD1 Assumptions'!C74","v":382},{"$f":"'6. UD1 Assumptions'!D74","v":111},{"$f":"'6. UD1 Assumptions'!E74","v":2402},{"$f":"'6. UD1 Assumptions'!F74","v":710},{"$f":"'6. UD1 Assumptions'!G74","v":12243},null,{"$f":"'6. UD1 Assumptions'!I74","v":174},{"$f":"'6. UD1 Assumptions'!J74","v":110},{"$f":"'6. UD1 Assumptions'!K74","v":889},{"$f":"'6. UD1 Assumptions'!L74","v":5079},{"$f":"'6. UD1 Assumptions'!M74","v":139},null,{"$f":"'6. UD1 Assumptions'!O74","v":565},{"$f":"'6. UD1 Assumptions'!P74","v":965},{"$f":"'6. UD1 Assumptions'!Q74","v":2245},{"$f":"'6. UD1 Assumptions'!R74","v":5934},{"$f":"'6. UD1 Assumptions'!S74","v":60},{"$f":"'6. UD1 Assumptions'!T74","v":15100},{"$f":"'6. UD1 Assumptions'!U74","v":160},null,{"$f":"'6. UD1 Assumptions'!W74","v":0},{"$f":"'6. UD1 Assumptions'!X74","v":0},{"$f":"'6. UD1 Assumptions'!Y74","v":0},{"$f":"'6. UD1 Assumptions'!Z74","v":47268},{"$f":"'6. UD1 Assumptions'!AA74","v":1111},{"$f":"'6. UD1 Assumptions'!AB74","v":7410},{"$f":"'6. UD1 Assumptions'!AC74","v":310},{"$f":"'6. UD1 Assumptions'!AD74","v":56464},{"$f":"'6. UD1 Assumptions'!AE74","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. UD1 Assumptions'!B75","v":2014},{"$f":"'6. UD1 Assumptions'!C75","v":382},{"$f":"'6. UD1 Assumptions'!D75","v":106},{"$f":"'6. UD1 Assumptions'!E75","v":2402},{"$f":"'6. UD1 Assumptions'!F75","v":710},{"$f":"'6. UD1 Assumptions'!G75","v":12243},null,{"$f":"'6. UD1 Assumptions'!I75","v":174},{"$f":"'6. UD1 Assumptions'!J75","v":110},{"$f":"'6. UD1 Assumptions'!K75","v":889},{"$f":"'6. UD1 Assumptions'!L75","v":5079},{"$f":"'6. UD1 Assumptions'!M75","v":139},null,{"$f":"'6. UD1 Assumptions'!O75","v":565},{"$f":"'6. UD1 Assumptions'!P75","v":965},{"$f":"'6. UD1 Assumptions'!Q75","v":2271},{"$f":"'6. UD1 Assumptions'!R75","v":5866},{"$f":"'6. UD1 Assumptions'!S75","v":60},{"$f":"'6. UD1 Assumptions'!T75","v":15142},{"$f":"'6. UD1 Assumptions'!U75","v":181},null,{"$f":"'6. UD1 Assumptions'!W75","v":0},{"$f":"'6. UD1 Assumptions'!X75","v":0},{"$f":"'6. UD1 Assumptions'!Y75","v":0},{"$f":"'6. UD1 Assumptions'!Z75","v":47284},{"$f":"'6. UD1 Assumptions'!AA75","v":1111},{"$f":"'6. UD1 Assumptions'!AB75","v":7410},{"$f":"'6. UD1 Assumptions'!AC75","v":310},{"$f":"'6. UD1 Assumptions'!AD75","v":56464},{"$f":"'6. UD1 Assumptions'!AE75","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. UD1 Assumptions'!B76","v":2015},{"$f":"'6. UD1 Assumptions'!C76","v":382},{"$f":"'6. UD1 Assumptions'!D76","v":106},{"$f":"'6. UD1 Assumptions'!E76","v":2402},{"$f":"'6. UD1 Assumptions'!F76","v":710},{"$f":"'6. UD1 Assumptions'!G76","v":12243},null,{"$f":"'6. UD1 Assumptions'!I76","v":174},{"$f":"'6. UD1 Assumptions'!J76","v":110},{"$f":"'6. UD1 Assumptions'!K76","v":889},{"$f":"'6. UD1 Assumptions'!L76","v":5079},{"$f":"'6. UD1 Assumptions'!M76","v":139},null,{"$f":"'6. UD1 Assumptions'!O76","v":565},{"$f":"'6. UD1 Assumptions'!P76","v":965},{"$f":"'6. UD1 Assumptions'!Q76","v":2271},{"$f":"'6. UD1 Assumptions'!R76","v":5832},{"$f":"'6. UD1 Assumptions'!S76","v":60},{"$f":"'6. UD1 Assumptions'!T76","v":15142},{"$f":"'6. UD1 Assumptions'!U76","v":182},null,{"$f":"'6. UD1 Assumptions'!W76","v":0},{"$f":"'6. UD1 Assumptions'!X76","v":0},{"$f":"'6. UD1 Assumptions'!Y76","v":0},{"$f":"'6. UD1 Assumptions'!Z76","v":47251},{"$f":"'6. UD1 Assumptions'!AA76","v":1111},{"$f":"'6. UD1 Assumptions'!AB76","v":7410},{"$f":"'6. UD1 Assumptions'!AC76","v":310},{"$f":"'6. UD1 Assumptions'!AD76","v":56464},{"$f":"'6. UD1 Assumptions'!AE76","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. UD1 Assumptions'!B77","v":2016},{"$f":"'6. UD1 Assumptions'!C77","v":382},{"$f":"'6. UD1 Assumptions'!D77","v":108.28},{"$f":"'6. UD1 Assumptions'!E77","v":2402},{"$f":"'6. UD1 Assumptions'!F77","v":711.82},{"$f":"'6. UD1 Assumptions'!G77","v":12249.23},null,{"$f":"'6. UD1 Assumptions'!I77","v":174},{"$f":"'6. UD1 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD1 Assumptions'!K77","v":890.27},{"$f":"'6. UD1 Assumptions'!L77","v":5081.82},{"$f":"'6. UD1 Assumptions'!M77","v":139.91},null,{"$f":"'6. UD1 Assumptions'!O77","v":565},{"$f":"'6. UD1 Assumptions'!P77","v":965},{"$f":"'6. UD1 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD1 Assumptions'!R77","v":5837},{"$f":"'6. UD1 Assumptions'!S77","v":61.25},{"$f":"'6. UD1 Assumptions'!T77","v":15146.58},{"$f":"'6. UD1 Assumptions'!U77","v":183},null,{"$f":"'6. UD1 Assumptions'!W77","v":0},{"$f":"'6. UD1 Assumptions'!X77","v":0},{"$f":"'6. UD1 Assumptions'!Y77","v":0},{"$f":"'6. UD1 Assumptions'!Z77","v":47282.244545454545},{"$f":"'6. UD1 Assumptions'!AA77","v":1111},{"$f":"'6. UD1 Assumptions'!AB77","v":7410},{"$f":"'6. UD1 Assumptions'!AC77","v":310},{"$f":"'6. UD1 Assumptions'!AD77","v":56464},{"$f":"'6. UD1 Assumptions'!AE77","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B78","v":2017},{"$f":"'6. UD1 Assumptions'!C78","v":382},{"$f":"'6. UD1 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD1 Assumptions'!E78","v":2402},{"$f":"'6. UD1 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD1 Assumptions'!G78","v":12258.117184730743},null,{"$f":"'6. UD1 Assumptions'!I78","v":174},{"$f":"'6. UD1 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD1 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD1 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD1 Assumptions'!M78","v":141.12831165935137},null,{"$f":"'6. UD1 Assumptions'!O78","v":565},{"$f":"'6. UD1 Assumptions'!P78","v":965},{"$f":"'6. UD1 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD1 Assumptions'!R78","v":5842},{"$f":"'6. UD1 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD1 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD1 Assumptions'!U78","v":184},null,{"$f":"'6. UD1 Assumptions'!W78","v":0},{"$f":"'6. UD1 Assumptions'!X78","v":0},{"$f":"'6. UD1 Assumptions'!Y78","v":0},{"$f":"'6. UD1 Assumptions'!Z78","v":47323.244545454545},{"$f":"'6. UD1 Assumptions'!AA78","v":1111},{"$f":"'6. UD1 Assumptions'!AB78","v":7410},{"$f":"'6. UD1 Assumptions'!AC78","v":310},{"$f":"'6. UD1 Assumptions'!AD78","v":56464},{"$f":"'6. UD1 Assumptions'!AE78","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B79","v":2018},{"$f":"'6. UD1 Assumptions'!C79","v":382},{"$f":"'6. UD1 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD1 Assumptions'!E79","v":2402},{"$f":"'6. UD1 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD1 Assumptions'!G79","v":12269.086509884117},null,{"$f":"'6. UD1 Assumptions'!I79","v":174},{"$f":"'6. UD1 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD1 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD1 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD1 Assumptions'!M79","v":142.38143222325562},null,{"$f":"'6. UD1 Assumptions'!O79","v":565},{"$f":"'6. UD1 Assumptions'!P79","v":965},{"$f":"'6. UD1 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD1 Assumptions'!R79","v":5847},{"$f":"'6. UD1 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD1 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD1 Assumptions'!U79","v":185},null,{"$f":"'6. UD1 Assumptions'!W79","v":0},{"$f":"'6. UD1 Assumptions'!X79","v":0},{"$f":"'6. UD1 Assumptions'!Y79","v":0},{"$f":"'6. UD1 Assumptions'!Z79","v":47369.244545454545},{"$f":"'6. UD1 Assumptions'!AA79","v":1111},{"$f":"'6. UD1 Assumptions'!AB79","v":7410},{"$f":"'6. UD1 Assumptions'!AC79","v":310},{"$f":"'6. UD1 Assumptions'!AD79","v":56464},{"$f":"'6. UD1 Assumptions'!AE79","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B80","v":2019},{"$f":"'6. UD1 Assumptions'!C80","v":382},{"$f":"'6. UD1 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD1 Assumptions'!E80","v":2402},{"$f":"'6. UD1 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD1 Assumptions'!G80","v":12282.174909214848},null,{"$f":"'6. UD1 Assumptions'!I80","v":174},{"$f":"'6. UD1 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD1 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD1 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD1 Assumptions'!M80","v":143.66303279997587},null,{"$f":"'6. UD1 Assumptions'!O80","v":565},{"$f":"'6. UD1 Assumptions'!P80","v":965},{"$f":"'6. UD1 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD1 Assumptions'!R80","v":5847},{"$f":"'6. UD1 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD1 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD1 Assumptions'!U80","v":186},null,{"$f":"'6. UD1 Assumptions'!W80","v":0},{"$f":"'6. UD1 Assumptions'!X80","v":0},{"$f":"'6. UD1 Assumptions'!Y80","v":0},{"$f":"'6. UD1 Assumptions'!Z80","v":47415.244545454545},{"$f":"'6. UD1 Assumptions'!AA80","v":1111},{"$f":"'6. UD1 Assumptions'!AB80","v":7410},{"$f":"'6. UD1 Assumptions'!AC80","v":310},{"$f":"'6. UD1 Assumptions'!AD80","v":56464},{"$f":"'6. UD1 Assumptions'!AE80","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B81","v":2020},{"$f":"'6. UD1 Assumptions'!C81","v":382},{"$f":"'6. UD1 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E81","v":2402},{"$f":"'6. UD1 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD1 Assumptions'!G81","v":12297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I81","v":174},{"$f":"'6. UD1 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M81","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O81","v":565},{"$f":"'6. UD1 Assumptions'!P81","v":965},{"$f":"'6. UD1 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R81","v":5847},{"$f":"'6. UD1 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U81","v":187},null,{"$f":"'6. UD1 Assumptions'!W81","v":0},{"$f":"'6. UD1 Assumptions'!X81","v":0},{"$f":"'6. UD1 Assumptions'!Y81","v":0},{"$f":"'6. UD1 Assumptions'!Z81","v":47466.244545454552},{"$f":"'6. UD1 Assumptions'!AA81","v":1111},{"$f":"'6. UD1 Assumptions'!AB81","v":7410},{"$f":"'6. UD1 Assumptions'!AC81","v":310},{"$f":"'6. UD1 Assumptions'!AD81","v":56464},{"$f":"'6. UD1 Assumptions'!AE81","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B82","v":2021},{"$f":"'6. UD1 Assumptions'!C82","v":394.5},{"$f":"'6. UD1 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E82","v":2427},{"$f":"'6. UD1 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD1 Assumptions'!G82","v":12347.410083038978},null,{"$f":"'6. UD1 Assumptions'!I82","v":174},{"$f":"'6. UD1 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M82","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O82","v":565},{"$f":"'6. UD1 Assumptions'!P82","v":965},{"$f":"'6. UD1 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R82","v":5847},{"$f":"'6. UD1 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U82","v":188},null,{"$f":"'6. UD1 Assumptions'!W82","v":0},{"$f":"'6. UD1 Assumptions'!X82","v":0},{"$f":"'6. UD1 Assumptions'!Y82","v":0},{"$f":"'6. UD1 Assumptions'!Z82","v":47567.244545454552},{"$f":"'6. UD1 Assumptions'!AA82","v":1111},{"$f":"'6. UD1 Assumptions'!AB82","v":7410},{"$f":"'6. UD1 Assumptions'!AC82","v":310},{"$f":"'6. UD1 Assumptions'!AD82","v":56464},{"$f":"'6. UD1 Assumptions'!AE82","v":672},65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[{"$f":"'6. UD1 Assumptions'!B83","v":2022},{"$f":"'6. UD1 Assumptions'!C83","v":407},{"$f":"'6. UD1 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E83","v":2452},{"$f":"'6. UD1 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD1 Assumptions'!G83","v":12397.410083038978},null,{"$f":"'6. UD1 Assumptions'!I83","v":174},{"$f":"'6. UD1 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M83","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O83","v":565},{"$f":"'6. UD1 Assumptions'!P83","v":965},{"$f":"'6. UD1 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R83","v":5847},{"$f":"'6. UD1 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U83","v":189},null,{"$f":"'6. UD1 Assumptions'!W83","v":0},{"$f":"'6. UD1 Assumptions'!X83","v":0},{"$f":"'6. UD1 Assumptions'!Y83","v":0},{"$f":"'6. UD1 Assumptions'!Z83","v":47668.244545454538},{"$f":"'6. UD1 Assumptions'!AA83","v":1111},{"$f":"'6. UD1 Assumptions'!AB83","v":7410},{"$f":"'6. UD1 Assumptions'!AC83","v":310},{"$f":"'6. UD1 Assumptions'!AD83","v":56464},{"$f":"'6. UD1 Assumptions'!AE83","v":672},65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B84","v":2023},{"$f":"'6. UD1 Assumptions'!C84","v":419.5},{"$f":"'6. UD1 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E84","v":2477},{"$f":"'6. UD1 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD1 Assumptions'!G84","v":12447.410083038978},null,{"$f":"'6. UD1 Assumptions'!I84","v":174},{"$f":"'6. UD1 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M84","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O84","v":565},{"$f":"'6. UD1 Assumptions'!P84","v":965},{"$f":"'6. UD1 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R84","v":5847},{"$f":"'6. UD1 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U84","v":190},null,{"$f":"'6. UD1 Assumptions'!W84","v":0},{"$f":"'6. UD1 Assumptions'!X84","v":0},{"$f":"'6. UD1 Assumptions'!Y84","v":0},{"$f":"'6. UD1 Assumptions'!Z84","v":47769.244545454538},{"$f":"'6. UD1 