{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["Start","1. Sector","2. Description","3. Query","4. Data","...","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 TNC PLOTS","ALL UD1 PLOTS","ALL UD2 PLOTS","Diff","Radar Ratio","ChartDiff","ChartData","List","ChartRadar","ChartPlot","TNC SC1","UD1 SC1","UD1 BAU","UD2 SC1","UD2 BAU","TNC BAU","DRAFT_UD1_Parameters ","DRAFT UD2_Parameters ","Emission Ind","DomBAU","DomSce1","IndBAU","IndSce1","Scenarios","Parameters"],"not_rendered":{"charts":18,"images":24,"macros":1,"external_links":0,"defined_names":22,"comments":13,"pivot_tables":0},"unopened":[{"sheet":"ChartDiff","index":22,"reason":"not_a_worksheet"},{"sheet":"ChartRadar","index":25,"reason":"not_a_worksheet"},{"sheet":"ChartPlot","index":26,"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":[[11,1,11,14],[14,1,14,14]]}
["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-Liquid Wastes v17.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer"]
[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,"©2017 Government of Mauritius and United Nations Environment Programme"]
[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":8,"rows_kept":8,"cut":false,"hidden":false,"merged":[[2,4,2,7],[2,2,3,2]]}
["SECTOR",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,"XLMT-Liquid Wastes v17.1"]
[null," "," "]
[null,null,"STAKEHOLDERS",null,"Contact Details for Registered Users:"]
[null,null,null,null,"Name","Email","Phone Number","Address"]
[null,"Co-Chair:","Ministry of Energy and Public Utilities (MEPU)",null,"Mr D Bekaroo",null,null,"Sicom Tower, Ebene"]
[null,"Co-Chair:","Wastewater Management Authority (WMA)",null,"Mr H Kinoo","h.kinoo@wma.intnet.mu","206 3024","The Celicourt, Celicourt Antelme St., Port Louis"]
[null,"Members:","Wastewater Management Authority (WMA)",null,"Mrs R Joysury",null,"466 7131","The Celicourt, Celicourt Antelme St., Port Louis"]
[null,null,"Wastewater Management Authority (WMA)",null,"Mr T Dusoruth",null,"206 3027","The Celicourt, Celicourt Antelme St., Port Louis"]

{"sheet":"2. Description","index":2,"n_rows":7,"n_cols":18,"rows_kept":7,"cut":false,"hidden":false,"merged":[[7,1,7,19],[3,1,3,19],[6,5,6,11],[6,12,6,15],[6,16,6,19],[4,1,4,4],[4,5,4,11],[4,12,4,15],[4,16,4,19],[5,2,5,4],[5,5,5,11],[5,12,5,15],[5,16,5,19],[6,2,6,4]]}
["DESCRIPTION",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
[]
[]
[null,"Mitigation actions  to reduce GHG emissions for the Liquid Waste sector (source: TNC, 2016)"]
[null,"Scenarios",null,null,null,"TNC Assumptions",null,null,null,null,null,null,"Expected GHG emissions (GgCO2e)",null,null,null,"TNC Remarks"]
[null,"BAU","Business-As-Usual",null,null,"BAU scenario assumes that connection to the sewer system up to 2017 proceeds at the same rate as in 2013, thereafter decreasing by a factor of 4.",null,null,null,null,null,null,"~166 Gg CO2e in 2020;\n~172 Gg CO2e in 2050;\n",null,null,null,"GHG emissions comprising both emissions of CH4 and indirect N2O (from protein intake) increase gradually over time."]
[null,"SC1","Enhancing the capture of LFG for either flaring or electricity generation",null,null,"Implementation of the Wastewater Master Plan II to increase household connectivity to the sewer system up to 80% by 2033. An additional 5% of households are assumed to be connected to the sewer system between 2035 and 2050. \nIn this scenario, the utilization of centralized aerobic wastewater treatment system increases from 0.25 in 2015 to 0.75 in 2030, and to 0.85 in 2050 with corresponding decreases in the use of septic systems. The protein intake has been kept constant at 27.32 kg/cap/yr (which is the highest value reached in 2013).\n",null,null,null,null,null,null,"Relative to BAU, GHG Emissions reductions of:\n53.95 GgCO2e in 2020; \n108.53 GgCO2e in 2030; \n121.78 GgCO2e in 2040; \n130.56 GgCO2e in 2050;\n",null,null,null,"GHG emissions comprising both emissions of CH4 and indirect N2O (from protein intake) increase gradually over time."]

{"sheet":"3. Query","index":3,"n_rows":4,"n_cols":16,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,1,11,10]]}
["QUERY",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes 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":45,"n_cols":16,"rows_kept":45,"cut":false,"hidden":false,"merged":[[3,1,21,1],[26,1,44,1]]}
["DATA",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
[]
[null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total","Yearly % Increase or Decrease"]
[null,"Population connected to different systems - Business as Usual (Dom. BAU) scenario",2006,124590,859783,84036,44281,176920,7110,6960,{"$f":"SUM(D4:J4)","v":1303680},null,"'- assumes that the rates are dropped to 1/4 "]
[null,null,2007,130435,865071,84552,44553,181949,8313,2630,{"$f":"SUM(D5:J5)","v":1317503},1.0603062101129113,4,"as from 2018"]
[null,null,2008,134990,870673,85100,44841,188303,8604,2722,{"$f":"SUM(D6:J6)","v":1335233},1.3457274860095194]
[null,null,2009,139411,875111,85533,45070,194470,8886,2811,1351292,1.2027114368803047]
[null,null,2010,143813,879156,85929,45278,200611,9166,2900,1366853,1.1515645767162093]
[null,null,2011,143868,865071,84552,44553,200688,9170,2901,1350803,-1.1742301476457233]
[null,null,2012,147890,865071,84552,44553,206298,9426,2982,1360772,0.73800546785874765]
[null,null,2013,151848,861968,84249,44393,211819,9678,3062,1367017,0.45893066582792713]
[null,null,2015,159975.85697477855,855784.2608525774,83645.171657678104,44074.149193095865,223156.50883673131,10195.474220241884,3226.2924211938298,1380057.714156297]
[null,null,2016,164257.31239371272,852714.5722820143,83345.421361856876,43915.868855724751,229128.68057512722,10468.045778007738,3312.8462084827324,1387142.7474549264]
[null,null,2017,168653.35298100271,849655.89465001517,83046.745249255837,43758.156939200257,235260.68110569601,10747.90441752163,3401.7220289651668,1394524.4573716566]
[null,null,2018,169781.77608448977,848893.96810262802,82972.343804551623,43718.870554948509,236834.70778116613,10819.739552075402,3424.5370660474282,1396445.9429459067]
[null,null,2020,172053.72236125768,847371.48151885485,82823.674227411044,43640.368329634934,240003.82338495244,10964.37006168303,3470.4731769266691,1400327.9130607205]
[null,null,2025,177809.59355864979,843572.09148735309,82675.271035937709,43444.465165629663,248032.62825041602,11330.77962771636,3586.8539004989921,1410451.6830262016]
[null,null,2030,183758.02120170489,839789.73691777838,82527.133752822643,43249.441417888185,256330.01928529365,11709.433943728523,3707.1373981683078,1421070.9239173846]
[null,null,2035,189905.44705805375,836024.34142761654,82379.261901612103,43055.293138679655,264904.98145454703,12100.74220728406,3831.4545476709341,1432201.521735464]
[null,null,2040,196258.52839769618,832275.82897683233,82231.655006706074,42862.016397994717,273766.80029555951,12505.12729059559,3959.9406156679474,1443859.8969810524]
[null,null,2045,202824.14520239967,828544.12386633409,82084.312593356692,42669.607283465979,282925.07197313145,12923.026197506009,4092.7354049257597,1456063.0225211198]
[null,null,2050,209609.40761628075,824829.15073644475,81937.234187666778,42478.061900288791,292389.7136708434,13354.890535742206,4229.983406432325,1468828.4420536992]
[]
[]
[]
[null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total","Yearly % Increase or Decrease"]
[null,"Population connected to different systems - Domestic Scenario 1",2006,124590,859783,84036,44281,176920,7110,6960,{"$f":"SUM(D27:J27)","v":1303680}]
[null,null,2007,130435,865071,84552,44553,181949,8313,2630,{"$f":"SUM(D28:J28)","v":1317503},1.0603062101129113]
[null,null,2008,134990,870673,85100,44841,188303,8604,2722,{"$f":"SUM(D29:J29)","v":1335233},1.3457274860095194]
[null,null,2009,139411,875111,85533,45070,194470,8886,2811,1351292,1.2027114368803047]
[null,null,2010,143813,879156,85929,45278,200611,9166,2900,1366853,1.1515645767162093]
[null,null,2011,143868,865071,84552,44553,200688,9170,2901,1350803,-1.1742301476457233]
[null,null,2012,147890,865071,84552,44553,206298,9426,2982,1360772,0.73800546785874765]
[null,null,2013,151848,861968,84249,44393,211819,9678,3062,1367017,0.45893066582792713]
[null,null,2015,159975.85697477855,855784.2608525774,83645.171657678104,44074.149193095865,223156.50883673131,10195.474220241884,3226.2924211938298,1380057.714156297]
[null,null,2016,164257.31239371272,852714.5722820143,83345.421361856876,43915.868855724751,229128.68057512722,10468.045778007738,3312.8462084827324,1387142.7474549264]
[null,null,2017,168653.35298100271,849655.89465001517,83046.745249255837,43758.156939200257,235260.68110569601,10747.90441752163,3401.7220289651668,1394524.4573716566]
[null,null,2018,169781.77608448977,848893.96810262802,82972.343804551623,43718.870554948509,236834.70778116613,10819.739552075402,3424.5370660474282,1396445.9429459067]
[null,null,2020,172053.72236125768,847371.48151885485,82823.674227411044,43640.368329634934,240003.82338495244,10964.37006168303,3470.4731769266691,1400327.9130607205]
[null,null,2025,177809.59355864979,843572.09148735309,82675.271035937709,43444.465165629663,248032.62825041602,11330.77962771636,3586.8539004989921,1410451.6830262016]
[null,null,2030,183758.02120170489,839789.73691777838,82527.133752822643,43249.441417888185,256330.01928529365,11709.433943728523,3707.1373981683078,1421070.9239173846]
[null,null,2035,189905.44705805375,836024.34142761654,82379.261901612103,43055.293138679655,264904.98145454703,12100.74220728406,3831.4545476709341,1432201.521735464]