Assumptions'!AA84","v":1111},{"$f":"'6. UD1 Assumptions'!AB84","v":7410},{"$f":"'6. UD1 Assumptions'!AC84","v":310},{"$f":"'6. UD1 Assumptions'!AD84","v":56464},{"$f":"'6. UD1 Assumptions'!AE84","v":672},65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B85","v":2024},{"$f":"'6. UD1 Assumptions'!C85","v":432},{"$f":"'6. UD1 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E85","v":2502},{"$f":"'6. UD1 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD1 Assumptions'!G85","v":12497.410083038978},null,{"$f":"'6. UD1 Assumptions'!I85","v":174},{"$f":"'6. UD1 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M85","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O85","v":565},{"$f":"'6. UD1 Assumptions'!P85","v":965},{"$f":"'6. UD1 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R85","v":5847},{"$f":"'6. UD1 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U85","v":191},null,{"$f":"'6. UD1 Assumptions'!W85","v":0},{"$f":"'6. UD1 Assumptions'!X85","v":0},{"$f":"'6. UD1 Assumptions'!Y85","v":0},{"$f":"'6. UD1 Assumptions'!Z85","v":47870.244545454538},{"$f":"'6. UD1 Assumptions'!AA85","v":1111},{"$f":"'6. UD1 Assumptions'!AB85","v":7410},{"$f":"'6. UD1 Assumptions'!AC85","v":310},{"$f":"'6. UD1 Assumptions'!AD85","v":56464},{"$f":"'6. UD1 Assumptions'!AE85","v":672},65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B86","v":2025},{"$f":"'6. UD1 Assumptions'!C86","v":444.5},{"$f":"'6. UD1 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E86","v":2527},{"$f":"'6. UD1 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD1 Assumptions'!G86","v":12547.410083038978},null,{"$f":"'6. UD1 Assumptions'!I86","v":174},{"$f":"'6. UD1 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M86","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O86","v":565},{"$f":"'6. UD1 Assumptions'!P86","v":965},{"$f":"'6. UD1 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R86","v":5847},{"$f":"'6. UD1 Assumptions'!S86","v":68.205254240975506},{"$f":"'6. UD1 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U86","v":192},null,{"$f":"'6. UD1 Assumptions'!W86","v":0},{"$f":"'6. UD1 Assumptions'!X86","v":0},{"$f":"'6. UD1 Assumptions'!Y86","v":0},{"$f":"'6. UD1 Assumptions'!Z86","v":47971.244545454538},{"$f":"'6. UD1 Assumptions'!AA86","v":1111},{"$f":"'6. UD1 Assumptions'!AB86","v":7410},{"$f":"'6. UD1 Assumptions'!AC86","v":310},{"$f":"'6. UD1 Assumptions'!AD86","v":56464},{"$f":"'6. UD1 Assumptions'!AE86","v":672},65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B87","v":2026},{"$f":"'6. UD1 Assumptions'!C87","v":463.25},{"$f":"'6. UD1 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E87","v":2564.5},{"$f":"'6. UD1 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD1 Assumptions'!G87","v":12622.410083038978},null,{"$f":"'6. UD1 Assumptions'!I87","v":174},{"$f":"'6. UD1 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M87","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O87","v":565},{"$f":"'6. UD1 Assumptions'!P87","v":965},{"$f":"'6. UD1 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R87","v":5847},{"$f":"'6. UD1 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U87","v":193},null,{"$f":"'6. UD1 Assumptions'!W87","v":0},{"$f":"'6. UD1 Assumptions'!X87","v":0},{"$f":"'6. UD1 Assumptions'!Y87","v":0},{"$f":"'6. UD1 Assumptions'!Z87","v":48122.244545454538},{"$f":"'6. UD1 Assumptions'!AA87","v":1111},{"$f":"'6. UD1 Assumptions'!AB87","v":7410},{"$f":"'6. UD1 Assumptions'!AC87","v":310},{"$f":"'6. UD1 Assumptions'!AD87","v":56464},{"$f":"'6. UD1 Assumptions'!AE87","v":672},65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B88","v":2027},{"$f":"'6. UD1 Assumptions'!C88","v":482},{"$f":"'6. UD1 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E88","v":2602},{"$f":"'6. UD1 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD1 Assumptions'!G88","v":12697.410083038978},null,{"$f":"'6. UD1 Assumptions'!I88","v":174},{"$f":"'6. UD1 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M88","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O88","v":565},{"$f":"'6. UD1 Assumptions'!P88","v":965},{"$f":"'6. UD1 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R88","v":5847},{"$f":"'6. UD1 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U88","v":194},null,{"$f":"'6. UD1 Assumptions'!W88","v":0},{"$f":"'6. UD1 Assumptions'!X88","v":0},{"$f":"'6. UD1 Assumptions'!Y88","v":0},{"$f":"'6. UD1 Assumptions'!Z88","v":48273.244545454538},{"$f":"'6. UD1 Assumptions'!AA88","v":1111},{"$f":"'6. UD1 Assumptions'!AB88","v":7410},{"$f":"'6. UD1 Assumptions'!AC88","v":310},{"$f":"'6. UD1 Assumptions'!AD88","v":56464},{"$f":"'6. UD1 Assumptions'!AE88","v":672},65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B89","v":2028},{"$f":"'6. UD1 Assumptions'!C89","v":500.75},{"$f":"'6. UD1 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E89","v":2639.5},{"$f":"'6. UD1 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD1 Assumptions'!G89","v":12772.410083038978},null,{"$f":"'6. UD1 Assumptions'!I89","v":174},{"$f":"'6. UD1 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M89","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O89","v":565},{"$f":"'6. UD1 Assumptions'!P89","v":965},{"$f":"'6. UD1 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R89","v":5847},{"$f":"'6. UD1 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U89","v":195},null,{"$f":"'6. UD1 Assumptions'!W89","v":0},{"$f":"'6. UD1 Assumptions'!X89","v":0},{"$f":"'6. UD1 Assumptions'!Y89","v":0},{"$f":"'6. UD1 Assumptions'!Z89","v":48424.244545454538},{"$f":"'6. UD1 Assumptions'!AA89","v":1111},{"$f":"'6. UD1 Assumptions'!AB89","v":7410},{"$f":"'6. UD1 Assumptions'!AC89","v":310},{"$f":"'6. UD1 Assumptions'!AD89","v":56464},{"$f":"'6. UD1 Assumptions'!AE89","v":672},65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B90","v":2029},{"$f":"'6. UD1 Assumptions'!C90","v":519.5},{"$f":"'6. UD1 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E90","v":2677},{"$f":"'6. UD1 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD1 Assumptions'!G90","v":12847.410083038978},null,{"$f":"'6. UD1 Assumptions'!I90","v":174},{"$f":"'6. UD1 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M90","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O90","v":565},{"$f":"'6. UD1 Assumptions'!P90","v":965},{"$f":"'6. UD1 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R90","v":5847},{"$f":"'6. UD1 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U90","v":196},null,{"$f":"'6. UD1 Assumptions'!W90","v":0},{"$f":"'6. UD1 Assumptions'!X90","v":0},{"$f":"'6. UD1 Assumptions'!Y90","v":0},{"$f":"'6. UD1 Assumptions'!Z90","v":48575.244545454538},{"$f":"'6. UD1 Assumptions'!AA90","v":1111},{"$f":"'6. UD1 Assumptions'!AB90","v":7410},{"$f":"'6. UD1 Assumptions'!AC90","v":310},{"$f":"'6. UD1 Assumptions'!AD90","v":56464},{"$f":"'6. UD1 Assumptions'!AE90","v":672},65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B91","v":2030},{"$f":"'6. UD1 Assumptions'!C91","v":538.25},{"$f":"'6. UD1 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E91","v":2714.5},{"$f":"'6. UD1 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD1 Assumptions'!G91","v":12922.410083038978},null,{"$f":"'6. UD1 Assumptions'!I91","v":174},{"$f":"'6. UD1 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M91","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O91","v":565},{"$f":"'6. UD1 Assumptions'!P91","v":965},{"$f":"'6. UD1 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R91","v":5847},{"$f":"'6. UD1 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U91","v":197},null,{"$f":"'6. UD1 Assumptions'!W91","v":0},{"$f":"'6. UD1 Assumptions'!X91","v":0},{"$f":"'6. UD1 Assumptions'!Y91","v":0},{"$f":"'6. UD1 Assumptions'!Z91","v":48726.244545454538},{"$f":"'6. UD1 Assumptions'!AA91","v":1111},{"$f":"'6. UD1 Assumptions'!AB91","v":7410},{"$f":"'6. UD1 Assumptions'!AC91","v":310},{"$f":"'6. UD1 Assumptions'!AD91","v":56464},{"$f":"'6. UD1 Assumptions'!AE91","v":672},65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[{"$f":"'6. UD1 Assumptions'!B92","v":2035},{"$f":"'6. UD1 Assumptions'!C92","v":632},{"$f":"'6. UD1 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E92","v":2902},{"$f":"'6. UD1 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD1 Assumptions'!G92","v":13297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I92","v":174},{"$f":"'6. UD1 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M92","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O92","v":565},{"$f":"'6. UD1 Assumptions'!P92","v":965},{"$f":"'6. UD1 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD1 Assumptions'!R92","v":5847},{"$f":"'6. UD1 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U92","v":198},null,{"$f":"'6. UD1 Assumptions'!W92","v":0},{"$f":"'6. UD1 Assumptions'!X92","v":0},{"$f":"'6. UD1 Assumptions'!Y92","v":0},{"$f":"'6. UD1 Assumptions'!Z92","v":49477.244545454538},{"$f":"'6. UD1 Assumptions'!AA92","v":0},{"$f":"'6. UD1 Assumptions'!AB92","v":0},{"$f":"'6. UD1 Assumptions'!AC92","v":0},{"$f":"'6. UD1 Assumptions'!AD92","v":0},{"$f":"'6. UD1 Assumptions'!AE92","v":0},0,49477.244545454538,null,49477.244545454538,0,114240.24454545454]
[{"$f":"'6. UD1 Assumptions'!B93","v":2040},{"$f":"'6. UD1 Assumptions'!C93","v":757},{"$f":"'6. UD1 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E93","v":3152},{"$f":"'6. UD1 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD1 Assumptions'!G93","v":13797.410083038978},null,{"$f":"'6. UD1 Assumptions'!I93","v":174},{"$f":"'6. UD1 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M93","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O93","v":565},{"$f":"'6. UD1 Assumptions'!P93","v":965},{"$f":"'6. UD1 Assumptions'!Q93","v":2271},{"$f":"'6. UD1 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U93","v":200},null,{"$f":"'6. UD1 Assumptions'!W93","v":0},{"$f":"'6. UD1 Assumptions'!X93","v":0},{"$f":"'6. UD1 Assumptions'!Y93","v":0},{"$f":"'6. UD1 Assumptions'!Z93","v":50479.244545454538},{"$f":"'6. UD1 Assumptions'!AA93","v":0},{"$f":"'6. UD1 Assumptions'!AB93","v":0},{"$f":"'6. UD1 Assumptions'!AC93","v":0},{"$f":"'6. UD1 Assumptions'!AD93","v":0},{"$f":"'6. UD1 Assumptions'!AE93","v":0},0,50479.244545454538,null,50479.244545454538,0,114391.24454545454]
[{"$f":"'6. UD1 Assumptions'!B94","v":2045},{"$f":"'6. UD1 Assumptions'!C94","v":882},{"$f":"'6. UD1 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E94","v":3402},{"$f":"'6. UD1 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD1 Assumptions'!G94","v":14297.410083038978},null,{"$f":"'6. UD1 Assumptions'!I94","v":174},{"$f":"'6. UD1 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M94","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O94","v":565},{"$f":"'6. UD1 Assumptions'!P94","v":965},{"$f":"'6. UD1 Assumptions'!Q94","v":2271},{"$f":"'6. UD1 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U94","v":205},null,{"$f":"'6. UD1 Assumptions'!W94","v":0},{"$f":"'6. UD1 Assumptions'!X94","v":0},{"$f":"'6. UD1 Assumptions'!Y94","v":0},{"$f":"'6. UD1 Assumptions'!Z94","v":51484.244545454538},{"$f":"'6. UD1 Assumptions'!AA94","v":0},{"$f":"'6. UD1 Assumptions'!AB94","v":0},{"$f":"'6. UD1 Assumptions'!AC94","v":0},{"$f":"'6. UD1 Assumptions'!AD94","v":0},{"$f":"'6. UD1 Assumptions'!AE94","v":0},0,51484.244545454538,null,51484.244545454538,0,114542.24454545454]
[{"$f":"'6. UD1 Assumptions'!B95","v":2050},{"$f":"'6. UD1 Assumptions'!C95","v":1007},{"$f":"'6. UD1 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD1 Assumptions'!E95","v":3652},{"$f":"'6. UD1 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD1 Assumptions'!G95","v":14797.410083038978},null,{"$f":"'6. UD1 Assumptions'!I95","v":174},{"$f":"'6. UD1 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD1 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD1 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD1 Assumptions'!M95","v":144.96836672070947},null,{"$f":"'6. UD1 Assumptions'!O95","v":565},{"$f":"'6. UD1 Assumptions'!P95","v":965},{"$f":"'6. UD1 Assumptions'!Q95","v":2271},{"$f":"'6. UD1 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD1 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD1 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD1 Assumptions'!U95","v":213},null,{"$f":"'6. UD1 Assumptions'!W95","v":0},{"$f":"'6. UD1 Assumptions'!X95","v":0},{"$f":"'6. UD1 Assumptions'!Y95","v":0},{"$f":"'6. UD1 Assumptions'!Z95","v":52492.244545454538},{"$f":"'6. UD1 Assumptions'!AA95","v":0},{"$f":"'6. UD1 Assumptions'!AB95","v":0},{"$f":"'6. UD1 Assumptions'!AC95","v":0},{"$f":"'6. UD1 Assumptions'!AD95","v":0},{"$f":"'6. UD1 Assumptions'!AE95","v":0},0,52492.244545454538,null,52492.244545454538,0,114693.24454545454]

{"sheet":"UD2 Sce2 Trees","index":49,"n_rows":33,"n_cols":46,"rows_kept":33,"cut":false,"hidden":true,"merged":[[2,1,2,5],[2,7,2,11],[2,13,2,18],[2,21,2,22],[2,25,2,29]]}
["Calculation of sequestration from tree planting between 2016 and 2020."]
[]
[null,"Dry Lowland Forest, ha",null,null,null,null,null,"Moist Forest, ha",null,null,null,null,null,"Wet Upland Forest, ha",null,null,null,null,null,"Mangrove Forest, ha",null,"Wet Upland Forest Pine<20y",null,"Wet Upland Forest ","Total Forests","CROP LAND, ha",null,null,null,null,"TOTAL CROPLAND","TOTAL LAND",null,null,null,null,null,null,"m3/yr"]
[null,"Araucaria","Casuarina","Euc","Tabebuia","Scrub Land",null,"Araucaria","Casuarina","Euc","Natural","Tabebuia",null,"Euc Red","Cryptomeria","Pine<20y","Pine>20y","Araucaria","Natural","Mangrove",null,"Pine<20y","Pine>20y","Euc Red<20",null,"Fruits","Mixed","Orchard","Sugarcane","Tea","ha","ha",null,"Chk forest",null,"Ckt total",null,null,"WOOD REMOVAL",null,null,"FUELWOOD",null,"DISTURBANCE",null,"LOSS TOTAL"]
[{"$f":"'6. UD2 Assumptions'!B67","v":2006},{"$f":"'6. UD2 Assumptions'!C67","v":408},{"$f":"'6. UD2 Assumptions'!D67","v":116},{"$f":"'6. UD2 Assumptions'!E67","v":2389},{"$f":"'6. UD2 Assumptions'!F67","v":710},{"$f":"'6. UD2 Assumptions'!G67","v":12276},null,{"$f":"'6. UD2 Assumptions'!I67","v":176},{"$f":"'6. UD2 Assumptions'!J67","v":110},{"$f":"'6. UD2 Assumptions'!K67","v":889},{"$f":"'6. UD2 Assumptions'!L67","v":5085},{"$f":"'6. UD2 Assumptions'!M67","v":139},null,{"$f":"'6. UD2 Assumptions'!O67","v":546},{"$f":"'6. UD2 Assumptions'!P67","v":967},{"$f":"'6. UD2 Assumptions'!Q67","v":2684},{"$f":"'6. UD2 Assumptions'!R67","v":5478},{"$f":"'6. UD2 Assumptions'!S67","v":62},{"$f":"'6. UD2 Assumptions'!T67","v":15146},{"$f":"'6. UD2 Assumptions'!U67","v":61},null,{"$f":"'6. UD2 Assumptions'!W67","v":0},{"$f":"'6. UD2 Assumptions'!X67","v":0},{"$f":"'6. UD2 Assumptions'!Y67","v":0},{"$f":"'6. UD2 Assumptions'!Z67","v":47242},{"$f":"'6. UD2 Assumptions'!AA67","v":686},{"$f":"'6. UD2 Assumptions'!AB67","v":6781},{"$f":"'6. UD2 Assumptions'!AC67","v":300},{"$f":"'6. UD2 Assumptions'!AD67","v":60000},{"$f":"'6. UD2 Assumptions'!AE67","v":688},{"$f":"SUM(Z5:AD5)","v":68455},{"$f":"Y5+AE5","v":115697},null,47242,{"$f":"Y5-AH5","v":0},115697,{"$f":"AF5-AJ5","v":0}]
[{"$f":"'6. UD2 Assumptions'!B68","v":2007},{"$f":"'6. UD2 Assumptions'!C68","v":384},{"$f":"'6. UD2 Assumptions'!D68","v":112},{"$f":"'6. UD2 Assumptions'!E68","v":2410},{"$f":"'6. UD2 Assumptions'!F68","v":710},{"$f":"'6. UD2 Assumptions'!G68","v":12276},null,{"$f":"'6. UD2 Assumptions'!I68","v":176},{"$f":"'6. UD2 Assumptions'!J68","v":110},{"$f":"'6. UD2 Assumptions'!K68","v":889},{"$f":"'6. UD2 Assumptions'!L68","v":5085},{"$f":"'6. UD2 Assumptions'!M68","v":139},null,{"$f":"'6. UD2 Assumptions'!O68","v":546},{"$f":"'6. UD2 Assumptions'!P68","v":967},{"$f":"'6. UD2 Assumptions'!Q68","v":2734},{"$f":"'6. UD2 Assumptions'!R68","v":5461},{"$f":"'6. UD2 Assumptions'!S68","v":62},{"$f":"'6. UD2 Assumptions'!T68","v":15113},{"$f":"'6. UD2 Assumptions'!U68","v":75},null,{"$f":"'6. UD2 Assumptions'!W68","v":0},{"$f":"'6. UD2 Assumptions'!X68","v":0},{"$f":"'6. UD2 Assumptions'!Y68","v":0},{"$f":"'6. UD2 Assumptions'!Z68","v":47249},{"$f":"'6. UD2 Assumptions'!AA68","v":668},{"$f":"'6. UD2 Assumptions'!AB68","v":6336},{"$f":"'6. UD2 Assumptions'!AC68","v":300},{"$f":"'6. UD2 Assumptions'!AD68","v":68520},{"$f":"'6. UD2 Assumptions'!AE68","v":688},76512,123761,null,47249,0,123761,0]
[{"$f":"'6. UD2 Assumptions'!B69","v":2008},{"$f":"'6. UD2 Assumptions'!C69","v":384},{"$f":"'6. UD2 Assumptions'!D69","v":112},{"$f":"'6. UD2 Assumptions'!E69","v":2413},{"$f":"'6. UD2 Assumptions'!F69","v":710},{"$f":"'6. UD2 Assumptions'!G69","v":12254},null,{"$f":"'6. UD2 Assumptions'!I69","v":176},{"$f":"'6. UD2 Assumptions'!J69","v":110},{"$f":"'6. UD2 Assumptions'!K69","v":889},{"$f":"'6. UD2 Assumptions'!L69","v":5085},{"$f":"'6. UD2 Assumptions'!M69","v":139},null,{"$f":"'6. UD2 Assumptions'!O69","v":550},{"$f":"'6. UD2 Assumptions'!P69","v":967},{"$f":"'6. UD2 Assumptions'!Q69","v":2533},{"$f":"'6. UD2 Assumptions'!R69","v":5632},{"$f":"'6. UD2 Assumptions'!S69","v":62},{"$f":"'6. UD2 Assumptions'!T69","v":15143},{"$f":"'6. UD2 Assumptions'!U69","v":84},null,{"$f":"'6. UD2 Assumptions'!W69","v":0},{"$f":"'6. UD2 Assumptions'!X69","v":0},{"$f":"'6. UD2 Assumptions'!Y69","v":0},{"$f":"'6. UD2 Assumptions'!Z69","v":47243},{"$f":"'6. UD2 Assumptions'!AA69","v":730},{"$f":"'6. UD2 Assumptions'!AB69","v":5810},{"$f":"'6. UD2 Assumptions'!AC69","v":300},{"$f":"'6. UD2 Assumptions'!AD69","v":65440},{"$f":"'6. UD2 Assumptions'!AE69","v":701},72981,120224,null,47243,0,120224,0]
[{"$f":"'6. UD2 Assumptions'!B70","v":2009},{"$f":"'6. UD2 Assumptions'!C70","v":384},{"$f":"'6. UD2 Assumptions'!D70","v":112},{"$f":"'6. UD2 Assumptions'!E70","v":2413},{"$f":"'6. UD2 Assumptions'!F70","v":710},{"$f":"'6. UD2 Assumptions'!G70","v":12254},null,{"$f":"'6. UD2 Assumptions'!I70","v":176},{"$f":"'6. UD2 Assumptions'!J70","v":110},{"$f":"'6. UD2 Assumptions'!K70","v":889},{"$f":"'6. UD2 Assumptions'!L70","v":5085},{"$f":"'6. UD2 Assumptions'!M70","v":139},null,{"$f":"'6. UD2 Assumptions'!O70","v":550},{"$f":"'6. UD2 Assumptions'!P70","v":967},{"$f":"'6. UD2 Assumptions'!Q70","v":2476},{"$f":"'6. UD2 Assumptions'!R70","v":5721},{"$f":"'6. UD2 Assumptions'!S70","v":62},{"$f":"'6. UD2 Assumptions'!T70","v":15111},{"$f":"'6. UD2 Assumptions'!U70","v":98},null,{"$f":"'6. UD2 Assumptions'!W70","v":0},{"$f":"'6. UD2 Assumptions'!X70","v":0},{"$f":"'6. UD2 Assumptions'!Y70","v":0},{"$f":"'6. UD2 Assumptions'!Z70","v":47257},{"$f":"'6. UD2 Assumptions'!AA70","v":765},{"$f":"'6. UD2 Assumptions'!AB70","v":6543},{"$f":"'6. UD2 Assumptions'!AC70","v":300},{"$f":"'6. UD2 Assumptions'!AD70","v":65850},{"$f":"'6. UD2 Assumptions'!AE70","v":713},74171,121428,null,47257,0,121428,0]
[{"$f":"'6. UD2 Assumptions'!B71","v":2010},{"$f":"'6. UD2 Assumptions'!C71","v":382},{"$f":"'6. UD2 Assumptions'!D71","v":112},{"$f":"'6. UD2 Assumptions'!E71","v":2433},{"$f":"'6. UD2 Assumptions'!F71","v":710},{"$f":"'6. UD2 Assumptions'!G71","v":12242},null,{"$f":"'6. UD2 Assumptions'!I71","v":174},{"$f":"'6. UD2 Assumptions'!J71","v":110},{"$f":"'6. UD2 Assumptions'!K71","v":889},{"$f":"'6. UD2 Assumptions'!L71","v":5079},{"$f":"'6. UD2 Assumptions'!M71","v":139},null,{"$f":"'6. UD2 Assumptions'!O71","v":565},{"$f":"'6. UD2 Assumptions'!P71","v":965},{"$f":"'6. UD2 Assumptions'!Q71","v":2382},{"$f":"'6. UD2 Assumptions'!R71","v":5817},{"$f":"'6. UD2 Assumptions'!S71","v":60},{"$f":"'6. UD2 Assumptions'!T71","v":15100},{"$f":"'6. UD2 Assumptions'!U71","v":112},null,{"$f":"'6. UD2 Assumptions'!W71","v":0},{"$f":"'6. UD2 Assumptions'!X71","v":0},{"$f":"'6. UD2 Assumptions'!Y71","v":0},{"$f":"'6. UD2 Assumptions'!Z71","v":47271},{"$f":"'6. UD2 Assumptions'!AA71","v":790},{"$f":"'6. UD2 Assumptions'!AB71","v":7009},{"$f":"'6. UD2 Assumptions'!AC71","v":300},{"$f":"'6. UD2 Assumptions'!AD71","v":64130},{"$f":"'6. UD2 Assumptions'!AE71","v":698},72927,120198,null,47271,0,120198,0]
[{"$f":"'6. UD2 Assumptions'!B72","v":2011},{"$f":"'6. UD2 Assumptions'!C72","v":382},{"$f":"'6. UD2 Assumptions'!D72","v":112},{"$f":"'6. UD2 Assumptions'!E72","v":2437},{"$f":"'6. UD2 Assumptions'!F72","v":710},{"$f":"'6. UD2 Assumptions'!G72","v":12242},null,{"$f":"'6. UD2 Assumptions'!I72","v":174},{"$f":"'6. UD2 Assumptions'!J72","v":110},{"$f":"'6. UD2 Assumptions'!K72","v":889},{"$f":"'6. UD2 Assumptions'!L72","v":5079},{"$f":"'6. UD2 Assumptions'!M72","v":139},null,{"$f":"'6. UD2 Assumptions'!O72","v":565},{"$f":"'6. UD2 Assumptions'!P72","v":965},{"$f":"'6. UD2 Assumptions'!Q72","v":2268},{"$f":"'6. UD2 Assumptions'!R72","v":5908},{"$f":"'6. UD2 Assumptions'!S72","v":60},{"$f":"'6. UD2 Assumptions'!T72","v":15100},{"$f":"'6. UD2 Assumptions'!U72","v":127},null,{"$f":"'6. UD2 Assumptions'!W72","v":0},{"$f":"'6. UD2 Assumptions'!X72","v":0},{"$f":"'6. UD2 Assumptions'!Y72","v":0},{"$f":"'6. UD2 Assumptions'!Z72","v":47267},{"$f":"'6. UD2 Assumptions'!AA72","v":874},{"$f":"'6. UD2 Assumptions'!AB72","v":6974},{"$f":"'6. UD2 Assumptions'!AC72","v":300},{"$f":"'6. UD2 Assumptions'!AD72","v":61730},{"$f":"'6. UD2 Assumptions'!AE72","v":651},70529,117796,null,47267,0,117796,0]
[{"$f":"'6. UD2 Assumptions'!B73","v":2012},{"$f":"'6. UD2 Assumptions'!C73","v":382},{"$f":"'6. UD2 Assumptions'!D73","v":112},{"$f":"'6. UD2 Assumptions'!E73","v":2437},{"$f":"'6. UD2 Assumptions'!F73","v":710},{"$f":"'6. UD2 Assumptions'!G73","v":12242},null,{"$f":"'6. UD2 Assumptions'!I73","v":174},{"$f":"'6. UD2 Assumptions'!J73","v":110},{"$f":"'6. UD2 Assumptions'!K73","v":889},{"$f":"'6. UD2 Assumptions'!L73","v":5079},{"$f":"'6. UD2 Assumptions'!M73","v":139},null,{"$f":"'6. UD2 Assumptions'!O73","v":565},{"$f":"'6. UD2 Assumptions'!P73","v":965},{"$f":"'6. UD2 Assumptions'!Q73","v":2203},{"$f":"'6. UD2 Assumptions'!R73","v":5976},{"$f":"'6. UD2 Assumptions'!S73","v":60},{"$f":"'6. UD2 Assumptions'!T73","v":15100},{"$f":"'6. UD2 Assumptions'!U73","v":140},null,{"$f":"'6. UD2 Assumptions'!W73","v":0},{"$f":"'6. UD2 Assumptions'!X73","v":0},{"$f":"'6. UD2 Assumptions'!Y73","v":0},{"$f":"'6. UD2 Assumptions'!Z73","v":47283},{"$f":"'6. UD2 Assumptions'!AA73","v":1003},{"$f":"'6. UD2 Assumptions'!AB73","v":7628},{"$f":"'6. UD2 Assumptions'!AC73","v":305},{"$f":"'6. UD2 Assumptions'!AD73","v":60000},{"$f":"'6. UD2 Assumptions'!AE73","v":651},69587,116870,null,47283,0,116870,0]
[{"$f":"'6. UD2 Assumptions'!B74","v":2013},{"$f":"'6. UD2 Assumptions'!C74","v":382},{"$f":"'6. UD2 Assumptions'!D74","v":111},{"$f":"'6. UD2 Assumptions'!E74","v":2402},{"$f":"'6. UD2 Assumptions'!F74","v":710},{"$f":"'6. UD2 Assumptions'!G74","v":12243},null,{"$f":"'6. UD2 Assumptions'!I74","v":174},{"$f":"'6. UD2 Assumptions'!J74","v":110},{"$f":"'6. UD2 Assumptions'!K74","v":889},{"$f":"'6. UD2 Assumptions'!L74","v":5079},{"$f":"'6. UD2 Assumptions'!M74","v":139},null,{"$f":"'6. UD2 Assumptions'!O74","v":565},{"$f":"'6. UD2 Assumptions'!P74","v":965},{"$f":"'6. UD2 Assumptions'!Q74","v":2245},{"$f":"'6. UD2 Assumptions'!R74","v":5934},{"$f":"'6. UD2 Assumptions'!S74","v":60},{"$f":"'6. UD2 Assumptions'!T74","v":15100},{"$f":"'6. UD2 Assumptions'!U74","v":160},null,{"$f":"'6. UD2 Assumptions'!W74","v":0},{"$f":"'6. UD2 Assumptions'!X74","v":0},{"$f":"'6. UD2 Assumptions'!Y74","v":0},{"$f":"'6. UD2 Assumptions'!Z74","v":47268},{"$f":"'6. UD2 Assumptions'!AA74","v":1111},{"$f":"'6. UD2 Assumptions'!AB74","v":7410},{"$f":"'6. UD2 Assumptions'!AC74","v":310},{"$f":"'6. UD2 Assumptions'!AD74","v":56464},{"$f":"'6. UD2 Assumptions'!AE74","v":672},65967,113235,null,47268,0,113235,0]
[{"$f":"'6. UD2 Assumptions'!B75","v":2014},{"$f":"'6. UD2 Assumptions'!C75","v":382},{"$f":"'6. UD2 Assumptions'!D75","v":106},{"$f":"'6. UD2 Assumptions'!E75","v":2402},{"$f":"'6. UD2 Assumptions'!F75","v":710},{"$f":"'6. UD2 Assumptions'!G75","v":12243},null,{"$f":"'6. UD2 Assumptions'!I75","v":174},{"$f":"'6. UD2 Assumptions'!J75","v":110},{"$f":"'6. UD2 Assumptions'!K75","v":889},{"$f":"'6. UD2 Assumptions'!L75","v":5079},{"$f":"'6. UD2 Assumptions'!M75","v":139},null,{"$f":"'6. UD2 Assumptions'!O75","v":565},{"$f":"'6. UD2 Assumptions'!P75","v":965},{"$f":"'6. UD2 Assumptions'!Q75","v":2271},{"$f":"'6. UD2 Assumptions'!R75","v":5866},{"$f":"'6. UD2 Assumptions'!S75","v":60},{"$f":"'6. UD2 Assumptions'!T75","v":15142},{"$f":"'6. UD2 Assumptions'!U75","v":181},null,{"$f":"'6. UD2 Assumptions'!W75","v":0},{"$f":"'6. UD2 Assumptions'!X75","v":0},{"$f":"'6. UD2 Assumptions'!Y75","v":0},{"$f":"'6. UD2 Assumptions'!Z75","v":47284},{"$f":"'6. UD2 Assumptions'!AA75","v":1111},{"$f":"'6. UD2 Assumptions'!AB75","v":7410},{"$f":"'6. UD2 Assumptions'!AC75","v":310},{"$f":"'6. UD2 Assumptions'!AD75","v":56464},{"$f":"'6. UD2 Assumptions'!AE75","v":672},65967,113251,null,47284,0,113251,0]
[{"$f":"'6. UD2 Assumptions'!B76","v":2015},{"$f":"'6. UD2 Assumptions'!C76","v":382},{"$f":"'6. UD2 Assumptions'!D76","v":106},{"$f":"'6. UD2 Assumptions'!E76","v":2402},{"$f":"'6. UD2 Assumptions'!F76","v":710},{"$f":"'6. UD2 Assumptions'!G76","v":12243},null,{"$f":"'6. UD2 Assumptions'!I76","v":174},{"$f":"'6. UD2 Assumptions'!J76","v":110},{"$f":"'6. UD2 Assumptions'!K76","v":889},{"$f":"'6. UD2 Assumptions'!L76","v":5079},{"$f":"'6. UD2 Assumptions'!M76","v":139},null,{"$f":"'6. UD2 Assumptions'!O76","v":565},{"$f":"'6. UD2 Assumptions'!P76","v":965},{"$f":"'6. UD2 Assumptions'!Q76","v":2271},{"$f":"'6. UD2 Assumptions'!R76","v":5832},{"$f":"'6. UD2 Assumptions'!S76","v":60},{"$f":"'6. UD2 Assumptions'!T76","v":15142},{"$f":"'6. UD2 Assumptions'!U76","v":182},null,{"$f":"'6. UD2 Assumptions'!W76","v":0},{"$f":"'6. UD2 Assumptions'!X76","v":0},{"$f":"'6. UD2 Assumptions'!Y76","v":0},{"$f":"'6. UD2 Assumptions'!Z76","v":47251},{"$f":"'6. UD2 Assumptions'!AA76","v":1111},{"$f":"'6. UD2 Assumptions'!AB76","v":7410},{"$f":"'6. UD2 Assumptions'!AC76","v":310},{"$f":"'6. UD2 Assumptions'!AD76","v":56464},{"$f":"'6. UD2 Assumptions'!AE76","v":672},65967,113218,null,47251,0,113218,0]