[null,null,2040,196258.52839769618,832275.82897683233,82231.655006706074,42862.016397994717,273766.80029555951,12505.12729059559,3959.9406156679474,1443859.8969810524]
[null,null,2045,202824.14520239967,828544.12386633409,82084.312593356692,42669.607283465979,282925.07197313145,12923.026197506009,4092.7354049257597,1456063.0225211198]
[null,null,2050,209609.40761628075,824829.15073644475,81937.234187666778,42478.061900288791,292389.7136708434,13354.890535742206,4229.983406432325,1468828.4420536992]

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

{"sheet":"5. TNC Parameters","index":6,"n_rows":189,"n_cols":38,"rows_kept":189,"cut":false,"hidden":false,"merged":[[168,36,169,36],[168,37,169,37],[108,4,109,4],[144,13,144,21],[97,11,97,12],[97,13,97,14],[97,15,97,16],[97,9,97,10],[168,31,169,31],[168,32,169,32],[168,33,169,33],[168,34,169,34],[168,35,169,35],[97,3,97,4],[97,5,97,6],[97,7,97,8],[108,10,109,10],[145,2,145,5],[168,13,168,21],[6,6,6,7],[6,8,6,9],[6,10,6,11],[30,1,30,11],[31,5,31,6],[31,7,31,8],[31,9,31,10],[6,16,6,17],[9,2,27,3],[8,2,8,3],[83,11,83,12],[83,13,83,14],[83,15,83,16],[169,3,169,6],[84,0,85,0],[108,9,109,9],[108,5,109,5],[108,6,109,6],[108,7,109,7],[108,8,109,8],[6,28,6,29],[5,31,5,34],[6,24,6,25],[6,26,6,27],[5,4,5,17],[5,20,5,27],[6,20,6,21],[6,22,6,23],[6,4,6,5],[6,12,6,13],[6,14,6,15],[40,20,40,27],[83,3,83,4],[83,5,83,6],[83,7,83,8],[83,9,83,10],[43,2,43,3],[44,2,62,3],[65,1,65,11],[66,5,66,6],[66,7,66,8],[66,9,66,10],[31,16,31,17],[66,14,66,15],[40,31,40,34],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[41,20,41,21],[41,22,41,23],[41,24,41,25],[41,26,41,27],[41,28,41,29],[40,4,40,17]]}
["TNC PARAMETERS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["This page contain values used for the Liquid Wastes Toolkit for key parameters.  Parameters are values that do not often change in time; the latter are in 'User Defined - UD Assumptions'."]
["The TNC values have been used as default in this Toolkit.  The Chair of the Waste:Liquid Waste Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,"PART I: CH4 EMISSIONS CALCULATION PARAMETERS",null,null,null,null,null,null,null,"THE USER DEFINED COLUMN CAN BE UPDATED TO OBTAIN UPDATED TREND"]
[null,null,"BAU",null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW)\n [TOW = Pop x BOD x 0.001 x I x 365]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer  (I in eqn))",null,{"$f":"F9","v":1.25},1.25,{"$f":"H9","v":1},1,{"$f":"J9","v":1},1,{"$f":"L9","v":1},1,{"$f":"N9","v":1.25},1.25,{"$f":"P9","v":1.25},1.25,{"$f":"R9","v":1},1]
[null,2006,"BOD, kgBOD/Cap/yr\n(source TNC - WMA)",null,{"$f":"F10","v":8.1999999999999993},8.1999999999999993,{"$f":"H10","v":13.505000000000001},13.505000000000001,{"$f":"J10","v":13.505000000000001},13.505000000000001,{"$f":"L10","v":13.505000000000001},13.505000000000001,{"$f":"N10","v":14},14,{"$f":"P10","v":13.7},13.7,{"$f":"R10","v":8.1},8.1,null,2006,{"$f":"V10","v":0.02},0.02,{"$f":"X10","v":0.9},0.9,{"$f":"Z10","v":0.05},0.05,{"$f":"AB10","v":0.03},0.03,{"$f":"AD10","v":1},{"$f":"V10+X10+Z10+AB10","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,{"$f":"V11","v":0.02},0.02,{"$f":"X11","v":0.9},0.9,{"$f":"Z11","v":0.05},0.05,{"$f":"AB11","v":0.03},0.03,{"$f":"AD11","v":1},{"$f":"V11+X11+Z11+AB11","v":1},null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2020,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,null,null,"TNC","User defined"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G34*I34","v":0.48},null,null,null,null,"CH4",{"$f":"R34","v":25},25]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G35*I35","v":0.3},null,null,null,null,"N2O",{"$f":"R35","v":298},298]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[null,"PARAMETERS FOR SCENARIO 1"]
[null,null,null,null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer",null,{"$f":"F44","v":1.25},1.25,1,1,1,1,1,1,1.25,1.25,1.25,1.25,1,1]
[null,2006,"BOD, kgBOD/Cap/yr",null,{"$f":"F45","v":8.1999999999999993},8.1999999999999993,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14,14,13.7,13.7,8.1,8.1,null,2006,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U45+W45+Y45+AA45","v":1},{"$f":"V45+X45+Z45+AB45","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U46+W46+Y46+AA46","v":1},1,null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.73,0.73,0.01,0.01,0.25,0.25,1,1,null,8825847.8823529407,8825847.8823529407,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.69669999999999999,0.69669999999999999,0.01,0.01,0.2833,0.2833,1,1,null,9666404.8235294111,9666404.8235294111,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.6633,0.6633,0.01,0.01,0.31669999999999998,0.31669999999999998,1,1,null,10506961.764705881,10506961.764705881,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.63,0.63,0.01,0.01,0.35,0.35,1,1,null,11347518.705882352,11347518.705882352,535,535]
[null,2020,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.56330000000000002,0.56330000000000002,0.01,0.01,0.41670000000000001,0.41670000000000001,1,1,null,13028632.588235293,13028632.588235293,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.40670000000000001,0.40670000000000001,0,0,0.58330000000000004,0.58330000000000004,1,1,null,17231417.294117644,17231417.294117644,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.24,0.24,0,0,0.75,0.75,1,1,null,21434202,21434202,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.19,0.19,0,0,0.8,0.8,1,1,null,22863148.800000001,22863148.800000001,535,535]
[null,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.17499999999999999,0.17499999999999999,0,0,0.81499999999999995,0.81499999999999995,1,1,null,23339464.400000002,23339464.400000002,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.16,0.16,0,0,0.83,0.83,1,1,null,23815780.000000004,23815780.000000004,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.14000000000000001,0.14000000000000001,0,0,0.85,0.85,1,1,null,24292095.600000005,24292095.600000005,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,"TNC","USER DEFINED"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G69*I69","v":0.48},null,null,"CH4",{"$f":"Q34","v":25},{"$f":"Q34","v":25}]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G70*I70","v":0.3},null,null,"N2O",{"$f":"Q35","v":298},{"$f":"Q35","v":298}]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"PART II: N20 CALCULATION PARAMETERS"]
[]
[]
[null,null,null,"BAU",null,"Constants"]
[]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D54:D61)","v":26.481249999999999},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D54:D61)","v":26.684999999999999},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!D54:D61)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E92","v":27.32},27.32]
[]
[]
[null,null,null,"SC1",null,"Constants"]
[]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!K54:K61)","v":26.481249999999999},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!K54:K61)","v":26.684999999999999},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!K54:K61)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E93","v":27.32},27.32]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N147:U147)","v":17895572.75}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N148:U148)","v":18556981.755000003}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,{"$f":"SUM(N149:U149)","v":21152022.782499999}]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,{"$f":"SUM(N150:U150)","v":25341851.732500006}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N171:U171)","v":17895572.75},null,null,null,null,null,null,null,null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N172:U172)","v":18556981.755000003}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999,null,null,null,null,null,null,null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D132:D139)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D132:D139)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004,null,null,null,null,null,null,null,null,null,"highest",{"$f":"MAX('TNC BAU'!D132:D139)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004,null,null,null,null,null,null,null,null,null,"used",{"$f":"AG176","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]

{"sheet":"5. UD1 Parameters","index":7,"n_rows":189,"n_cols":38,"rows_kept":189,"cut":false,"hidden":false,"merged":[[8,2,8,3],[5,4,5,17],[5,20,5,27],[5,31,5,34],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,20,6,21],[6,22,6,23],[6,24,6,25],[6,26,6,27],[6,28,6,29],[84,0,85,0],[9,2,27,3],[30,1,30,11],[31,5,31,6],[31,7,31,8],[31,9,31,10],[83,3,83,4],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[43,2,43,3],[40,4,40,17],[168,31,169,31],[168,32,169,32],[108,4,109,4],[108,5,109,5],[108,6,109,6],[108,7,109,7],[108,8,109,8],[108,9,109,9],[169,3,169,6],[108,10,109,10],[144,13,144,21],[145,2,145,5],[168,13,168,21],[168,33,169,33],[168,34,169,34],[168,35,169,35],[168,36,169,36],[168,37,169,37],[40,20,40,27],[40,31,40,34],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[41,20,41,21],[41,22,41,23],[41,24,41,25],[41,26,41,27],[41,28,41,29],[97,13,97,14],[97,15,97,16],[44,2,62,3],[65,1,65,11],[66,5,66,6],[66,7,66,8],[66,9,66,10],[97,3,97,4],[97,5,97,6],[97,7,97,8],[97,9,97,10],[97,11,97,12],[83,13,83,14],[83,15,83,16]]}
["UD1 PARAMETERS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["This page contain values used for the Liquid Wastes Toolkit for key parameters.  Parameters are values that do not change in time; the latter are in 'User Defined - UD Assumptions'."]