[{"$f":"'6. UD2 Assumptions'!B77","v":2016},{"$f":"'6. UD2 Assumptions'!C77","v":382},{"$f":"'6. UD2 Assumptions'!D77","v":108.28},{"$f":"'6. UD2 Assumptions'!E77","v":2402},{"$f":"'6. UD2 Assumptions'!F77","v":711.82},{"$f":"'6. UD2 Assumptions'!G77","v":12249.23},null,{"$f":"'6. UD2 Assumptions'!I77","v":174},{"$f":"'6. UD2 Assumptions'!J77","v":110.63454545454546},{"$f":"'6. UD2 Assumptions'!K77","v":890.27},{"$f":"'6. UD2 Assumptions'!L77","v":5081.82},{"$f":"'6. UD2 Assumptions'!M77","v":139.91},null,{"$f":"'6. UD2 Assumptions'!O77","v":565},{"$f":"'6. UD2 Assumptions'!P77","v":965},{"$f":"'6. UD2 Assumptions'!Q77","v":2274.4499999999998},{"$f":"'6. UD2 Assumptions'!R77","v":5837},{"$f":"'6. UD2 Assumptions'!S77","v":61.25},{"$f":"'6. UD2 Assumptions'!T77","v":15146.58},{"$f":"'6. UD2 Assumptions'!U77","v":183},null,{"$f":"'6. UD2 Assumptions'!W77","v":0},{"$f":"'6. UD2 Assumptions'!X77","v":0},{"$f":"'6. UD2 Assumptions'!Y77","v":0},{"$f":"'6. UD2 Assumptions'!Z77","v":47282.244545454545},{"$f":"'6. UD2 Assumptions'!AA77","v":1111},{"$f":"'6. UD2 Assumptions'!AB77","v":7410},{"$f":"'6. UD2 Assumptions'!AC77","v":310},{"$f":"'6. UD2 Assumptions'!AD77","v":56464},{"$f":"'6. UD2 Assumptions'!AE77","v":672},65967,113249.24454545454,null,47282.244545454545,0,113249.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B78","v":2017},{"$f":"'6. UD2 Assumptions'!C78","v":382},{"$f":"'6. UD2 Assumptions'!D78","v":111.3306523950158},{"$f":"'6. UD2 Assumptions'!E78","v":2402},{"$f":"'6. UD2 Assumptions'!F78","v":714.25662331870274},{"$f":"'6. UD2 Assumptions'!G78","v":12258.117184730743},null,{"$f":"'6. UD2 Assumptions'!I78","v":174},{"$f":"'6. UD2 Assumptions'!J78","v":111.48492699277271},{"$f":"'6. UD2 Assumptions'!K78","v":891.96588982981712},{"$f":"'6. UD2 Assumptions'!L78","v":5085.8421836934294},{"$f":"'6. UD2 Assumptions'!M78","v":141.12831165935137},null,{"$f":"'6. UD2 Assumptions'!O78","v":565},{"$f":"'6. UD2 Assumptions'!P78","v":965},{"$f":"'6. UD2 Assumptions'!Q78","v":2279.0785182828331},{"$f":"'6. UD2 Assumptions'!R78","v":5842},{"$f":"'6. UD2 Assumptions'!S78","v":62.925178531608118},{"$f":"'6. UD2 Assumptions'!T78","v":15153.115076020273},{"$f":"'6. UD2 Assumptions'!U78","v":184},null,{"$f":"'6. UD2 Assumptions'!W78","v":0},{"$f":"'6. UD2 Assumptions'!X78","v":0},{"$f":"'6. UD2 Assumptions'!Y78","v":0},{"$f":"'6. UD2 Assumptions'!Z78","v":47323.244545454545},{"$f":"'6. UD2 Assumptions'!AA78","v":1111},{"$f":"'6. UD2 Assumptions'!AB78","v":7410},{"$f":"'6. UD2 Assumptions'!AC78","v":310},{"$f":"'6. UD2 Assumptions'!AD78","v":56464},{"$f":"'6. UD2 Assumptions'!AE78","v":672},65967,113290.24454545454,null,47323.244545454545,0,113290.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B79","v":2018},{"$f":"'6. UD2 Assumptions'!C79","v":382},{"$f":"'6. UD2 Assumptions'!D79","v":114.46846628703206},{"$f":"'6. UD2 Assumptions'!E79","v":2402},{"$f":"'6. UD2 Assumptions'!F79","v":716.76286444651123},{"$f":"'6. UD2 Assumptions'!G79","v":12269.086509884117},null,{"$f":"'6. UD2 Assumptions'!I79","v":174},{"$f":"'6. UD2 Assumptions'!J79","v":112.35960514637789},{"$f":"'6. UD2 Assumptions'!K79","v":893.71023365477186},{"$f":"'6. UD2 Assumptions'!L79","v":5090.8067075664621},{"$f":"'6. UD2 Assumptions'!M79","v":142.38143222325562},null,{"$f":"'6. UD2 Assumptions'!O79","v":565},{"$f":"'6. UD2 Assumptions'!P79","v":965},{"$f":"'6. UD2 Assumptions'!Q79","v":2283.8392799451758},{"$f":"'6. UD2 Assumptions'!R79","v":5847},{"$f":"'6. UD2 Assumptions'!S79","v":64.648219306976472},{"$f":"'6. UD2 Assumptions'!T79","v":15161.181226993865},{"$f":"'6. UD2 Assumptions'!U79","v":185},null,{"$f":"'6. UD2 Assumptions'!W79","v":0},{"$f":"'6. UD2 Assumptions'!X79","v":0},{"$f":"'6. UD2 Assumptions'!Y79","v":0},{"$f":"'6. UD2 Assumptions'!Z79","v":47369.244545454545},{"$f":"'6. UD2 Assumptions'!AA79","v":1111},{"$f":"'6. UD2 Assumptions'!AB79","v":7410},{"$f":"'6. UD2 Assumptions'!AC79","v":310},{"$f":"'6. UD2 Assumptions'!AD79","v":56464},{"$f":"'6. UD2 Assumptions'!AE79","v":672},65967,113336.24454545454,null,47369.244545454545,0,113336.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B80","v":2019},{"$f":"'6. UD2 Assumptions'!C80","v":382},{"$f":"'6. UD2 Assumptions'!D80","v":117.67759413113959},{"$f":"'6. UD2 Assumptions'!E80","v":2402},{"$f":"'6. UD2 Assumptions'!F80","v":719.32606559995179},{"$f":"'6. UD2 Assumptions'!G80","v":12282.174909214848},null,{"$f":"'6. UD2 Assumptions'!I80","v":174},{"$f":"'6. UD2 Assumptions'!J80","v":113.25416234892863},{"$f":"'6. UD2 Assumptions'!K80","v":895.49422165756641},{"$f":"'6. UD2 Assumptions'!L80","v":5096.7302871876946},{"$f":"'6. UD2 Assumptions'!M80","v":143.66303279997587},null,{"$f":"'6. UD2 Assumptions'!O80","v":565},{"$f":"'6. UD2 Assumptions'!P80","v":965},{"$f":"'6. UD2 Assumptions'!Q80","v":2288.7082407362082},{"$f":"'6. UD2 Assumptions'!R80","v":5847},{"$f":"'6. UD2 Assumptions'!S80","v":66.410420099966828},{"$f":"'6. UD2 Assumptions'!T80","v":15170.805611678266},{"$f":"'6. UD2 Assumptions'!U80","v":186},null,{"$f":"'6. UD2 Assumptions'!W80","v":0},{"$f":"'6. UD2 Assumptions'!X80","v":0},{"$f":"'6. UD2 Assumptions'!Y80","v":0},{"$f":"'6. UD2 Assumptions'!Z80","v":47415.244545454545},{"$f":"'6. UD2 Assumptions'!AA80","v":1111},{"$f":"'6. UD2 Assumptions'!AB80","v":7410},{"$f":"'6. UD2 Assumptions'!AC80","v":310},{"$f":"'6. UD2 Assumptions'!AD80","v":56464},{"$f":"'6. UD2 Assumptions'!AE80","v":672},65967,113382.24454545454,null,47415.244545454545,0,113382.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B81","v":2020},{"$f":"'6. UD2 Assumptions'!C81","v":382},{"$f":"'6. UD2 Assumptions'!D81","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E81","v":2402},{"$f":"'6. UD2 Assumptions'!F81","v":721.93673344141894},{"$f":"'6. UD2 Assumptions'!G81","v":12297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I81","v":174},{"$f":"'6. UD2 Assumptions'!J81","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K81","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L81","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M81","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O81","v":565},{"$f":"'6. UD2 Assumptions'!P81","v":965},{"$f":"'6. UD2 Assumptions'!Q81","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R81","v":5847},{"$f":"'6. UD2 Assumptions'!S81","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T81","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U81","v":187},null,{"$f":"'6. UD2 Assumptions'!W81","v":0},{"$f":"'6. UD2 Assumptions'!X81","v":0},{"$f":"'6. UD2 Assumptions'!Y81","v":0},{"$f":"'6. UD2 Assumptions'!Z81","v":47466.244545454552},{"$f":"'6. UD2 Assumptions'!AA81","v":1111},{"$f":"'6. UD2 Assumptions'!AB81","v":7410},{"$f":"'6. UD2 Assumptions'!AC81","v":310},{"$f":"'6. UD2 Assumptions'!AD81","v":56464},{"$f":"'6. UD2 Assumptions'!AE81","v":672},65967,113433.24454545455,null,47466.244545454552,0,113433.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B82","v":2021},{"$f":"'6. UD2 Assumptions'!C82","v":394.5},{"$f":"'6. UD2 Assumptions'!D82","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E82","v":2427},{"$f":"'6. UD2 Assumptions'!F82","v":734.43673344141894},{"$f":"'6. UD2 Assumptions'!G82","v":12347.410083038978},null,{"$f":"'6. UD2 Assumptions'!I82","v":174},{"$f":"'6. UD2 Assumptions'!J82","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K82","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L82","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M82","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O82","v":565},{"$f":"'6. UD2 Assumptions'!P82","v":965},{"$f":"'6. UD2 Assumptions'!Q82","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R82","v":5847},{"$f":"'6. UD2 Assumptions'!S82","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T82","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U82","v":188},null,{"$f":"'6. UD2 Assumptions'!W82","v":0},{"$f":"'6. UD2 Assumptions'!X82","v":0},{"$f":"'6. UD2 Assumptions'!Y82","v":0},{"$f":"'6. UD2 Assumptions'!Z82","v":47567.244545454552},{"$f":"'6. UD2 Assumptions'!AA82","v":1111},{"$f":"'6. UD2 Assumptions'!AB82","v":7410},{"$f":"'6. UD2 Assumptions'!AC82","v":310},{"$f":"'6. UD2 Assumptions'!AD82","v":56464},{"$f":"'6. UD2 Assumptions'!AE82","v":672},65967,113534.24454545455,null,47567.244545454552,0,113534.24454545455,0]
[{"$f":"'6. UD2 Assumptions'!B83","v":2022},{"$f":"'6. UD2 Assumptions'!C83","v":407},{"$f":"'6. UD2 Assumptions'!D83","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E83","v":2452},{"$f":"'6. UD2 Assumptions'!F83","v":746.93673344141894},{"$f":"'6. UD2 Assumptions'!G83","v":12397.410083038978},null,{"$f":"'6. UD2 Assumptions'!I83","v":174},{"$f":"'6. UD2 Assumptions'!J83","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K83","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L83","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M83","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O83","v":565},{"$f":"'6. UD2 Assumptions'!P83","v":965},{"$f":"'6. UD2 Assumptions'!Q83","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R83","v":5847},{"$f":"'6. UD2 Assumptions'!S83","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T83","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U83","v":189},null,{"$f":"'6. UD2 Assumptions'!W83","v":0},{"$f":"'6. UD2 Assumptions'!X83","v":0},{"$f":"'6. UD2 Assumptions'!Y83","v":0},{"$f":"'6. UD2 Assumptions'!Z83","v":47668.244545454538},{"$f":"'6. UD2 Assumptions'!AA83","v":1111},{"$f":"'6. UD2 Assumptions'!AB83","v":7410},{"$f":"'6. UD2 Assumptions'!AC83","v":310},{"$f":"'6. UD2 Assumptions'!AD83","v":56464},{"$f":"'6. UD2 Assumptions'!AE83","v":672},65967,113635.24454545454,null,47668.244545454538,0,113635.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B84","v":2023},{"$f":"'6. UD2 Assumptions'!C84","v":419.5},{"$f":"'6. UD2 Assumptions'!D84","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E84","v":2477},{"$f":"'6. UD2 Assumptions'!F84","v":759.43673344141894},{"$f":"'6. UD2 Assumptions'!G84","v":12447.410083038978},null,{"$f":"'6. UD2 Assumptions'!I84","v":174},{"$f":"'6. UD2 Assumptions'!J84","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K84","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L84","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M84","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O84","v":565},{"$f":"'6. UD2 Assumptions'!P84","v":965},{"$f":"'6. UD2 Assumptions'!Q84","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R84","v":5847},{"$f":"'6. UD2 Assumptions'!S84","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T84","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U84","v":190},null,{"$f":"'6. UD2 Assumptions'!W84","v":0},{"$f":"'6. UD2 Assumptions'!X84","v":0},{"$f":"'6. UD2 Assumptions'!Y84","v":0},{"$f":"'6. UD2 Assumptions'!Z84","v":47769.244545454538},{"$f":"'6. UD2 Assumptions'!AA84","v":1111},{"$f":"'6. UD2 Assumptions'!AB84","v":7410},{"$f":"'6. UD2 Assumptions'!AC84","v":310},{"$f":"'6. UD2 Assumptions'!AD84","v":56464},{"$f":"'6. UD2 Assumptions'!AE84","v":672},65967,113736.24454545454,null,47769.244545454538,0,113736.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B85","v":2024},{"$f":"'6. UD2 Assumptions'!C85","v":432},{"$f":"'6. UD2 Assumptions'!D85","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E85","v":2502},{"$f":"'6. UD2 Assumptions'!F85","v":771.93673344141894},{"$f":"'6. UD2 Assumptions'!G85","v":12497.410083038978},null,{"$f":"'6. UD2 Assumptions'!I85","v":174},{"$f":"'6. UD2 Assumptions'!J85","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K85","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L85","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M85","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O85","v":565},{"$f":"'6. UD2 Assumptions'!P85","v":965},{"$f":"'6. UD2 Assumptions'!Q85","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R85","v":5847},{"$f":"'6. UD2 Assumptions'!S85","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T85","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U85","v":191},null,{"$f":"'6. UD2 Assumptions'!W85","v":0},{"$f":"'6. UD2 Assumptions'!X85","v":0},{"$f":"'6. UD2 Assumptions'!Y85","v":0},{"$f":"'6. UD2 Assumptions'!Z85","v":47870.244545454538},{"$f":"'6. UD2 Assumptions'!AA85","v":1111},{"$f":"'6. UD2 Assumptions'!AB85","v":7410},{"$f":"'6. UD2 Assumptions'!AC85","v":310},{"$f":"'6. UD2 Assumptions'!AD85","v":56464},{"$f":"'6. UD2 Assumptions'!AE85","v":672},65967,113837.24454545454,null,47870.244545454538,0,113837.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B86","v":2025},{"$f":"'6. UD2 Assumptions'!C86","v":444.5},{"$f":"'6. UD2 Assumptions'!D86","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E86","v":2527},{"$f":"'6. UD2 Assumptions'!F86","v":784.43673344141894},{"$f":"'6. UD2 Assumptions'!G86","v":12547.410083038978},null,{"$f":"'6. UD2 Assumptions'!I86","v":174},{"$f":"'6. UD2 Assumptions'!J86","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K86","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L86","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M86","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O86","v":565},{"$f":"'6. UD2 Assumptions'!P86","v":965},{"$f":"'6. UD2 Assumptions'!Q86","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R86","v":5847},{"$f":"'6. UD2 Assumptions'!S86","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T86","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U86","v":192},null,{"$f":"'6. UD2 Assumptions'!W86","v":0},{"$f":"'6. UD2 Assumptions'!X86","v":0},{"$f":"'6. UD2 Assumptions'!Y86","v":0},{"$f":"'6. UD2 Assumptions'!Z86","v":47971.244545454538},{"$f":"'6. UD2 Assumptions'!AA86","v":1111},{"$f":"'6. UD2 Assumptions'!AB86","v":7410},{"$f":"'6. UD2 Assumptions'!AC86","v":310},{"$f":"'6. UD2 Assumptions'!AD86","v":56464},{"$f":"'6. UD2 Assumptions'!AE86","v":672},65967,113938.24454545454,null,47971.244545454538,0,113938.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B87","v":2026},{"$f":"'6. UD2 Assumptions'!C87","v":463.25},{"$f":"'6. UD2 Assumptions'!D87","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E87","v":2564.5},{"$f":"'6. UD2 Assumptions'!F87","v":803.18673344141894},{"$f":"'6. UD2 Assumptions'!G87","v":12622.410083038978},null,{"$f":"'6. UD2 Assumptions'!I87","v":174},{"$f":"'6. UD2 Assumptions'!J87","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K87","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L87","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M87","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O87","v":565},{"$f":"'6. UD2 Assumptions'!P87","v":965},{"$f":"'6. UD2 Assumptions'!Q87","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R87","v":5847},{"$f":"'6. UD2 Assumptions'!S87","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T87","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U87","v":193},null,{"$f":"'6. UD2 Assumptions'!W87","v":0},{"$f":"'6. UD2 Assumptions'!X87","v":0},{"$f":"'6. UD2 Assumptions'!Y87","v":0},{"$f":"'6. UD2 Assumptions'!Z87","v":48122.244545454538},{"$f":"'6. UD2 Assumptions'!AA87","v":1111},{"$f":"'6. UD2 Assumptions'!AB87","v":7410},{"$f":"'6. UD2 Assumptions'!AC87","v":310},{"$f":"'6. UD2 Assumptions'!AD87","v":56464},{"$f":"'6. UD2 Assumptions'!AE87","v":672},65967,114089.24454545454,null,48122.244545454538,0,114089.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B88","v":2027},{"$f":"'6. UD2 Assumptions'!C88","v":482},{"$f":"'6. UD2 Assumptions'!D88","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E88","v":2602},{"$f":"'6. UD2 Assumptions'!F88","v":821.93673344141894},{"$f":"'6. UD2 Assumptions'!G88","v":12697.410083038978},null,{"$f":"'6. UD2 Assumptions'!I88","v":174},{"$f":"'6. UD2 Assumptions'!J88","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K88","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L88","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M88","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O88","v":565},{"$f":"'6. UD2 Assumptions'!P88","v":965},{"$f":"'6. UD2 Assumptions'!Q88","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R88","v":5847},{"$f":"'6. UD2 Assumptions'!S88","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T88","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U88","v":194},null,{"$f":"'6. UD2 Assumptions'!W88","v":0},{"$f":"'6. UD2 Assumptions'!X88","v":0},{"$f":"'6. UD2 Assumptions'!Y88","v":0},{"$f":"'6. UD2 Assumptions'!Z88","v":48273.244545454538},{"$f":"'6. UD2 Assumptions'!AA88","v":1111},{"$f":"'6. UD2 Assumptions'!AB88","v":7410},{"$f":"'6. UD2 Assumptions'!AC88","v":310},{"$f":"'6. UD2 Assumptions'!AD88","v":56464},{"$f":"'6. UD2 Assumptions'!AE88","v":672},65967,114240.24454545454,null,48273.244545454538,0,114240.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B89","v":2028},{"$f":"'6. UD2 Assumptions'!C89","v":500.75},{"$f":"'6. UD2 Assumptions'!D89","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E89","v":2639.5},{"$f":"'6. UD2 Assumptions'!F89","v":840.68673344141894},{"$f":"'6. UD2 Assumptions'!G89","v":12772.410083038978},null,{"$f":"'6. UD2 Assumptions'!I89","v":174},{"$f":"'6. UD2 Assumptions'!J89","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K89","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L89","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M89","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O89","v":565},{"$f":"'6. UD2 Assumptions'!P89","v":965},{"$f":"'6. UD2 Assumptions'!Q89","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R89","v":5847},{"$f":"'6. UD2 Assumptions'!S89","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T89","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U89","v":195},null,{"$f":"'6. UD2 Assumptions'!W89","v":0},{"$f":"'6. UD2 Assumptions'!X89","v":0},{"$f":"'6. UD2 Assumptions'!Y89","v":0},{"$f":"'6. UD2 Assumptions'!Z89","v":48424.244545454538},{"$f":"'6. UD2 Assumptions'!AA89","v":1111},{"$f":"'6. UD2 Assumptions'!AB89","v":7410},{"$f":"'6. UD2 Assumptions'!AC89","v":310},{"$f":"'6. UD2 Assumptions'!AD89","v":56464},{"$f":"'6. UD2 Assumptions'!AE89","v":672},65967,114391.24454545454,null,48424.244545454538,0,114391.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B90","v":2029},{"$f":"'6. UD2 Assumptions'!C90","v":519.5},{"$f":"'6. UD2 Assumptions'!D90","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E90","v":2677},{"$f":"'6. UD2 Assumptions'!F90","v":859.43673344141894},{"$f":"'6. UD2 Assumptions'!G90","v":12847.410083038978},null,{"$f":"'6. UD2 Assumptions'!I90","v":174},{"$f":"'6. UD2 Assumptions'!J90","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K90","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L90","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M90","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O90","v":565},{"$f":"'6. UD2 Assumptions'!P90","v":965},{"$f":"'6. UD2 Assumptions'!Q90","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R90","v":5847},{"$f":"'6. UD2 Assumptions'!S90","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T90","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U90","v":196},null,{"$f":"'6. UD2 Assumptions'!W90","v":0},{"$f":"'6. UD2 Assumptions'!X90","v":0},{"$f":"'6. UD2 Assumptions'!Y90","v":0},{"$f":"'6. UD2 Assumptions'!Z90","v":48575.244545454538},{"$f":"'6. UD2 Assumptions'!AA90","v":1111},{"$f":"'6. UD2 Assumptions'!AB90","v":7410},{"$f":"'6. UD2 Assumptions'!AC90","v":310},{"$f":"'6. UD2 Assumptions'!AD90","v":56464},{"$f":"'6. UD2 Assumptions'!AE90","v":672},65967,114542.24454545454,null,48575.244545454538,0,114542.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B91","v":2030},{"$f":"'6. UD2 Assumptions'!C91","v":538.25},{"$f":"'6. UD2 Assumptions'!D91","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E91","v":2714.5},{"$f":"'6. UD2 Assumptions'!F91","v":878.18673344141894},{"$f":"'6. UD2 Assumptions'!G91","v":12922.410083038978},null,{"$f":"'6. UD2 Assumptions'!I91","v":174},{"$f":"'6. UD2 Assumptions'!J91","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K91","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L91","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M91","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O91","v":565},{"$f":"'6. UD2 Assumptions'!P91","v":965},{"$f":"'6. UD2 Assumptions'!Q91","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R91","v":5847},{"$f":"'6. UD2 Assumptions'!S91","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T91","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U91","v":197},null,{"$f":"'6. UD2 Assumptions'!W91","v":0},{"$f":"'6. UD2 Assumptions'!X91","v":0},{"$f":"'6. UD2 Assumptions'!Y91","v":0},{"$f":"'6. UD2 Assumptions'!Z91","v":48726.244545454538},{"$f":"'6. UD2 Assumptions'!AA91","v":1111},{"$f":"'6. UD2 Assumptions'!AB91","v":7410},{"$f":"'6. UD2 Assumptions'!AC91","v":310},{"$f":"'6. UD2 Assumptions'!AD91","v":56464},{"$f":"'6. UD2 Assumptions'!AE91","v":672},65967,114693.24454545454,null,48726.244545454538,0,114693.24454545454,0]
[{"$f":"'6. UD2 Assumptions'!B92","v":2035},{"$f":"'6. UD2 Assumptions'!C92","v":632},{"$f":"'6. UD2 Assumptions'!D92","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E92","v":2902},{"$f":"'6. UD2 Assumptions'!F92","v":971.93673344141894},{"$f":"'6. UD2 Assumptions'!G92","v":13297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I92","v":174},{"$f":"'6. UD2 Assumptions'!J92","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K92","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L92","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M92","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O92","v":565},{"$f":"'6. UD2 Assumptions'!P92","v":965},{"$f":"'6. UD2 Assumptions'!Q92","v":2293.667367467815},{"$f":"'6. UD2 Assumptions'!R92","v":5847},{"$f":"'6. UD2 Assumptions'!S92","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T92","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U92","v":198},null,{"$f":"'6. UD2 Assumptions'!W92","v":0},{"$f":"'6. UD2 Assumptions'!X92","v":0},{"$f":"'6. UD2 Assumptions'!Y92","v":0},{"$f":"'6. UD2 Assumptions'!Z92","v":49477.244545454538},{"$f":"'6. UD2 Assumptions'!AA92","v":0},{"$f":"'6. UD2 Assumptions'!AB92","v":0},{"$f":"'6. UD2 Assumptions'!AC92","v":0},{"$f":"'6. UD2 Assumptions'!AD92","v":0},{"$f":"'6. UD2 Assumptions'!AE92","v":0},0,49477.244545454538,null,49477.244545454538,0,114240.24454545454]
[{"$f":"'6. UD2 Assumptions'!B93","v":2040},{"$f":"'6. UD2 Assumptions'!C93","v":757},{"$f":"'6. UD2 Assumptions'!D93","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E93","v":3152},{"$f":"'6. UD2 Assumptions'!F93","v":1096.9367334414189},{"$f":"'6. UD2 Assumptions'!G93","v":13797.410083038978},null,{"$f":"'6. UD2 Assumptions'!I93","v":174},{"$f":"'6. UD2 Assumptions'!J93","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K93","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L93","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M93","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O93","v":565},{"$f":"'6. UD2 Assumptions'!P93","v":965},{"$f":"'6. UD2 Assumptions'!Q93","v":2271},{"$f":"'6. UD2 Assumptions'!R93","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S93","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T93","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U93","v":200},null,{"$f":"'6. UD2 Assumptions'!W93","v":0},{"$f":"'6. UD2 Assumptions'!X93","v":0},{"$f":"'6. UD2 Assumptions'!Y93","v":0},{"$f":"'6. UD2 Assumptions'!Z93","v":50479.244545454538},{"$f":"'6. UD2 Assumptions'!AA93","v":0},{"$f":"'6. UD2 Assumptions'!AB93","v":0},{"$f":"'6. UD2 Assumptions'!AC93","v":0},{"$f":"'6. UD2 Assumptions'!AD93","v":0},{"$f":"'6. UD2 Assumptions'!AE93","v":0},0,50479.244545454538,null,50479.244545454538,0,114391.24454545454]