["The TNC values have been used as default in this Toolkit.  The Chair of the Waste:Liquid Waste Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,"PART I: CH4 EMISSIONS CALCULATION PARAMETERS"]
[null,null,null,null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,"BAU",null,"User Defined ","TNC","User Defined ","TNC","User Defined ","TNC","User Defined ","TNC","User Defined ","TNC","User Defined ","TNC","User Defined ","TNC",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer",null,1.25,1.25,1,1,1,1,1,1,1.25,1.25,1.25,1.25,1,1]
[null,2006,"BOD, kgBOD/Cap/yr",null,8.1999999999999993,8.1999999999999993,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14,14,13.7,13.7,8.1,8.1,null,2006,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U10+W10+Y10+AA10","v":1},{"$f":"V10+X10+Z10+AB10","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U11+W11+Y11+AA11","v":1},1,null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,"Scenario-wise analysis  ",null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[5,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,"TNC","USER"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G34*I34","v":0.48},null,null,"CH4",25,25]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G35*I35","v":0.3},null,null,"N2O",298,298]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[null,"PARAMETERS FOR SCENARIO 1"]
[null,null,null,null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer",null,1.25,1.25,1,1,1,1,1,1,1.25,1.25,1.25,1.25,1,1]
[null,2006,"BOD, kgBOD/Cap/yr",null,8.1999999999999993,8.1999999999999993,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14,14,13.7,13.7,8.1,8.1,null,2006,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U45+W45+Y45+AA45","v":1},{"$f":"V45+X45+Z45+AB45","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U46+W46+Y46+AA46","v":1},1,null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.73,0.73,0.01,0.01,0.25,0.25,1,1,null,8825847.8823529407,8825847.8823529407,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.69669999999999999,0.69669999999999999,0.01,0.01,0.2833,0.2833,1,1,null,9666404.8235294111,9666404.8235294111,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.6633,0.6633,0.01,0.01,0.31669999999999998,0.31669999999999998,1,1,null,10506961.764705881,10506961.764705881,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.63,0.63,0.01,0.01,0.35,0.35,1,1,null,11347518.705882352,11347518.705882352,535,535]
[null,2020,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.56330000000000002,0.56330000000000002,0.01,0.01,0.41670000000000001,0.41670000000000001,1,1,null,13028632.588235293,13028632.588235293,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.40670000000000001,0.40670000000000001,0,0,0.58330000000000004,0.58330000000000004,1,1,null,17231417.294117644,17231417.294117644,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.24,0.24,0,0,0.75,0.75,1,1,null,21434202,21434202,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.19,0.19,0,0,0.8,0.8,1,1,null,22863148.800000001,22863148.800000001,535,535]
[null,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.17499999999999999,0.17499999999999999,0,0,0.81499999999999995,0.81499999999999995,1,1,null,23339464.400000002,23339464.400000002,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.16,0.16,0,0,0.83,0.83,1,1,null,23815780.000000004,23815780.000000004,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.14000000000000001,0.14000000000000001,0,0,0.85,0.85,1,1,null,24292095.600000005,24292095.600000005,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,"TNC","User"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G69*I69","v":0.48},null,null,"CH4",25,{"$f":"P34","v":25}]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G70*I70","v":0.3},null,null,"N2O",298,{"$f":"P35","v":298}]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"PART II: N20 CALCULATION PARAMETERS"]
[]
[]
[null,null,null,"BAU",null,"Constants"]
[]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D54:D61)","v":26.481249999999999},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D54:D61)","v":26.684999999999999},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!D54:D61)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E92","v":27.32},27.32]
[]
[]
[]
[null,null,null,"SC1",null,"Constants"]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!K53:K60)","v":26.361428571428572},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!K53:K60)","v":26.56},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!K53:K60)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E106","v":27.32},27.32]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N147:U147)","v":17895572.75}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N148:U148)","v":18556981.755000003}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,{"$f":"SUM(N149:U149)","v":21152022.782499999}]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,{"$f":"SUM(N150:U150)","v":25341851.732500006}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N171:U171)","v":17895572.75},null,null,null,null,null,null,null,null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N172:U172)","v":18556981.755000003}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999,null,null,null,null,null,null,null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D132:D139)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D132:D139)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004,null,null,null,null,null,null,null,null,null,"highest",{"$f":"MAX('TNC BAU'!D132:D139)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004,null,null,null,null,null,null,null,null,null,"used",{"$f":"AG176","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]

{"sheet":"5. UD2 Parameters","index":8,"n_rows":189,"n_cols":38,"rows_kept":189,"cut":false,"hidden":false,"merged":[[8,2,8,3],[5,4,5,17],[5,20,5,27],[5,31,5,34],[6,4,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[6,20,6,21],[6,22,6,23],[6,24,6,25],[6,26,6,27],[6,28,6,29],[84,0,85,0],[9,2,27,3],[30,1,30,11],[31,5,31,6],[31,7,31,8],[31,9,31,10],[83,3,83,4],[83,5,83,6],[83,7,83,8],[83,9,83,10],[83,11,83,12],[43,2,43,3],[40,4,40,17],[168,31,169,31],[168,32,169,32],[108,4,109,4],[108,5,109,5],[108,6,109,6],[108,7,109,7],[108,8,109,8],[108,9,109,9],[169,3,169,6],[108,10,109,10],[144,13,144,21],[145,2,145,5],[168,13,168,21],[168,33,169,33],[168,34,169,34],[168,35,169,35],[168,36,169,36],[168,37,169,37],[40,20,40,27],[40,31,40,34],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[41,20,41,21],[41,22,41,23],[41,24,41,25],[41,26,41,27],[41,28,41,29],[97,13,97,14],[97,15,97,16],[44,2,62,3],[65,1,65,11],[66,5,66,6],[66,7,66,8],[66,9,66,10],[97,3,97,4],[97,5,97,6],[97,7,97,8],[97,9,97,10],[97,11,97,12],[83,13,83,14],[83,15,83,16]]}
["UD2 PARAMETERS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["This page contain values used for the Liquid Wastes Toolkit for key parameters.  Parameters are values that do not change in time; the latter are in 'User Defined - UD Assumptions'."]
["The TNC values have been used as default in this Toolkit.  The Chair of the Waste:Liquid Waste Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[null,"PART I: CH4 EMISSIONS CALCULATION PARAMETERS"]
[null,null,null,null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,"BAU",null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer",null,1.25,1.25,1,1,1,1,1,1,1.25,1.25,1.25,1.25,1,1]
[null,2006,"BOD, kgBOD/Cap/yr",null,8.1999999999999993,8.1999999999999993,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14,14,13.7,13.7,8.1,8.1,null,2006,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U10+W10+Y10+AA10","v":1},{"$f":"V10+X10+Z10+AB10","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U11+W11+Y11+AA11","v":1},1,null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,"Scenario-wise analysis  ",null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[5,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,"TNC","USER"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G34*I34","v":0.48},null,null,"CH4",25,25]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G35*I35","v":0.3},null,null,"N2O",298,298]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[null,"PARAMETERS FOR SCENARIO 1"]
[null,null,null,null,"A. PARAMETERS USED TO CALCULATE ORGANICALLY DEGRADABLE MATERIAL IN WASTEWATER (TOW) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. PARAMETERS USED TO CALCULATE THE DEGREE OF UTILISATION OF THE DIFFERENT TREATMENT SYSTEMS BELOW, Tij",null,null,null,null,null,null,null,null,null,null,"D. SLUDGE REMOVED AND METHANE RECOVERED"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,null,"Anaerobic digester for sludge",null,"Septic system",null,"latrine",null,"centralized aerobic treatment",null,"TOTAL",null,null,"Sludge removed",null,"Methane recovered"]
[null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined","TNC","User Defined",null,"TNC","User Defined","TNC","User Defined"]
[null,null,"Industrial BOD in sewer",null,1.25,1.25,1,1,1,1,1,1,1.25,1.25,1.25,1.25,1,1]
[null,2006,"BOD, kgBOD/Cap/yr",null,8.1999999999999993,8.1999999999999993,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14,14,13.7,13.7,8.1,8.1,null,2006,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U45+W45+Y45+AA45","v":1},{"$f":"V45+X45+Z45+AB45","v":1},null,171397,171397]
[null,2007,null,null,9.5,9.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.3,15.3,6.9,6.9,11.5,11.5,null,2007,0.02,0.02,0.9,0.9,0.05,0.05,0.03,0.03,{"$f":"U46+W46+Y46+AA46","v":1},{"$f":"V46+X46+Z46+AB46","v":1},null,193707,193707]
[null,2008,null,null,13.3,13.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,22.55,22.55,4.8499999999999996,4.8499999999999996,12.7,12.7,null,2008,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2009,null,null,15.3,15.3,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,36.200000000000003,36.200000000000003,21.504999999999999,21.504999999999999,19.5,19.5,null,2009,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2010,null,null,15.7,15.7,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,16.5,16.5,16.5,16.5,17,17,null,2010,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2011,null,null,15.5,15.5,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,15.1,15.1,16.2,16.2,15.1,15.1,null,2011,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2012,null,null,15.9,15.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.9,13.9,21.504999999999999,21.504999999999999,13,13,null,2012,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2013,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2013,0.01,0.01,0.9,0.9,0.01,0.01,0.01,0.01,0.93,0.93,null,7144734,7144734,535,535]
[null,2015,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2015,0.01,0.01,0.73,0.73,0.01,0.01,0.25,0.25,1,1,null,8825847.8823529407,8825847.8823529407,535,535]
[null,2016,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2016,0.01,0.01,0.69669999999999999,0.69669999999999999,0.01,0.01,0.2833,0.2833,1,1,null,9666404.8235294111,9666404.8235294111,535,535]
[null,2017,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2017,0.01,0.01,0.6633,0.6633,0.01,0.01,0.31669999999999998,0.31669999999999998,1,1,null,10506961.764705881,10506961.764705881,535,535]
[null,2018,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2018,0.01,0.01,0.63,0.63,0.01,0.01,0.35,0.35,1,1,null,11347518.705882352,11347518.705882352,535,535]
[null,2020,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2020,0.01,0.01,0.56330000000000002,0.56330000000000002,0.01,0.01,0.41670000000000001,0.41670000000000001,1,1,null,13028632.588235293,13028632.588235293,535,535]
[null,2025,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2025,0.01,0.01,0.40670000000000001,0.40670000000000001,0,0,0.58330000000000004,0.58330000000000004,1,1,null,17231417.294117644,17231417.294117644,535,535]
[null,2030,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2030,0.01,0.01,0.24,0.24,0,0,0.75,0.75,1,1,null,21434202,21434202,535,535]
[null,2035,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2035,0.01,0.01,0.19,0.19,0,0,0.8,0.8,1,1,null,22863148.800000001,22863148.800000001,535,535]
[null,2040,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2040,0.01,0.01,0.17499999999999999,0.17499999999999999,0,0,0.81499999999999995,0.81499999999999995,1,1,null,23339464.400000002,23339464.400000002,535,535]
[null,2045,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2045,0.01,0.01,0.16,0.16,0,0,0.83,0.83,1,1,null,23815780.000000004,23815780.000000004,535,535]
[null,2050,null,null,14.9,14.9,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,14.7,14.7,19.7,19.7,14.1,14.1,null,2050,0.01,0.01,0.14000000000000001,0.14000000000000001,0,0,0.85,0.85,1,1,null,24292095.600000005,24292095.600000005,535,535]
[]
[]
[null,"B. PARAMETERS USED TO CALCULATE EMISSION FACTORS"]
[null,null,null,null,null,"Maximum methane producing capacity, kgCH4/kgBOD",null,"Methan correction factor for each teatment system, MCF",null,"Emission Factor, EF, kgCH4/kgBOD",null,null,null,null,"GWP"]
[null,null,null,null,null,"TNC","User Defined","TNC","User Defined","TNC","User Defined",null,null,null,"TNC","USER"]
[null,"Anaerobic digester for sludge",null,null,null,0.6,0.6,0.8,0.8,0.48,{"$f":"G69*I69","v":0.48},null,null,"CH4",25,25]
[null,"Septic system",null,null,null,0.6,0.6,0.5,0.5,0.3,{"$f":"G70*I70","v":0.3},null,null,"N2O",298,298]
[null,"Latrine",null,null,null,0.6,0.6,0.1,0.1,0.06,0.06]
[null,"Centralised aerobic system",null,null,null,0.6,0.6,0,0,0,0]
[]
[]
[]
[]
[null,"PART II: N20 CALCULATION PARAMETERS"]
[]
[]
[]
[]
[null,null,1,"BAU",null,"Constants"]
[]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D54:D61)","v":26.481249999999999},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D54:D61)","v":26.684999999999999},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!D54:D61)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E92","v":27.32},27.32]
[]
[]
[]
[null,null,2,"SC1",null,"Constants"]
[null,null,null,"Fnpr, kgN/kgprot",null,"Fnon-con protein",null,"Frac, industrial+commer",null,"Nremoved sludge, kg",null,"EF, kgN2O-N/kgN",null,"Emission Wwplant, KgN2O/yr",null,"N2 to N2O"]
[null,null,null,"User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC","User defined","TNC"]
[null,null,null,0.16,0.16,1.4,1.4,1.25,1.25,0,0,5.0000000000000001E-3,5.0000000000000001E-3,0,0,{"$f":"44/28","v":1.5714285714285714},{"$f":"44/28","v":1.5714285714285714}]
[]
[null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,null,null,null,"User defined","TNC"]
[null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D67:D74)","v":27.319999999999997},26.481249999999999]
[null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D67:D74)","v":27.32},26.684999999999999]
[null,null,null,"highest",{"$f":"MAX('TNC BAU'!D67:D74)","v":27.32},27.32]
[null,null,null,"used",{"$f":"E106","v":27.32},27.32]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N147:U147)","v":17895572.75}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N148:U148)","v":18556981.755000003}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,{"$f":"SUM(N149:U149)","v":21152022.782499999}]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,{"$f":"SUM(N150:U150)","v":25341851.732500006}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N171:U171)","v":17895572.75},null,null,null,null,null,null,null,null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,{"$f":"SUM(N172:U172)","v":18556981.755000003}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999,null,null,null,null,null,null,null,null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006,null,null,null,null,null,null,null,null,null,"average",{"$f":"AVERAGE('TNC BAU'!D132:D139)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001,null,null,null,null,null,null,null,null,null,"median",{"$f":"MEDIAN('TNC BAU'!D132:D139)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004,null,null,null,null,null,null,null,null,null,"highest",{"$f":"MAX('TNC BAU'!D132:D139)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004,null,null,null,null,null,null,null,null,null,"used",{"$f":"AG176","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]

{"sheet":"6. TNC Assumptions","index":9,"n_rows":93,"n_cols":33,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,1,3,2],[5,4,5,5],[5,6,5,7],[5,8,5,9],[3,4,3,17],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[4,4,4,17],[4,1,5,2],[3,19,3,32],[4,19,4,32],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,26],[5,27,5,28],[5,29,5,30],[5,31,5,32],[31,29,31,30],[31,31,31,32],[30,1,31,2],[31,19,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28],[31,16,31,17],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15]]}
["TNC ASSUMPTIONS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[]
[null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCENARIO 1 - INCREASED SEWER CONNECTIONS"]
[null,"Population",null,null,"% POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
[null,"Default","Users-specified",null,"Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","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,"Population","Population"]
["YEAR",null,null,"YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},{"$f":"B11","v":1317503},2007,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},4.6913877518259893E-2,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1503891098102659E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1402256175924607E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},6.1425893724170637E-3,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},2.842527696133846E-2,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},0.16919831223628692,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917},-0.62212643678160917,2007,4.6913877518259893E-2,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},6.1503891098102659E-3,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1402256175924607E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1425893724170637E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},2.842527696133846E-2,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},0.16919831223628692,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},-0.62212643678160917,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917}]
[2008,{"$f":"E36+G36+I36+K36+M36+O36+Q36","v":1335233},{"$f":"B12","v":1335233},2008,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},3.4921608463985891E-2,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4757690409226526E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4812186583404294E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},6.4642111642313647E-3,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.4921873711864317E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.500541320822808E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2},3.4980988593155897E-2,2008,3.4921608463985891E-2,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},6.4757690409226526E-3,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4812186583404294E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4642111642313647E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},3.4921873711864317E-2,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.500541320822808E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.4980988593155897E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2}]
[2009,{"$f":"E37+G37+I37+K37+M37+O37+Q37","v":1351292},1351292,2009,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},3.2750574116601233E-2,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0972064138890263E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.0881316098707399E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},5.1069333868557793E-3,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.2750407587770772E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.277545327754533E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2},3.2696546656869947E-2,2009,3.2750574116601233E-2,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},5.0972064138890263E-3,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0881316098707399E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.1069333868557793E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},3.2750407587770772E-2,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.277545327754533E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.2696546656869947E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2}]