[{"$f":"'6. UD2 Assumptions'!B94","v":2045},{"$f":"'6. UD2 Assumptions'!C94","v":882},{"$f":"'6. UD2 Assumptions'!D94","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E94","v":3402},{"$f":"'6. UD2 Assumptions'!F94","v":1221.9367334414189},{"$f":"'6. UD2 Assumptions'!G94","v":14297.410083038978},null,{"$f":"'6. UD2 Assumptions'!I94","v":174},{"$f":"'6. UD2 Assumptions'!J94","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K94","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L94","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M94","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O94","v":565},{"$f":"'6. UD2 Assumptions'!P94","v":965},{"$f":"'6. UD2 Assumptions'!Q94","v":2271},{"$f":"'6. UD2 Assumptions'!R94","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S94","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T94","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U94","v":205},null,{"$f":"'6. UD2 Assumptions'!W94","v":0},{"$f":"'6. UD2 Assumptions'!X94","v":0},{"$f":"'6. UD2 Assumptions'!Y94","v":0},{"$f":"'6. UD2 Assumptions'!Z94","v":51484.244545454538},{"$f":"'6. UD2 Assumptions'!AA94","v":0},{"$f":"'6. UD2 Assumptions'!AB94","v":0},{"$f":"'6. UD2 Assumptions'!AC94","v":0},{"$f":"'6. UD2 Assumptions'!AD94","v":0},{"$f":"'6. UD2 Assumptions'!AE94","v":0},0,51484.244545454538,null,51484.244545454538,0,114542.24454545454]
[{"$f":"'6. UD2 Assumptions'!B95","v":2050},{"$f":"'6. UD2 Assumptions'!C95","v":1007},{"$f":"'6. UD2 Assumptions'!D95","v":120.94615026865651},{"$f":"'6. UD2 Assumptions'!E95","v":3652},{"$f":"'6. UD2 Assumptions'!F95","v":1346.9367334414189},{"$f":"'6. UD2 Assumptions'!G95","v":14797.410083038978},null,{"$f":"'6. UD2 Assumptions'!I95","v":174},{"$f":"'6. UD2 Assumptions'!J95","v":114.16528542560069},{"$f":"'6. UD2 Assumptions'!K95","v":897.31124647522756},{"$f":"'6. UD2 Assumptions'!L95","v":5103.6254592335736},{"$f":"'6. UD2 Assumptions'!M95","v":144.96836672070947},null,{"$f":"'6. UD2 Assumptions'!O95","v":565},{"$f":"'6. UD2 Assumptions'!P95","v":965},{"$f":"'6. UD2 Assumptions'!Q95","v":2271},{"$f":"'6. UD2 Assumptions'!R95","v":5869.667367467815},{"$f":"'6. UD2 Assumptions'!S95","v":68.20525424097552},{"$f":"'6. UD2 Assumptions'!T95","v":15182.008599141591},{"$f":"'6. UD2 Assumptions'!U95","v":213},null,{"$f":"'6. UD2 Assumptions'!W95","v":0},{"$f":"'6. UD2 Assumptions'!X95","v":0},{"$f":"'6. UD2 Assumptions'!Y95","v":0},{"$f":"'6. UD2 Assumptions'!Z95","v":52492.244545454538},{"$f":"'6. UD2 Assumptions'!AA95","v":0},{"$f":"'6. UD2 Assumptions'!AB95","v":0},{"$f":"'6. UD2 Assumptions'!AC95","v":0},{"$f":"'6. UD2 Assumptions'!AD95","v":0},{"$f":"'6. UD2 Assumptions'!AE95","v":0},0,52492.244545454538,null,52492.244545454538,0,114693.24454545454]

{"sheet":"Closs","index":50,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"StraPlan","index":51,"n_rows":28,"n_cols":35,"rows_kept":28,"cut":false,"hidden":true,"merged":[[23,0,23,1],[9,2,11,2],[11,0,15,1],[12,2,15,2],[16,2,17,2],[18,0,22,1],[18,2,22,2],[0,0,0,5],[0,7,1,8],[2,0,2,1],[3,2,4,2],[4,0,8,1],[5,2,8,2]]}
["Tree species planted outside State Forest Lands during period Jan - June 2016 ",null,null,null,null,null,null,"Doubled up to get total in 2016",null,null,{"$f":"K2/$H$24","v":1.3866815539837829},{"$f":"L2/$H$24","v":1.584778918838609},{"$f":"M2/$H$24","v":1.7828762836934351},{"$f":"N2/$H$24","v":1.9809736485482614},null,"ratio native to exotic",null,null,null,null,null,null,"Increasing ratio of native trees ",null,null,null,null,null,"for native forests"]
[null,null,null,null,null,null,null,null,null,null,35,40,45,50,null,null,2016,2017,2018,2019,2020,null,2016,2017,2018,2019,2020,null,"ratio DLL to Moist to WUL"]
["Ecological Zone",null,"Species","Name","Qty (Unit)","Extent (ha)",null,null,null,null,2017,2018,2019,2020,null,null,{"$f":"(I9+I16+I23)/(I5+I12+I18)","v":1.1744872485192621},1.25,1.5,1.75,2,"Native",{"$f":"Q8+Q15+Q22","v":11.607386363636362},{"$f":"(K2*R3)/(1+R3)","v":19.444444444444443},{"$f":"(L2*S3)/(1+S3)","v":24},{"$f":"(M2*T3)/(1+T3)","v":28.636363636363637},{"$f":"(N2*U3)/(1+U3)","v":33.333333333333336},null,"DLL","Moist","WUL","Total"]
["Dry Lowland Forest",null,"Exotic","Casuarina equisetifolia",1252,{"$f":"E4/1100","v":1.1381818181818182},null,{"$f":"F4*2","v":2.2763636363636364},null,null,{"$f":"H4*$K$1","v":3.1565914647049023},{"$f":"H4*$L$1","v":3.6075331025198882},{"$f":"H4*$M$1","v":4.0584747403348738},{"$f":"H4*$N$1","v":4.5094163781498606},null,null,null,null,null,null,null,"Exotic",{"$f":"Q9+Q16+Q23","v":13.632727272727273},{"$f":"K2/(1+R3)","v":15.555555555555555},{"$f":"L2/(1+S3)","v":16},{"$f":"M2/(1+T3)","v":16.363636363636363},{"$f":"N2/(1+U3)","v":16.666666666666668},null,{"$f":"Q9/($Q$9+$Q$16+$Q$23)","v":0.45705521472392641},{"$f":"Q16/(Q9+Q16+Q23)","v":0.20685516137636703},{"$f":"Q23/(Q9+Q16+Q23)","v":0.33608962389970659},{"$f":"SUM(AC4:AE4)","v":1}]
["       R < 1000mm",null,null,"Tabebuia pallida",1000,{"$f":"E5/1100","v":0.90909090909090906},{"$f":"F4+F5","v":2.0472727272727274},{"$f":"F5*2","v":1.8181818181818181},{"$f":"H4+H5","v":4.0945454545454547},null,{"$f":"H5*$K$1","v":2.5212391890614234},{"$f":"H5*$L$1","v":2.8814162160701979},{"$f":"H5*$M$1","v":3.2415932430789729},{"$f":"H5*$N$1","v":3.6017702700877479},null,null,null,2017,2018,2019,2020,"sum",{"$f":"W3+W4","v":25.240113636363635},{"$f":"X3+X4","v":35},{"$f":"Y3+Y4","v":40},{"$f":"Z3+Z4","v":45},{"$f":"AA3+AA4","v":50}]
[null,null,"Native","Diospyros tesselaria",827,{"$f":"E6/1100","v":0.75181818181818183},null,1.5036363636363637,null,null,2.0850648093537973,2.382931210690054,2.6807976120263106,2.9786640133625677,null,null,null,null,null,null,null,null,"Casuarina",{"$f":"X8*$AD$11","v":3.0506523950158004},{"$f":"Y8*$AD$11","v":3.1378138920162519},{"$f":"Z8*$AD$11","v":3.2091278441075306},{"$f":"AA8*$AD$11","v":3.2685561375169292},null,"for exotic species"]
[null,null,null,"Dodonaea viscosa",600,{"$f":"E7/1100","v":0.54545454545454541},null,1.0909090909090908,null,null,1.5127435134368539,1.7288497296421188,1.9449559458473835,2.1610621620526484,null,null,null,null,null,null,null,null,"Tabebuia",{"$f":"X8*$AE$11","v":2.4366233187027158},{"$f":"Y8*$AE$11","v":2.5062411278085079},{"$f":"Z8*$AE$11","v":2.5632011534405192},{"$f":"AA8*$AE$11","v":2.6106678414671958},null,"DLL","Moist","WUL","Total"]
[null,null,null,"Dracaena concinna",1000,0.90909090909090906,null,1.8181818181818181,null,null,2.5212391890614234,2.8814162160701979,3.2415932430789729,3.6017702700877479,null,"Exotic",{"$f":"I5","v":4.0945454545454547},{"$f":"K4+K5","v":5.6778306537663257},{"$f":"L4+L5","v":6.4889493185900857},{"$f":"M4+M5","v":7.3000679834138467},{"$f":"N4+N5","v":8.1111866482376094},null,null,{"$f":"X4*$AC$8","v":5.4872757137185166},{"$f":"Y4*$AC$8","v":5.6440550198247603},{"$f":"Z4*$AC$8","v":5.7723289975480503},{"$f":"AA4*$AC$8","v":5.8792239789841254},null,{"$f":"Q8/(Q8+Q15+Q22)","v":0.35275343873904752},{"$f":"Q15/(Q8+Q15+Q22)","v":0.242008908904009},{"$f":"Q22/(Q8+Q15+Q22)","v":0.40523765235694359},{"$f":"SUM(AC8:AE8)","v":1.0000000000000002}]
[null,null,null,"Doratoxylon apelatum",1000,0.90909090909090906,{"$f":"SUM(F6:F9)","v":3.1154545454545457},1.8181818181818181,{"$f":"G9*2","v":6.2309090909090914},null,2.5212391890614234,2.8814162160701979,3.2415932430789729,3.6017702700877479,null,"Native",{"$f":"I9","v":6.2309090909090914},{"$f":"SUM(K6:K9)","v":8.6402867009134976},{"$f":"SUM(L6:L9)","v":9.8746133724725684},{"$f":"SUM(M6:M9)","v":11.108940044031641},{"$f":"SUM(N6:N9)","v":12.343266715590712},null,null,{"$f":"X3*$AC$4","v":8.8871847307430123},{"$f":"Y3*$AC$4","v":10.969325153374234},{"$f":"Z3*$AC$4","v":13.088399330730621},{"$f":"AA3*$AC$4","v":15.235173824130881}]
["Moist Forest",null,"Exotic","Eucalyptus robusta",696,0.63272727272727269,null,1.2654545454545454,null,null,1.7547824755867507,2.0054656863848579,2.2561488971829649,2.5068321079810727,null,"sum",{"$f":"Q8+Q9","v":10.325454545454546},{"$f":"R8+R9","v":14.318117354679824},{"$f":"S8+S9","v":16.363562691062654},{"$f":"T8+T9","v":18.409008027445488},{"$f":"U8+U9","v":20.454453363828321},null,null,null,null,null,null,null,null,"Casuarina","Tabebuia","Eucalyp","Pinus","Araucaria","Total"]
["2000mm>R>1000mm",null,null,"Tabebuia pallida",500,0.45454545454545453,null,0.90909090909090906,null,null,1.2606195945307117,1.440708108035099,1.6207966215394864,1.8008851350438739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DLL",{"$f":"H4/(H4+H5)","v":0.55595026642984013},{"$f":"H5/(H4+H5)","v":0.44404973357015981},null,null,null,{"$f":"SUM(AD11:AH11)","v":1}]
[null,null,null,"Casuarina equisetifolia",349,0.31727272727272726,{"$f":"SUM(F10:F12)","v":1.4045454545454543},0.63454545454545452,{"$f":"H10+H11+H12","v":2.8090909090909086},null,0.8799124769824368,1.0056142594084991,1.1313160418345616,1.257017824260624,null,null,null,null,null,null,null,null,"Casuarina",{"$f":"X15*$AD$12","v":0.85038153822724782},{"$f":"Y15*$AD$12","v":0.87467815360516921},{"$f":"Z15*$AD$12","v":0.89455720255074123},{"$f":"AA15*$AD$12","v":0.91112307667205128},null,"Moist",{"$f":"H12/(I12)","v":0.22588996763754049},{"$f":"H11/(H10+H11+H12)","v":0.3236245954692557},{"$f":"H10/(H10+H11+H12)","v":0.45048543689320392},null,null,{"$f":"SUM(AD12:AH12)","v":1}]
[null,null,"Native","Ochna mauritiana",661,0.60090909090909095,null,1.2018181818181819,null,null,1.6665391039696009,1.9046161188224011,2.1426931336752011,2.3807701485280015,null,null,null,null,null,null,null,null,"Tabebuiia",{"$f":"X15*$AE$12","v":1.2183116593513579},{"$f":"Y15*$AE$12","v":1.253120563904254},{"$f":"Z15*$AE$12","v":1.2816005767202596},{"$f":"AA15*$AE$12","v":1.3053339207335979},null,"WLL",null,null,null,{"$f":"H17/I18","v":0.73425458410842415},{"$f":"H18/I18","v":0.26574541589157591},{"$f":"SUM(AD13:AH13)","v":1}]
[null,null,null,"Cassine orientalis",655,0.59545454545454546,null,1.1909090909090909,null,null,1.6514116688352323,1.8873276215259798,2.123243574216727,2.359159526907475,null,null,null,null,null,null,null,null,"Euc",{"$f":"X15*$AF$12","v":1.6958898298170901},{"$f":"Y15*$AF$12","v":1.7443438249547214},{"$f":"Z15*$AF$12","v":1.7839880027946013},{"$f":"AA15*$AF$12","v":1.8170248176611681}]
[null,null,null,"Dodonaea viscosa",195,0.17727272727272728,null,0.35454545454545455,null,null,0.49164164186697756,0.56187616213368863,0.63211068240039969,0.70234520266711087,null,"Exptic",{"$f":"I12","v":2.8090909090909086},{"$f":"K10+K11+K12","v":3.8953145470998991},{"$f":"L10+L11+L12","v":4.451788053828456},{"$f":"M10+M11+M12","v":5.0082615605570133},{"$f":"N10+N11+N12","v":5.5647350672855698},null,null,{"$f":"X4*$AD$8","v":3.7645830273956955},{"$f":"Y4*$AD$8","v":3.872142542464144},{"$f":"Z4*$AD$8","v":3.9601457820656019},{"$f":"AA4*$AD$8","v":4.0334818150668168}]
[null,null,null,"Diospyros tesselaria",40,3.6363636363636362E-2,{"$f":"SUM(F13:F16)","v":1.41},7.2727272727272724E-2,2.82,null,0.10084956756245693,0.11525664864280792,0.1296637297231589,0.14407081080350992,null,"Native",{"$f":"I16","v":2.82},{"$f":"SUM(K13:K16)","v":3.9104419822342678},{"$f":"SUM(L13:L16)","v":4.4690765511248767},{"$f":"SUM(M13:M16)","v":5.0277111200154874},{"$f":"SUM(N13:N16)","v":5.5863456889060972},null,null,{"$f":"X3*$AD$4","v":4.0221836934293584},{"$f":"Y3*$AD$4","v":4.9645238730328085},{"$f":"Z3*$AD$4","v":5.9235796212323288},{"$f":"AA3*$AD$4","v":6.8951720458789012}]
["Wet Upland Forest",null,"Exotic","Pinus elliottii",2763,{"$f":"E17/1600","v":1.7268749999999999},null,3.4537499999999999,null,null,4.7892514170714904,5.4734301909388456,6.1576089648062009,6.8417877386735579,null,"Sum",{"$f":"Q15+Q16","v":5.6290909090909089},{"$f":"R15+R16","v":7.8057565293341664},{"$f":"S15+S16","v":8.9208646049533336},{"$f":"T15+T16","v":10.035972680572501},{"$f":"U15+U16","v":11.151080756191668}]
["R > 2000mm",null,null,"Araucaria columnaris",1000,{"$f":"E18/1600","v":0.625},{"$f":"F17+F18","v":2.3518749999999997},1.25,{"$f":"H17+H18","v":4.7037499999999994},null,1.7333519424797286,1.9809736485482612,2.228595354616794,2.4762170606853267]
[null,null,"Native","Ochna mauritiana",762,{"$f":"E19/1100","v":0.69272727272727275},null,1.3854545454545455,null,null,1.9211842620648047,2.1956391566454911,2.4700940512261775,2.7445489458068639]
[null,null,null,"Mimusops petiolaris",429,{"$f":"E20/1100","v":0.39},null,0.78,null,null,1.0816116121073507,1.236127556694115,1.3906435012808793,1.5451594458676439,null,null,null,null,null,null,null,null,"Pinus",{"$f":"X22*$AG$13","v":4.6285182828332276},{"$f":"Y22*$AG$13","v":4.7607616623427482},{"$f":"Z22*$AG$13","v":4.8689607910323565},{"$f":"AA22*$AG$13","v":4.9591267316070295}]
[null,null,null,"Cassine orientalis",510,{"$f":"E21/1100","v":0.46363636363636362},null,0.92727272727272725,null,null,1.2858319864213259,1.4695222701958011,1.6532125539702762,1.8369028377447514,null,null,null,null,null,null,null,null,"Araucaria",{"$f":"X22*$AH$13","v":1.6751785316081174},{"$f":"Y22*$AH$13","v":1.7230407753683492},{"$f":"Z22*$AH$13","v":1.7622007929903571},{"$f":"AA22*$AH$13","v":1.7948341410086972}]
[null,null,null,"Labourdonnaisia glauca",400,{"$f":"E22/1100","v":0.36363636363636365},null,0.72727272727272729,null,null,1.0084956756245693,1.1525664864280794,1.2966372972315892,1.4407081080350992,null,"Exotic",{"$f":"I18","v":4.7037499999999994},{"$f":"K17+K18","v":6.5226033595512192},{"$f":"L17+L18","v":7.4544038394871066},{"$f":"M17+M18","v":8.386204319422994},{"$f":"N17+N18","v":9.318004799358885},null,null,{"$f":"X4*$AE$8","v":6.303696814441345},{"$f":"Y4*$AE$8","v":6.4838024377110974},{"$f":"Z4*$AE$8","v":6.6311615840227134},{"$f":"AA4*$AE$8","v":6.7539608726157265}]
[null,null,null,"Erythroxylum sideroxyloides",419,{"$f":"E23/1100","v":0.38090909090909092},{"$f":"SUM(F19:F23)","v":2.290909090909091},0.76181818181818184,4.581818181818182,null,1.0563992202167365,1.2073133945334131,1.3582275688500898,1.5091417431667664,null,"Native",{"$f":"I23","v":4.581818181818182},{"$f":"SUM(K19:K23)","v":6.3535227564347867},{"$f":"SUM(L19:L23)","v":7.2611688644968995},{"$f":"SUM(M19:M23)","v":8.1688149725590122},{"$f":"SUM(N19:N23)","v":9.0764610806211241},null,null,{"$f":"X3*$AE$4","v":6.5350760202720721},{"$f":"Y3*$AE$4","v":8.0661509735929577},{"$f":"Z3*$AE$4","v":9.6243846844006882},{"$f":"AA3*$AE$4","v":11.202987463323554}]
[null,null,null,"Total",{"$f":"SUM(E4:E23)","v":15058},{"$f":"SUM(F4:F23)","v":12.620056818181819},{"$f":"G5+G9+G12+G16+G18+G23","v":12.620056818181817},25.240113636363638,25.240113636363635,null,{"$f":"SUM(K4:K23)","v":35},{"$f":"SUM(L4:L23)","v":40},{"$f":"SUM(M4:M23)","v":44.999999999999993},{"$f":"SUM(N4:N23)","v":50},null,"Sum",{"$f":"Q22+Q23","v":9.2855681818181814},{"$f":"R22+R23","v":12.876126115986006},{"$f":"S22+S23","v":14.715572703984005},{"$f":"T22+T23","v":16.555019291982006},{"$f":"U22+U23","v":18.394465879980011}]
[null,null,null,null,null,null,null,null,1100,"Trees",{"$f":"K24*$I$25","v":38500},{"$f":"L24*$I$25","v":44000},{"$f":"M24*$I$25","v":49499.999999999993},{"$f":"N24*$I$25","v":55000}]
[null,null,null,null,{"$f":"E24*2","v":30116},null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Q10+Q17+Q24","v":25.240113636363638},{"$f":"R10+R17+R24","v":34.999999999999993},{"$f":"S10+S17+S24","v":39.999999999999993},{"$f":"T10+T17+T24","v":44.999999999999993},{"$f":"U10+U17+U24","v":50},null,"Native",{"$f":"X9+X16+X23","v":19.444444444444443},{"$f":"Y9+Y16+Y23","v":24},{"$f":"Z9+Z16+Z23","v":28.636363636363637},{"$f":"AA9+AA16+AA23","v":33.333333333333336}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exotic",{"$f":"X8+X15+X22","v":15.555555555555557},{"$f":"Y8+Y15+Y22","v":16.000000000000004},{"$f":"Z8+Z15+Z22","v":16.363636363636367},{"$f":"AA8+AA15+AA22","v":16.666666666666671}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"X26+X27","v":35},{"$f":"Y26+Y27","v":40},{"$f":"Z26+Z27","v":45},{"$f":"AA26+AA27","v":50.000000000000007}]

{"sheet":"AbanLand","index":52,"n_rows":39,"n_cols":24,"rows_kept":39,"cut":false,"hidden":true,"merged":[]}
["This worksheet sets the area for afforestation using abandoned sugra cane land.",null,null,null,null,null,null,null,null,null,null,null,null,"Total area planted, ha",null,0.5,{"$f":"100%-P1","v":0.5},"Annual area planted, ha/yr",null,null,5,null,"Exotic species breakdown, %"]
["The calculation makes the following assumptions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exotic","Native","Exotic","Native","Araucaria","Eucalyptus","Tabebuia","Araucaria",0.25]
[" - 5000 ha is planted between 2021 and 2050, and this is additioal to the Tree Planting scenario in the Strategic Plan 2016 - 2020",null,null,null,null,null,null,null,null,null,null,null,null,"2021-2025",500,{"$f":"O3*$P$1","v":250},{"$f":"O3*$Q$1","v":250},{"$f":"P3/$U$1","v":50},{"$f":"Q3/$U$1","v":50},{"$f":"R3*$X$2","v":12.5},{"$f":"R3*$X$3","v":25},{"$f":"R3*$X$4","v":12.5},"Eucalyptus",0.5]
["- all the land is categorised as Dry Low Land (DLL)",null,null,null,null,null,null,null,null,null,null,null,null,"2026-2030",750,{"$f":"O4*$P$1","v":375},375,{"$f":"P4/$U$1","v":75},{"$f":"Q4/$U$1","v":75},{"$f":"R4*$X$2","v":18.75},{"$f":"R4*$X$3","v":37.5},{"$f":"R4*$X$4","v":18.75},"Tabebuia",0.25]
["- 50% of the area is planted with natives and the other half with exotic",null,null,null,null,null,null,null,null,null,null,null,null,"2031-2035",750,375,375,75,75,18.75,37.5,18.75]
["- for the exotic species, 50% is Eucalyptus, 25% Tabebuia, and 25% Araucaria",null,null,null,null,null,null,null,null,null,null,null,null,"2036-2040",1000,500,500,100,100,25,50,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2041-2045",1000,500,500,100,100,25,50,25]
["Annual increase in stock of trees, ha/yr",null,null,null,null,null,null,null,null,null,null,null,null,"2046-2050",1000,500,500,100,100,25,50,25]
["Year","Native","Araucaria","Euc","Tabebuia",null,"Year",{"$f":"B9","v":"Native"},"Araucaria","Euc","Tabebuia",null,null,null,{"$f":"SUM(O3:O8)","v":5000},2500,2500,500,500,125,250,125]
[2021,{"$f":"$S$3","v":50},{"$f":"$T$3","v":12.5},{"$f":"$U$3","v":25},{"$f":"$V$3","v":12.5},null,{"$f":"A10","v":2021},50,12.5,25,12.5]
[{"$f":"A10+1","v":2022},{"$f":"B10+$S$3","v":100},{"$f":"C10+$T$3","v":25},{"$f":"D10+$U$3","v":50},{"$f":"E10+$V$3","v":25},null,{"$f":"A11","v":2022},{"$f":"B11","v":100},{"$f":"C11","v":25},{"$f":"D11","v":50},{"$f":"E11","v":25}]
[{"$f":"A11+1","v":2023},{"$f":"B11+$S$3","v":150},{"$f":"C11+$T$3","v":37.5},{"$f":"D11+$U$3","v":75},{"$f":"E11+$V$3","v":37.5},null,2023,150,37.5,75,37.5]
[2024,{"$f":"B12+$S$3","v":200},{"$f":"C12+$T$3","v":50},{"$f":"D12+$U$3","v":100},{"$f":"E12+$V$3","v":50},null,2024,200,50,100,50]
[2025,{"$f":"B13+$S$3","v":250},{"$f":"C13+$T$3","v":62.5},{"$f":"D13+$U$3","v":125},{"$f":"E13+$V$3","v":62.5},null,2025,250,62.5,125,62.5]
[2026,{"$f":"B14+$S$4","v":325},{"$f":"C14+$T$4","v":81.25},{"$f":"D14+$U$4","v":162.5},{"$f":"E14+$V$4","v":81.25},null,2026,325,81.25,162.5,81.25]
[2027,{"$f":"B15+$S$4","v":400},{"$f":"C15+$T$4","v":100},{"$f":"D15+$U$4","v":200},{"$f":"E15+$V$4","v":100},null,2027,400,100,200,100]
[2028,{"$f":"B16+$S$4","v":475},{"$f":"C16+$T$4","v":118.75},{"$f":"D16+$U$4","v":237.5},{"$f":"E16+$V$4","v":118.75},null,2028,475,118.75,237.5,118.75]
[2029,{"$f":"B17+$S$4","v":550},{"$f":"C17+$T$4","v":137.5},{"$f":"D17+$U$4","v":275},{"$f":"E17+$V$4","v":137.5},null,2029,550,137.5,275,137.5]
[2030,{"$f":"B18+$S$4","v":625},{"$f":"C18+$T$4","v":156.25},{"$f":"D18+$U$4","v":312.5},{"$f":"E18+$V$4","v":156.25},null,2030,625,156.25,312.5,156.25]
[2031,{"$f":"B19+$S$5","v":700},{"$f":"C19+$T$5","v":175},{"$f":"D19+$U$5","v":350},{"$f":"E19+$V$5","v":175},null,{"$f":"A24","v":2035},{"$f":"B24","v":1000},{"$f":"C24","v":250},{"$f":"D24","v":500},{"$f":"E24","v":250}]
[2032,{"$f":"B20+$S$5","v":775},{"$f":"C20+$T$5","v":193.75},{"$f":"D20+$U$5","v":387.5},{"$f":"E20+$V$5","v":193.75},null,{"$f":"A29","v":2040},{"$f":"B29","v":1500},{"$f":"C29","v":375},{"$f":"D29","v":750},{"$f":"E29","v":375}]
[2033,{"$f":"B21+$S$5","v":850},{"$f":"C21+$T$5","v":212.5},{"$f":"D21+$U$5","v":425},{"$f":"E21+$V$5","v":212.5},null,{"$f":"A34","v":2045},{"$f":"B34","v":2000},{"$f":"C34","v":500},{"$f":"D34","v":1000},{"$f":"E34","v":500}]
[2034,{"$f":"B22+$S$5","v":925},{"$f":"C22+$T$5","v":231.25},{"$f":"D22+$U$5","v":462.5},{"$f":"E22+$V$5","v":231.25},null,{"$f":"A39","v":2050},{"$f":"B39","v":2500},{"$f":"C39","v":625},{"$f":"D39","v":1250},{"$f":"E39","v":625}]
[2035,{"$f":"B23+$S$5","v":1000},{"$f":"C23+$T$5","v":250},{"$f":"D23+$U$5","v":500},{"$f":"E23+$V$5","v":250}]
[2036,{"$f":"B24+$S$6","v":1100},{"$f":"C24+$T$6","v":275},{"$f":"D24+$U$6","v":550},{"$f":"E24+$V$6","v":275}]
[2037,{"$f":"B25+$S$6","v":1200},{"$f":"C25+$T$6","v":300},{"$f":"D25+$U$6","v":600},{"$f":"E25+$V$6","v":300}]
[2038,{"$f":"B26+$S$6","v":1300},{"$f":"C26+$T$6","v":325},{"$f":"D26+$U$6","v":650},{"$f":"E26+$V$6","v":325}]
[2039,{"$f":"B27+$S$6","v":1400},{"$f":"C27+$T$6","v":350},{"$f":"D27+$U$6","v":700},{"$f":"E27+$V$6","v":350}]
[2040,{"$f":"B28+$S$6","v":1500},{"$f":"C28+$T$6","v":375},{"$f":"D28+$U$6","v":750},{"$f":"E28+$V$6","v":375}]
[2041,{"$f":"B29+$S$7","v":1600},{"$f":"C29+$T$7","v":400},{"$f":"D29+$U$7","v":800},{"$f":"E29+$V$7","v":400}]
[2042,{"$f":"B30+$S$7","v":1700},{"$f":"C30+$T$7","v":425},{"$f":"D30+$U$7","v":850},{"$f":"E30+$V$7","v":425}]
[2043,{"$f":"B31+$S$7","v":1800},{"$f":"C31+$T$7","v":450},{"$f":"D31+$U$7","v":900},{"$f":"E31+$V$7","v":450}]
[2044,{"$f":"B32+$S$7","v":1900},{"$f":"C32+$T$7","v":475},{"$f":"D32+$U$7","v":950},{"$f":"E32+$V$7","v":475}]
[2045,{"$f":"B33+$S$7","v":2000},{"$f":"C33+$T$7","v":500},{"$f":"D33+$U$7","v":1000},{"$f":"E33+$V$7","v":500}]
[2046,{"$f":"B34+$S$8","v":2100},{"$f":"C34+$T$8","v":525},{"$f":"D34+$U$8","v":1050},{"$f":"E34+$V$8","v":525}]
[2047,{"$f":"B35+$S$8","v":2200},{"$f":"C35+$T$8","v":550},{"$f":"D35+$U$8","v":1100},{"$f":"E35+$V$8","v":550}]
[2048,{"$f":"B36+$S$8","v":2300},{"$f":"C36+$T$8","v":575},{"$f":"D36+$U$8","v":1150},{"$f":"E36+$V$8","v":575}]
[2049,{"$f":"B37+$S$8","v":2400},{"$f":"C37+$T$8","v":600},{"$f":"D37+$U$8","v":1200},{"$f":"E37+$V$8","v":600}]
[{"$f":"A38+1","v":2050},{"$f":"B38+$S$8","v":2500},{"$f":"C38+$T$8","v":625},{"$f":"D38+$U$8","v":1250},{"$f":"E38+$V$8","v":625}]

{"sheet":"5. T-Assumptions","index":53,"n_rows":69,"n_cols":42,"rows_kept":69,"cut":false,"hidden":true,"merged":[[3,26,3,37],[3,38,3,39],[0,26,0,39],[1,26,1,37],[1,38,1,39],[2,1,2,10],[2,19,2,24],[2,26,2,39],[64,1,64,10],[6,36,6,37],[6,38,6,39],[62,1,62,10],[62,19,62,24],[63,1,63,10],[63,19,63,24],[6,23,6,24],[6,26,6,27],[6,28,6,29],[6,30,6,31],[6,32,6,33],[6,34,6,35],[6,1,6,2],[6,3,6,4],[6,9,6,10],[0,19,0,24],[1,19,1,24],[6,5,6,6],[6,7,6,8],[0,12,0,17],[1,12,1,17],[2,12,2,17],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,19,6,20],[6,21,6,22],[0,1,0,10]]}
[null,"BAU",null,null,null,null,null,null,null,null,null,null,"SCENARIO 1",null,null,null,null,null,null,"SCENARIO 2",null,null,null,null,null,null,"SCENARIO 3 - Low carbon strategies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCENARIO 4 - LRT System"]
[null,"Forest area remains as maintained currently",null,null,null,null,null,null,null,null,null,null,"Policy Scenario - tree planting under the Strategic Plan 2016 - 2020 ",null,null,null,null,null,null,"Scenario 2 - Afforestation of 5000 ha of DLL as per details given in worksheet 'AbanLand'"]
[null,"Notes 1",null,null,null,null,null,null,null,null,null,null,"Notes 2",null,null,null,null,null,null,"Notes 3",null,null,null,null,null,null,"Notes 3"]
[null,"Dry Lowland Forest, ha"]
[]
[null,"Default","User-specified","Default","User-specified","Default","User-specified",null,null,"Default","User-specified",null,"Default","User-specified","Default","User-specified","Default","User-specified",null,"Default","User-specified","Default","User-specified","Default","User-specified",null,"Default","User specified","Default","User specified","Default","User specified","Default","User specified","Default","User specified","Default","User specified","Default","User specified"]
[null,"Araucaria",null,"Casuarina",null,"Euc",null,"Tabebuia",null,"Scrub Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid",null,"Electric",null,"Cars (petrol)",null,"A/Cycle",null,"M/Cycle",null,"DPV",null,"Ethanol"]
["YEAR",null,null,null,null,null,null,null,null,"x%","x%","YEAR","x%","x%","x%","x%","x%","x%","YEAR","x%","x%","x%","x%","x%","x%","YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","YEAR"]
[2000,0,0,0,0,null,null,null,null,0,0,2000,0,0,0,0,0,0,2000,0,0,0,0,0,0,2000,null,null," ",null,null,null,null,null,null,null,null,null,null,null,2000]
[2001,0,0,0,0,null,null,null,null,0,0,2001,0,0,0,0,0,0,2001,0,0,0,0,0,0,2001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001]
[2002,0,0,0,0,null,null,null,null,0,0,2002,0,0,0,0,0,0,2002,0,0,0,0,0,0,2002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2002]