[2010,{"$f":"E38+G38+I38+K38+M38+O38+Q38","v":1366853},1366853,2010,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},3.1575700626205967E-2,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6222707747931406E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6297920101013648E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},4.6150432660306186E-3,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1578135445055791E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1510240828269184E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2},3.1661330487371041E-2,2010,3.1575700626205967E-2,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},4.6222707747931406E-3,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6297920101013648E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6150432660306186E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},3.1578135445055791E-2,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1510240828269184E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1661330487371041E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2}]
[2011,{"$f":"E39+G39+I39+K39+M39+O39+Q39","v":1350803},1350803,2011,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},3.8244108668896413E-4,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6021047459154007E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},3.8382740727078773E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},4.363953742090334E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4},3.4482758620689653E-4,2011,3.8244108668896413E-4,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},-1.6021047459154007E-2,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},3.8382740727078773E-4,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},4.363953742090334E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},3.4482758620689653E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4}]
[2012,{"$f":"E40+G40+I40+K40+M40+O40+Q40","v":1360772},1360772,2012,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},2.7956182055773347E-2,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},0,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.795383879454676E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7917121046892038E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2},2.7921406411582212E-2,2012,2.7956182055773347E-2,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},0,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},2.795383879454676E-2,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.7917121046892038E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7921406411582212E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2}]
[2013,{"$f":"E41+G41+I41+K41+M41+O41+Q41","v":1367017},1367017,2013,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5869888136349504E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6762256541507917E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6734563971992361E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2},2.6827632461435279E-2,2013,2.6763134762323348E-2,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},-3.5869888136349504E-3,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},2.6762256541507917E-2,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6734563971992361E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6827632461435279E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2}]
[2015,{"$f":"E42+G42+I42+K42+M42+O42+Q42","v":1380057.714156297},1380057.714156297,2015,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5869888136349625E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6762256541507878E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6734563971992344E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2},2.6827632461435304E-2,2015,2.6763134762323348E-2,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},-3.5869888136349625E-3,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},2.6762256541507878E-2,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6734563971992344E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6827632461435304E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2}]
[2016,{"$f":"E43+G43+I43+K43+M43+O43+Q43","v":1387142.7474549264},1387142.7474549264,2016,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},2.6763134762323403E-2,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5869888136350085E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6762256541508017E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6734563971992194E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2},2.6827632461435411E-2,2016,2.6763134762323403E-2,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},-3.5869888136350085E-3,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},2.6762256541508017E-2,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6734563971992194E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6827632461435411E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2}]
[2017,{"$f":"E44+G44+I44+K44+M44+O44+Q44","v":1394524.457371657},1394524.457371657,2017,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},2.6763134762323396E-2,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5869888136349933E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6762256541508E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6734563971992305E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2},2.6827632461435356E-2,2017,2.6763134762323396E-2,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},-3.5869888136349933E-3,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},2.6762256541508E-2,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6734563971992305E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6827632461435356E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2}]
[2018,{"$f":"E45+G45+I45+K45+M45+O45+Q45","v":1396445.9429459069},1396445.9429459069,2018,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},6.6907836905808074E-3,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9674720340873651E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6905641353769149E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.6836409929980278E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3},6.7069081153588259E-3,2018,6.6907836905808074E-3,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},-8.9674720340873651E-4,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},6.6905641353769149E-3,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6836409929980278E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.7069081153588259E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3}]
[2020,1400328,1400328,2020,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},6.6907836905808473E-3,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9674720340874204E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6905641353769722E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.6836409929981171E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3},6.7069081153587843E-3,2020,6.6907836905808473E-3,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},-8.9674720340874204E-4,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},6.6905641353769722E-3,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6836409929981171E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.7069081153587843E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3}]
[2025,{"$f":"E47+G47+I47+K47+M47+O47+Q47","v":1410451.6830262018},1410451.6830262018,2025,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},6.6907836905808187E-3,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-8.9674720340873954E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},-8.97807106143229E-4,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6905641353769878E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.6836409929981102E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3},6.7069081153588216E-3,2025,6.6907836905808187E-3,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},-8.9674720340873954E-4,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-8.97807106143229E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},6.6905641353769878E-3,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6836409929981102E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.7069081153588216E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3}]
[2030,{"$f":"E48+G48+I48+K48+M48+O48+Q48","v":1421070.9239173846},1421070.9239173846,2030,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},6.6907836905808248E-3,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-8.9674720340873358E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},-8.978071061432573E-4,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.6836409929980937E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3},6.7069081153588225E-3,2030,6.6907836905808248E-3,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},-8.9674720340873358E-4,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-8.978071061432573E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6836409929980937E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.7069081153588225E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3}]
[2035,{"$f":"E49+G49+I49+K49+M49+O49+Q49","v":1432201.5217354642},1432201.5217354642,2035,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-8.9674720340872697E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6905641353769861E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.6836409929980954E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3},6.7069081153588355E-3,2035,6.6907836905808161E-3,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},-8.9674720340872697E-4,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},6.6905641353769861E-3,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6836409929980954E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.7069081153588355E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3}]
[2040,{"$f":"E50+G50+I50+K50+M50+O50+Q50","v":1443859.8969810524},1443859.8969810524,2040,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},6.6907836905808291E-3,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-8.9674720340873239E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.6836409929980998E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3},6.7069081153588285E-3,2040,6.6907836905808291E-3,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},-8.9674720340873239E-4,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6836409929980998E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.7069081153588285E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3}]
[2045,{"$f":"E51+G51+I51+K51+M51+O51+Q51","v":1456063.0225211198},1456063.0225211198,2045,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-8.9674720340871905E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.690564135376993E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3},6.7069081153588424E-3,2045,6.6907836905808161E-3,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},-8.9674720340871905E-4,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},6.690564135376993E-3,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.7069081153588424E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3}]
[2050,{"$f":"E52+G52+I52+K52+M52+O52+Q52","v":1468828.4420536994},1468828.4420536994,2050,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},6.6907836905808395E-3,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-8.9674720340872718E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6905641353770025E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3},6.7069081153588476E-3,2050,6.6907836905808395E-3,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},-8.9674720340872718E-4,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},6.6905641353770025E-3,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.7069081153588476E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3}]
[]
[]
[null,"Population",null,"POPULATION CONNECTED TO SANITATION SYSTEM",null,null,null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,"SC1"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
["Year ","Default","Users-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,{"$f":"'4. Data'!D4","v":124590},{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960},2006,124590,{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960}]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},{"$f":"F35+H35+J35+L35+N35+P35+R35","v":1317503},2007,{"$f":"'4. Data'!D5","v":130435},{"$f":"F34*(1+F11)","v":130434.99999999999},865071,865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630,2007,{"$f":"T34*(1+T11)","v":130434.99999999999},130434.99999999999,{"$f":"V34*(1+V11)","v":865071},865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630]
[2008,1335233,1335233,2008,{"$f":"'4. Data'!D6","v":134990},{"$f":"F35*(1+F12)","v":134989.99999999997},870673.00000000012,870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995,2008,134989.99999999997,134989.99999999997,{"$f":"V35*(1+V12)","v":870673.00000000012},870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995]
[2009,1351292,1351292,2009,{"$f":"'4. Data'!D7","v":139411},{"$f":"F36*(1+F13)","v":139410.99999999997},875111.00000000012,875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811,2009,139410.99999999997,139410.99999999997,{"$f":"V36*(1+V13)","v":875111.00000000012},875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811]
[2010,1366853,1366853,2010,{"$f":"'4. Data'!D8","v":143813},{"$f":"F37*(1+F14)","v":143812.99999999997},879156.00000000012,879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900,2010,143812.99999999997,143812.99999999997,{"$f":"V37*(1+V14)","v":879156.00000000012},879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900]
[2011,1350803,1350803,2011,{"$f":"'4. Data'!D9","v":143868},{"$f":"F38*(1+F15)","v":143867.99999999997},865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995,2011,143867.99999999997,143867.99999999997,{"$f":"V38*(1+V15)","v":865071.00000000012},865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995]