[2003,0,0,0,0,null,null,null,null,0,0,2003,0,0,0,0,0,0,2003,0,0,0,0,0,0,2003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003]
[2004,0,0,0,0,null,null,null,null,0,0,2004,0,0,0,0,0,0,2004,0,0,0,0,0,0,2004,null,null,null,null,null,null,"lock this area and red data",null,null,null,null,null,null,null,2004]
[2005,0,0,0,0,null,null,null,null,0,0,2005,0,0,0,0,0,0,2005,0,0,0,0,0,0,2005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005]
[2006,0,0,0,0,null,null,null,null,0,0,2006,0,0,0,0,0,0,2006,0,0,0,0,0,0,2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[2007,0,0,0,0,null,null,null,null,0,0,2007,0,0,0,0,0,0,2007,0,0,0,0,0,0,2007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007]
[2008,0,0,0,0,null,null,null,null,0,0,2008,0,0,0,0,0,0,2008,0,0,0,0,0,0,2008,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[2009,0,0,0,0,null,null,null,null,0,0,2009,0,0,0,0,0,0,2009,0,0,0,0,0,0,2009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
[2010,0,0,0,0,null,null,null,null,0,0,2010,0,0,0,0,0,0,2010,0,0,0,0,0,0,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[2011,0,0,0,0,null,null,null,null,0,0,2011,0,0,0,0,0,0,2011,0,0,0,0,0,0,2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[2012,0,0,0,0,null,null,null,null,0,0,2012,0,0,0,0,0,0,2012,0,0,0,0,0,0,2012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[2013,0,0,0,0,null,null,null,null,0,0,2013,0,0,0,0,0,0,2013,0,0,0,0,0,0,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[2014,0,0,0,0,null,null,null,null,0,0,2014,0,0,0,0,0,0,2014,0,0,0,0,0,0,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[2015,0,0,0,0,null,null,null,null,0,0,2015,0,0,0,0,0,0,2015,0,0,0,0,0,0,2015,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[2016,0.01,{"$f":"B25","v":0.01},0.01,0.01,null,null,null,null,0.01,0.01,2016,0,0,0,0,0,0,2016,0,0,0,0,0,0,2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[2017,0.01,{"$f":"B26","v":0.01},0.01,0.01,null,null,null,null,0.01,0.01,2017,0,0,0,0,0,0,2017,0,0,0,0,0,0,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[2018,0.01,{"$f":"B27","v":0.01},0.01,0.01,null,null,null,null,0.01,0.01,2018,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,2018,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[2019,0.01,{"$f":"B28","v":0.01},0.01,0.01,null,null,null,null,0.01,0.01,2019,0.05,0.05,0.05,0.05,0,0,2019,0.05,0.05,0.05,0.05,0,0,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[2020,0.01,{"$f":"B29","v":0.01},0.01,0.01,null,null,null,null,0.01,0.01,2020,0.05,0.05,0.05,0.05,0,0,2020,0.05,0.05,0.05,0.05,0,0,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]
[2021,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2021,0.05,0.05,0.05,0.05,0,0,2021,0.05,0.05,0.05,0.05,0,0,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[2022,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2022,0.05,0.05,0.05,0.05,0,0,2022,0.05,0.05,0.05,0.05,0,0,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[2023,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2023,0.05,0.05,0.05,0.05,0,0,2023,0.05,0.05,0.05,0.05,0,0,2023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[2024,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2024,0.05,0.05,0.05,0.05,0,0,2024,0.05,0.05,0.05,0.05,0,0,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[2025,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2025,0.05,0.05,0.05,0.05,0,0,2025,0.05,0.05,0.05,0.05,0,0,2025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[2026,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2026,0.05,0.05,0.05,0.05,0,0,2026,0.05,0.05,0.05,0.05,0,0,2026,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026]
[2027,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2027,0.05,0.05,0.05,0.05,0,0,2027,0.05,0.05,0.05,0.05,0,0,2027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027]
[2028,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2028,0.05,0.05,0.05,0.05,0,0,2028,0.05,0.05,0.05,0.05,0,0,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2028]
[2029,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2029,0.05,0.05,0.05,0.05,0,0,2029,0.05,0.05,0.05,0.05,0,0,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029]
[2030,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2030,0.05,0.05,0.05,0.05,0,0,2030,0.05,0.05,0.05,0.05,0,0,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030]
[2031,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2031,0.05,0.05,0.05,0.05,0,0,2031,0.05,0.05,0.05,0.05,0,0,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031]
[2032,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2032,0.05,0.05,0.05,0.05,0,0,2032,0.05,0.05,0.05,0.05,0,0,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032]
[2033,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2033,0.05,0.05,0.05,0.05,0,0,2033,0.05,0.05,0.05,0.05,0,0,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033]
[2034,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2034,0.05,0.05,0.05,0.05,0,0,2034,0.05,0.05,0.05,0.05,0,0,2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034]
[2035,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2035,0.05,0.05,0.05,0.05,0,0,2035,0.05,0.05,0.05,0.05,0,0,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035]
[2036,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2036,0.05,0.05,0.05,0.05,0,0,2036,0.05,0.05,0.05,0.05,0,0,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2036]
[2037,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2037,0.05,0.05,0.05,0.05,0,0,2037,0.05,0.05,0.05,0.05,0,0,2037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2037]
[2038,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2038,0.05,0.05,0.05,0.05,0,0,2038,0.05,0.05,0.05,0.05,0,0,2038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2038]
[2039,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2039,0.05,0.05,0.05,0.05,0,0,2039,0.05,0.05,0.05,0.05,0,0,2039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2039]
[2040,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2040,0.05,0.05,0.05,0.05,0,0,2040,0.05,0.05,0.05,0.05,0,0,2040,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040]
[2041,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2041,0.05,0.05,0.05,0.05,0,0,2041,0.05,0.05,0.05,0.05,0,0,2041,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2041]
[2042,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2042,0.05,0.05,0.05,0.05,0,0,2042,0.05,0.05,0.05,0.05,0,0,2042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2042]
[2043,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2043,0.05,0.05,0.05,0.05,0,0,2043,0.05,0.05,0.05,0.05,0,0,2043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043]
[2044,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2044,0.05,0.05,0.05,0.05,0,0,2044,0.05,0.05,0.05,0.05,0,0,2044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044]
[2045,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2045,0.05,0.05,0.05,0.05,0,0,2045,0.05,0.05,0.05,0.05,0,0,2045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045]
[2046,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2046,0.05,0.05,0.05,0.05,0,0,2046,0.05,0.05,0.05,0.05,0,0,2046,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046]
[2047,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2047,0.05,0.05,0.05,0.05,0,0,2047,0.05,0.05,0.05,0.05,0,0,2047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047]
[2048,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2048,0.05,0.05,0.05,0.05,0,0,2048,0.05,0.05,0.05,0.05,0,0,2048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048]
[2049,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2049,0.05,0.05,0.05,0.05,0,0,2049,0.05,0.05,0.05,0.05,0,0,2049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049]
[2050,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,2050,0.05,0.05,0.05,0.05,0,0,2050,0.05,0.05,0.05,0.05,0,0,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050]
[]
[null,"Note 1"]
[null,"SCENARIO 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCENARIO 2"]
[null,"FUEL ECONOMY IMPROVES BY 1% ANNUALLY TO 2020. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRIVATISATION OF VEHICLE INSPECTION & FITNESS CENTRES LEADS TO BETTER VEHICLE MAINTENANCE AND THEREFORE LOWER EMISSIONS. ",null,null,null,null,null,null,"Hybrid","2016-2020",0.21,"2021-2025",0.5,"2026-2030",0.75,"2031-2035",1,"2036-2040",1.5,"2041-2045",2,"2046-2050",2.5]
[null,"AFTER 2020, THE FUEL ECONOMY IMPROVES AT A RATE OF 1.5% pa. THESE IMPROVEMENTS ARE APPLIED TO  THE TOTAL FUEL CALCULATED IN THE BAU CASE. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT IS ASSUMED THAT THE NEW SYSTEM IS PUT IN PLACE IN 2017,  RESULTING IN A DECREASE IN OVERALL EMISSIONS BY 5% IN 2019.",null,null,null,null,null,null,"Electric","2016-2020",0,"2021-2025",0.1,"2026-2030",0.2,"2031-2035",0.4,"2036-2040",0.8,"2041-2045",1,"2046-2050",1.25]
[null,"IMPROVEMENTS APPLY TO YEAR 2016 ONWARDS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section allocates the share of low-carbon technologies - i.e. hybrid and electric vehicles."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tnc applies to gasoline and diesel only",null,null,null,null,null,null,"ASSUMPTION: Hybrid and Electric vehicles are substitutes for only gasoline-driven vehicles."]
[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,"The average annual increase in the absolute share of hybrid vehicles in the PAX km mix has been 0.21% between 2012 and 2015."]
[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,"It is assumed that this increase will continue until 2020, afterwhich the increase will be an absolute 0.5% annual between 2020 and 2025."]
[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,"Between 2025 and 2030, the increase is at 1% absolute per year."]

{"sheet":"Scen MRV","index":54,"n_rows":11,"n_cols":4,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Parameter","Units","Remarks"]
[null,"Area of land planted/forested with trees by type (e.g. native vs exotic), and where necessary (such as pine) by age group","ha/yr","The areas are the effective areas – i.e. net of clear-felled areas and gaps. If demarcated forest areas are used, then replanting in clear-felled areas and gaps does not add to carbon stock. Forest areas are categorised as: Dry Lowland (DLL); Moist Forest; and Wet Upland (WUL). All native tree species are placed in one category – i.e. Natives, whereas exotic plants are categorised per species. The data are recorded and are available at the Forestry Services, Ministry of Agro-Industry and Food Security (MoAIFS)."]
[null,"Average annual above-ground biomass growth","tonne dm/ha/yr","The annual increase in biomass is needed for each tree species by forest type. The data are recorded and are available at the Forestry Services (MoAIFS)"]
[null,"Ratio of below-ground biomass to above-ground biomass","tonne dm below-ground/tonne dm above-ground (<1)","Data are needed for each tree species and by forest type. The data are recorded and are available at the Forestry Services (MoAIFS)"]
[null,"Wood removal","m3/ yr","Volume of pine (WUL forest) and eucalyptus (DLL forest) removed annually for timber. The data are recorded and are available at the Forestry Services, (MoAIFS)."]
[null,"Fuelwood removal","m3/ yr","Volume of pine (WUL forest) and eucalyptus (DLL forest) removed annually for thermal energy use. The data are recorded and are available at the Forestry Services, (MoAIFS)"]
[null,"Volume of pine (WUL forest) and eucalyptus (DLL forest) removed annually for thermal energy use. The data are recorded and are available at the Forestry Services, (MoAIFS)","ha / yr","Area of forest type and by type of tree species that is affected by disturbance. The data are recorded and are available at the Forestry Services, (MoAIFS)"]
[null,"Fraction of biomass lost in disturbance","number (<1)","The data are recorded and are available at the Forestry Services, (MoAIFS)"]
[null,"Average above-ground biomass of areas affected","tonne dm / ha","The data for above-ground biomass for each tree species by forest type are recorded and are available at the Forestry Services, (MoAIFS)"]
[null,"Carbon fraction of dry matter","(tonne C)/(tonne dm)","Constant at 0.47 (tonne C)/(tonne dm) for all tree species and forest type."]