[2012,1360772,1360772,2012,{"$f":"'4. Data'!D10","v":147890},{"$f":"F39*(1+F16)","v":147889.99999999997},865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995,2012,147889.99999999997,147889.99999999997,{"$f":"V39*(1+V16)","v":865071.00000000012},865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995]
[2013,1367017,1367017,2013,{"$f":"'4. Data'!D11","v":151848},{"$f":"F40*(1+F17)","v":151847.99999999997},861968.00000000012,861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062,2013,151847.99999999997,151847.99999999997,{"$f":"V40*(1+V17)","v":861968.00000000012},861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062]
[2015,1380057.714156297,1380057.714156297,2015,{"$f":"'4. Data'!D12","v":159975.85697477855},{"$f":"F41*(1+2*F18)","v":159975.85697477852},855784.26085257751,855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298,2015,{"$f":"T41*(1+2*T18)","v":159975.85697477852},{"$f":"U41*(1+2*U18)","v":159975.85697477852},{"$f":"V41*(1+2*V18)","v":855784.26085257751},855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298]
[2016,1387142.7474549264,1387142.7474549264,2016,{"$f":"'4. Data'!D13","v":164257.31239371272},{"$f":"F42*(1+F19)","v":164257.31239371269},852714.57228201441,852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324,2016,{"$f":"T42*(1+T19)","v":164257.31239371269},164257.31239371269,{"$f":"V42*(1+V19)","v":852714.57228201441},852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324]
[2017,1394524.457371657,1394524.457371657,2017,{"$f":"'4. Data'!D14","v":168653.35298100271},{"$f":"F43*(1+F20)","v":168653.35298100268},849655.89465001528,849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668,2017,168653.35298100268,168653.35298100268,{"$f":"V43*(1+V20)","v":849655.89465001528},849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668]
[2018,1396445.9429459069,1396445.9429459069,2018,{"$f":"'4. Data'!D15","v":169781.77608448977},{"$f":"F44*(1+F21)","v":169781.77608448974},848893.96810262813,848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282,2018,169781.77608448974,169781.77608448974,{"$f":"V44*(1+V21)","v":848893.96810262813},848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282]
[2020,1400327.9130607205,1400327.9130607205,2020,{"$f":"'4. Data'!D16","v":172053.72236125768},{"$f":"F45*(1+2*F22)","v":172053.72236125765},847371.48151885497,847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691,2020,{"$f":"T45*(1+2*T22)","v":172053.72236125765},{"$f":"U45*(1+2*U22)","v":172053.72236125765},{"$f":"V45*(1+2*V22)","v":847371.48151885497},847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691]
[2025,1410451.6830262018,1410451.6830262018,2025,{"$f":"'4. Data'!D17","v":177809.59355864979},{"$f":"F46*(1+5*F23)","v":177809.59355864977},843572.0914873532,843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921,2025,{"$f":"T46*(1+5*T23)","v":177809.59355864977},177809.59355864977,{"$f":"V46*(1+5*V23)","v":843572.0914873532},843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921]
[2030,1421070.9239173846,1421070.9239173846,2030,{"$f":"'4. Data'!D18","v":183758.02120170489},{"$f":"F47*(1+5*F24)","v":183758.02120170486},839789.7369177785,839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078,2030,183758.02120170486,183758.02120170486,{"$f":"V47*(1+5*V24)","v":839789.7369177785},839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078]
[2035,1432201.5217354642,1432201.521735464,2035,{"$f":"'4. Data'!D19","v":189905.44705805375},{"$f":"F48*(1+5*F25)","v":189905.44705805372},836024.34142761666,836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341,2035,189905.44705805372,189905.44705805372,{"$f":"V48*(1+5*V25)","v":836024.34142761666},836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341]
[2040,1443859.8969810524,1443859.8969810524,2040,{"$f":"'4. Data'!D20","v":196258.52839769618},{"$f":"F49*(1+5*F26)","v":196258.52839769615},832275.82897683245,832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474,2040,196258.52839769615,196258.52839769615,{"$f":"V49*(1+5*V26)","v":832275.82897683245},832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474]
[2045,1456063.0225211198,1456063.0225211198,2045,{"$f":"'4. Data'!D21","v":202824.14520239967},{"$f":"F50*(1+5*F27)","v":202824.14520239964},828544.12386633421,828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597,2045,202824.14520239964,202824.14520239964,{"$f":"V50*(1+5*V27)","v":828544.12386633421},828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597]
[2050,1468828.4420536994,1468828.4420536994,2050,{"$f":"'4. Data'!D22","v":209609.40761628075},{"$f":"F51*(1+5*F28)","v":209609.40761628069},824829.15073644486,824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325,2050,209609.40761628069,209609.40761628069,{"$f":"V51*(1+5*V28)","v":824829.15073644486},824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,"checks",null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960,null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960]
[null,null,null,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630]
[null,null,null,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722]
[null,null,null,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811]
[null,null,null,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900]
[null,null,null,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901]
[null,null,null,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982]
[null,null,null,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062]
[null,null,null,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298]
[null,null,null,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324]
[null,null,null,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668]
[null,null,null,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282]
[null,null,null,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691]
[null,null,null,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921]
[null,null,null,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078]
[null,null,null,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341]
[null,null,null,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474]
[null,null,null,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597]
[null,null,null,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325]
[]
[null,null,null,2006,{"$f":"E34-E55","v":0},{"$f":"F34-F55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S34-S55","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG34-AG55","v":0}]
[null,null,null,2007,0,{"$f":"F35-F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S35-S56","v":2007},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG35-AG56","v":0}]
[null,null,null,2008,0,{"$f":"F36-F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S36-S57","v":2008},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG36-AG57","v":0}]
[null,null,null,2009,0,{"$f":"F37-F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S37-S58","v":2009},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG37-AG58","v":0}]
[null,null,null,2010,0,{"$f":"F38-F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S38-S59","v":2010},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG38-AG59","v":0}]
[null,null,null,2011,0,{"$f":"F39-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S39-S60","v":2011},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG39-AG60","v":0}]
[null,null,null,2012,0,{"$f":"F40-F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S40-S61","v":2012},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG40-AG61","v":0}]
[null,null,null,2013,0,{"$f":"F41-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S41-S62","v":2013},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41-AG62","v":0}]
[null,null,null,2015,0,{"$f":"F42-F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S42-S63","v":2015},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG42-AG63","v":0}]
[null,null,null,2016,0,{"$f":"F43-F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S43-S64","v":2016},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG43-AG64","v":0}]
[null,null,null,2017,0,{"$f":"F44-F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S44-S65","v":2017},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG44-AG65","v":0}]
[null,null,null,2018,0,{"$f":"F45-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S45-S66","v":2018},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG45-AG66","v":0}]
[null,null,null,2020,0,{"$f":"F46-F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S46-S67","v":2020},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG46-AG67","v":0}]
[null,null,null,2025,0,{"$f":"F47-F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S47-S68","v":2025},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG47-AG68","v":0}]
[null,null,null,2030,0,{"$f":"F48-F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S48-S69","v":2030},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG48-AG69","v":0}]
[null,null,null,2035,0,{"$f":"F49-F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S49-S70","v":2035},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG49-AG70","v":0}]
[null,null,null,2040,0,{"$f":"F50-F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S50-S71","v":2040},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG50-AG71","v":0}]
[null,null,null,2045,0,{"$f":"F51-F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51-S72","v":2045},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG51-AG72","v":0}]
[null,null,null,2050,0,{"$f":"F52-F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S52-S73","v":2050},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG52-AG73","v":0}]

{"sheet":"6. UD1 Assumptions","index":10,"n_rows":93,"n_cols":33,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,1,3,2],[3,4,3,17],[3,19,3,32],[4,1,5,2],[4,4,4,17],[4,19,4,32],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,25,5,26],[5,27,5,28],[5,29,5,30],[5,31,5,32],[5,21,5,22],[5,23,5,24],[30,1,31,2],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,19,5,20],[31,29,31,30],[31,31,31,32],[31,16,31,17],[31,19,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28]]}
["UD1 ASSUMPTIONS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[]
[null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCENARIO 1 - INCREASED SEWER CONNECTIONS"]
[null,"Population",null,null,"% CHANGE IN POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
[null,"Default","Users-specified",null,"Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","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,"Population","Population"]
["YEAR",null,null,"YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},1317503,2007,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},4.6913877518259893E-2,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1503891098102659E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1402256175924607E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},6.1425893724170637E-3,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},2.842527696133846E-2,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},0.16919831223628701,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917},-0.62212643678160917,2007,4.6913877518259893E-2,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},6.1503891098102659E-3,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1402256175924607E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1425893724170637E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},2.842527696133846E-2,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},0.16919831223628692,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},-0.62212643678160917,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917}]
[2008,1335233,1335233,2008,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},3.4921608463985891E-2,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4757690409226526E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4812186583404294E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},6.4642111642313647E-3,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.4921873711864317E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.500541320822808E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2},3.4980988593155897E-2,2008,3.4921608463985891E-2,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},6.4757690409226526E-3,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4812186583404294E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4642111642313647E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},3.4921873711864317E-2,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.500541320822808E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.4980988593155897E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2}]
[2009,1351292,1351292,2009,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},3.2750574116601233E-2,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0972064138890263E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.0881316098707399E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},5.1069333868557793E-3,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.2750407587770772E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.277545327754533E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2},3.2696546656869947E-2,2009,3.2750574116601233E-2,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},5.0972064138890263E-3,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0881316098707399E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.1069333868557793E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},3.2750407587770772E-2,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.277545327754533E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.2696546656869947E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2}]
[2010,1366853,1366853,2010,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},3.1575700626205967E-2,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6222707747931406E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6297920101013648E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},4.6150432660306186E-3,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1578135445055791E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1510240828269184E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2},3.1661330487371041E-2,2010,3.1575700626205967E-2,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},4.6222707747931406E-3,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6297920101013648E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6150432660306186E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},3.1578135445055791E-2,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1510240828269184E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1661330487371041E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2}]
[2011,1350803,1350803,2011,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},3.8244108668896413E-4,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6021047459154007E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},3.8382740727078773E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},4.363953742090334E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4},3.4482758620689653E-4,2011,3.8244108668896413E-4,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},-1.6021047459154007E-2,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},3.8382740727078773E-4,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},4.363953742090334E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},3.4482758620689653E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4}]
[2012,1360772,1360772,2012,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},2.7956182055773347E-2,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},0,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.795383879454676E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7917121046892038E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2},2.7921406411582212E-2,2012,2.7956182055773347E-2,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},0,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},2.795383879454676E-2,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.7917121046892038E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7921406411582212E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2}]
[2013,1367017,1367017,2013,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5869888136349504E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6762256541507917E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6734563971992361E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2},2.6827632461435279E-2,2013,2.6763134762323348E-2,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},-3.5869888136349504E-3,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},2.6762256541507917E-2,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6734563971992361E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6827632461435279E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2}]
[2015,1380057.714156297,1380057.714156297,2015,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5869888136349625E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6762256541507878E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6734563971992344E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2},2.6827632461435304E-2,2015,2.6763134762323348E-2,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},-3.5869888136349625E-3,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},2.6762256541507878E-2,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6734563971992344E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6827632461435304E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2}]
[2016,1387142.7474549264,1387142.7474549264,2016,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},2.6763134762323403E-2,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5869888136350085E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6762256541508017E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6734563971992194E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2},2.6827632461435411E-2,2016,2.6763134762323403E-2,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},-3.5869888136350085E-3,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},2.6762256541508017E-2,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6734563971992194E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6827632461435411E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2}]
[2017,1394524.457371657,1394524.457371657,2017,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},2.6763134762323396E-2,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5869888136349933E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6762256541508E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6734563971992305E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2},2.6827632461435356E-2,2017,2.6763134762323396E-2,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},-3.5869888136349933E-3,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},2.6762256541508E-2,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6734563971992305E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6827632461435356E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2}]
[2018,1396445.9429459069,1396445.9429459069,2018,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},6.6907836905808074E-3,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9674720340873651E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6905641353769149E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.6836409929980278E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3},6.7069081153588259E-3,2018,6.6907836905808074E-3,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},-8.9674720340873651E-4,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},6.6905641353769149E-3,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6836409929980278E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.7069081153588259E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3}]
[2020,1400327.9130607205,1400327.9130607205,2020,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},6.6907836905808473E-3,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9674720340874204E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6905641353769722E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.6836409929981171E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3},6.7069081153587843E-3,2020,6.6907836905808473E-3,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},-8.9674720340874204E-4,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},6.6905641353769722E-3,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6836409929981171E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.7069081153587843E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3}]
[2025,1410451.6830262018,1410451.6830262018,2025,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},6.6907836905808187E-3,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-8.9674720340873954E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},-8.97807106143229E-4,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6905641353769878E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.6836409929981102E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3},6.7069081153588216E-3,2025,6.6907836905808187E-3,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},-8.9674720340873954E-4,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-8.97807106143229E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},6.6905641353769878E-3,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6836409929981102E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.7069081153588216E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3}]
[2030,1421070.9239173846,1421070.9239173846,2030,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},6.6907836905808248E-3,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-8.9674720340873358E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},-8.978071061432573E-4,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.6836409929980937E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3},6.7069081153588225E-3,2030,6.6907836905808248E-3,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},-8.9674720340873358E-4,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-8.978071061432573E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6836409929980937E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.7069081153588225E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3}]
[2035,1432201.521735464,1432201.521735464,2035,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-8.9674720340872697E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6905641353769861E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.6836409929980954E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3},6.7069081153588355E-3,2035,6.6907836905808161E-3,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},-8.9674720340872697E-4,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},6.6905641353769861E-3,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6836409929980954E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.7069081153588355E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3}]
[5,1443859.8969810524,1443859.8969810524,2040,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},6.6907836905808291E-3,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-8.9674720340873239E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.6836409929980998E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3},6.7069081153588285E-3,2040,6.6907836905808291E-3,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},-8.9674720340873239E-4,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6836409929980998E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.7069081153588285E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3}]
[2045,{"$f":"E51+G51+I51+K51+M51+O51+Q51","v":1456063.0225211198},1456063.0225211198,2045,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-8.9674720340871905E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.690564135376993E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3},6.7069081153588424E-3,2045,6.6907836905808161E-3,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},-8.9674720340871905E-4,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},6.690564135376993E-3,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.7069081153588424E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3}]
[2050,1468828.4420536994,1468828.4420536994,2050,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},6.6907836905808395E-3,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-8.9674720340872718E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6905641353770025E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3},6.7069081153588476E-3,2050,6.6907836905808395E-3,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},-8.9674720340872718E-4,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},6.6905641353770025E-3,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.7069081153588476E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3}]
[]
[]
[null,"Population",null,"POPULATION CONNECTED TO SANITATION SYSTEM"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
["Year ","Default","Users-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,124590,{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960},2006,124590,{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960}]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},1317503,2007,{"$f":"E34*(1+E11)","v":130434.99999999999},{"$f":"F34*(1+F11)","v":130434.99999999999},865071,865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630,2007,{"$f":"T34*(1+T11)","v":130434.99999999999},130434.99999999999,{"$f":"V34*(1+V11)","v":865071},865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630]
[2008,1335233,1335233,2008,134989.99999999997,134989.99999999997,870673.00000000012,870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995,2008,134989.99999999997,134989.99999999997,870673.00000000012,870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995]
[2009,1351292,1351292,2009,139410.99999999997,139410.99999999997,875111.00000000012,875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811,2009,139410.99999999997,139410.99999999997,875111.00000000012,875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811]
[2010,1366853,1366853,2010,143812.99999999997,143812.99999999997,879156.00000000012,879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900,2010,143812.99999999997,143812.99999999997,879156.00000000012,879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900]
[2011,1350803,1350803,2011,143867.99999999997,143867.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995,2011,143867.99999999997,143867.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995]
[2012,1360772,1360772,2012,147889.99999999997,147889.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995,2012,147889.99999999997,147889.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995]
[2013,1367017,1367017,2013,151847.99999999997,151847.99999999997,861968.00000000012,861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062,2013,151847.99999999997,151847.99999999997,861968.00000000012,861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062]
[2015,1380057.714156297,1380057.714156297,2015,{"$f":"E41*(1+2*E18)","v":159975.85697477852},{"$f":"F41*(1+2*F18)","v":159975.85697477852},855784.26085257751,855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298,2015,{"$f":"T41*(1+2*T18)","v":159975.85697477852},{"$f":"U41*(1+2*U18)","v":159975.85697477852},{"$f":"V41*(1+2*V18)","v":855784.26085257751},855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298]
[2016,1387142.7474549264,1387142.7474549264,2016,{"$f":"E42*(1+E19)","v":164257.31239371269},{"$f":"F42*(1+F19)","v":164257.31239371269},852714.57228201441,852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324,2016,{"$f":"T42*(1+T19)","v":164257.31239371269},164257.31239371269,{"$f":"V42*(1+V19)","v":852714.57228201441},852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324]
[2017,1394524.457371657,1394524.457371657,2017,{"$f":"E43*(1+E20)","v":168653.35298100268},168653.35298100268,849655.89465001528,849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668,2017,168653.35298100268,168653.35298100268,849655.89465001528,849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668]
[2018,1396445.9429459069,1396445.9429459069,2018,{"$f":"E44*(1+E21)","v":169781.77608448974},169781.77608448974,848893.96810262813,848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282,2018,169781.77608448974,169781.77608448974,848893.96810262813,848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282]
[2020,1400327.9130607205,1400327.9130607205,2020,{"$f":"E45*(1+2*E22)","v":172053.72236125765},{"$f":"F45*(1+2*F22)","v":172053.72236125765},847371.48151885497,847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691,2020,{"$f":"T45*(1+2*T22)","v":172053.72236125765},{"$f":"U45*(1+2*U22)","v":172053.72236125765},{"$f":"V45*(1+2*V22)","v":847371.48151885497},847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691]
[2025,1410451.6830262018,1410451.6830262018,2025,{"$f":"E46*(1+5*E23)","v":177809.59355864977},{"$f":"F46*(1+5*F23)","v":177809.59355864977},843572.0914873532,843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921,2025,{"$f":"T46*(1+5*T23)","v":177809.59355864977},177809.59355864977,{"$f":"V46*(1+5*V23)","v":843572.0914873532},843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921]
[2030,1421070.9239173846,1421070.9239173846,2030,183758.02120170486,183758.02120170486,839789.7369177785,839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078,2030,183758.02120170486,183758.02120170486,839789.7369177785,839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078]
[2035,1432201.521735464,1432201.521735464,2035,189905.44705805372,189905.44705805372,836024.34142761666,836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341,2035,189905.44705805372,189905.44705805372,836024.34142761666,836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341]
[2040,1443859.8969810524,1443859.8969810524,2040,196258.52839769615,196258.52839769615,832275.82897683245,832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474,2040,196258.52839769615,196258.52839769615,832275.82897683245,832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474]
[2045,1456063.0225211198,1456063.0225211198,2045,202824.14520239964,202824.14520239964,828544.12386633421,828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597,2045,202824.14520239964,202824.14520239964,828544.12386633421,828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597]
[2050,1468828.4420536994,1468828.4420536994,2050,209609.40761628069,209609.40761628069,824829.15073644486,824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325,2050,209609.40761628069,209609.40761628069,824829.15073644486,824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,"checks",null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960,null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960]
[null,null,null,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630]
[null,null,null,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722]
[null,null,null,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811]
[null,null,null,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900]
[null,null,null,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901]
[null,null,null,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982]
[null,null,null,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062]
[null,null,null,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298]
[null,null,null,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324]
[null,null,null,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668]
[null,null,null,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282]
[null,null,null,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691]
[null,null,null,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921]
[null,null,null,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078]
[null,null,null,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341]
[null,null,null,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474]
[null,null,null,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597]
[null,null,null,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325]
[]
[null,null,null,2006,{"$f":"E34-E55","v":0},{"$f":"F34-F55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S34-S55","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG34-AG55","v":0}]
[null,null,null,2007,0,{"$f":"F35-F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S35-S56","v":2007},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,0,{"$f":"F36-F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S36-S57","v":2008},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,0,{"$f":"F37-F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S37-S58","v":2009},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,0,{"$f":"F38-F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S38-S59","v":2010},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,0,{"$f":"F39-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S39-S60","v":2011},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,0,{"$f":"F40-F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S40-S61","v":2012},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,0,{"$f":"F41-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S41-S62","v":2013},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,0,{"$f":"F42-F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S42-S63","v":2015},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,0,{"$f":"F43-F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S43-S64","v":2016},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,0,{"$f":"F44-F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S44-S65","v":2017},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2018,0,{"$f":"F45-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S45-S66","v":2018},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2020,0,{"$f":"F46-F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S46-S67","v":2020},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2025,0,{"$f":"F47-F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S47-S68","v":2025},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2030,0,{"$f":"F48-F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S48-S69","v":2030},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2035,0,{"$f":"F49-F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S49-S70","v":2035},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2040,0,{"$f":"F50-F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S50-S71","v":2040},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2045,0,{"$f":"F51-F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51-S72","v":2045},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2050,0,{"$f":"F52-F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S52-S73","v":2050},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"6. UD2 Assumptions","index":11,"n_rows":93,"n_cols":33,"rows_kept":93,"cut":false,"hidden":false,"merged":[[3,1,3,2],[3,4,3,17],[3,19,3,32],[4,1,5,2],[4,4,4,17],[4,19,4,32],[5,4,5,5],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,25,5,26],[5,27,5,28],[5,29,5,30],[5,31,5,32],[5,21,5,22],[5,23,5,24],[30,1,31,2],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,19,5,20],[31,29,31,30],[31,31,31,32],[31,16,31,17],[31,19,31,20],[31,21,31,22],[31,23,31,24],[31,25,31,26],[31,27,31,28]]}
["UD2 ASSUMPTIONS",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
["Users can input values in the 'User-specified' columns for different scenarios.  Then, proceed to 'Query' for results."]
[]
[null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCENARIO 1 - INCREASED SEWER CONNECTIONS"]
[null,"Population",null,null,"% POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% POPULATION CONNEECTED TO SANITATION SYSTEMS BELOW"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
[null,"Default","Users-specified",null,"Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","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,"Population","Population"]
["YEAR",null,null,"YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","YEAR","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%","x%"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},1317503,2007,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},4.6913877518259893E-2,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1503891098102659E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1402256175924607E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},6.1425893724170637E-3,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},2.842527696133846E-2,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},0.16919831223628692,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917},-0.62212643678160917,2007,4.6913877518259893E-2,{"$f":"('4. Data'!D5-'4. Data'!D4)/'4. Data'!D4","v":4.6913877518259893E-2},6.1503891098102659E-3,{"$f":"('4. Data'!E5-'4. Data'!E4)/'4. Data'!E4","v":6.1503891098102659E-3},6.1402256175924607E-3,{"$f":"('4. Data'!F5-'4. Data'!F4)/'4. Data'!F4","v":6.1402256175924607E-3},6.1425893724170637E-3,{"$f":"('4. Data'!G5-'4. Data'!G4)/'4. Data'!G4","v":6.1425893724170637E-3},2.842527696133846E-2,{"$f":"('4. Data'!H5-'4. Data'!H4)/'4. Data'!H4","v":2.842527696133846E-2},0.16919831223628692,{"$f":"('4. Data'!I5-'4. Data'!I4)/'4. Data'!I4","v":0.16919831223628692},-0.62212643678160917,{"$f":"('4. Data'!J5-'4. Data'!J4)/'4. Data'!J4","v":-0.62212643678160917}]
[2008,1335233,1335233,2008,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},3.4921608463985891E-2,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4757690409226526E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4812186583404294E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},6.4642111642313647E-3,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.4921873711864317E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.500541320822808E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2},3.4980988593155897E-2,2008,3.4921608463985891E-2,{"$f":"('4. Data'!D6-'4. Data'!D5)/'4. Data'!D5","v":3.4921608463985891E-2},6.4757690409226526E-3,{"$f":"('4. Data'!E6-'4. Data'!E5)/'4. Data'!E5","v":6.4757690409226526E-3},6.4812186583404294E-3,{"$f":"('4. Data'!F6-'4. Data'!F5)/'4. Data'!F5","v":6.4812186583404294E-3},6.4642111642313647E-3,{"$f":"('4. Data'!G6-'4. Data'!G5)/'4. Data'!G5","v":6.4642111642313647E-3},3.4921873711864317E-2,{"$f":"('4. Data'!H6-'4. Data'!H5)/'4. Data'!H5","v":3.4921873711864317E-2},3.500541320822808E-2,{"$f":"('4. Data'!I6-'4. Data'!I5)/'4. Data'!I5","v":3.500541320822808E-2},3.4980988593155897E-2,{"$f":"('4. Data'!J6-'4. Data'!J5)/'4. Data'!J5","v":3.4980988593155897E-2}]
[2009,1351292,1351292,2009,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},3.2750574116601233E-2,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0972064138890263E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.0881316098707399E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},5.1069333868557793E-3,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.2750407587770772E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.277545327754533E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2},3.2696546656869947E-2,2009,3.2750574116601233E-2,{"$f":"('4. Data'!D7-'4. Data'!D6)/'4. Data'!D6","v":3.2750574116601233E-2},5.0972064138890263E-3,{"$f":"('4. Data'!E7-'4. Data'!E6)/'4. Data'!E6","v":5.0972064138890263E-3},5.0881316098707399E-3,{"$f":"('4. Data'!F7-'4. Data'!F6)/'4. Data'!F6","v":5.0881316098707399E-3},5.1069333868557793E-3,{"$f":"('4. Data'!G7-'4. Data'!G6)/'4. Data'!G6","v":5.1069333868557793E-3},3.2750407587770772E-2,{"$f":"('4. Data'!H7-'4. Data'!H6)/'4. Data'!H6","v":3.2750407587770772E-2},3.277545327754533E-2,{"$f":"('4. Data'!I7-'4. Data'!I6)/'4. Data'!I6","v":3.277545327754533E-2},3.2696546656869947E-2,{"$f":"('4. Data'!J7-'4. Data'!J6)/'4. Data'!J6","v":3.2696546656869947E-2}]
[2010,1366853,1366853,2010,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},3.1575700626205967E-2,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6222707747931406E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6297920101013648E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},4.6150432660306186E-3,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1578135445055791E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1510240828269184E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2},3.1661330487371041E-2,2010,3.1575700626205967E-2,{"$f":"('4. Data'!D8-'4. Data'!D7)/'4. Data'!D7","v":3.1575700626205967E-2},4.6222707747931406E-3,{"$f":"('4. Data'!E8-'4. Data'!E7)/'4. Data'!E7","v":4.6222707747931406E-3},4.6297920101013648E-3,{"$f":"('4. Data'!F8-'4. Data'!F7)/'4. Data'!F7","v":4.6297920101013648E-3},4.6150432660306186E-3,{"$f":"('4. Data'!G8-'4. Data'!G7)/'4. Data'!G7","v":4.6150432660306186E-3},3.1578135445055791E-2,{"$f":"('4. Data'!H8-'4. Data'!H7)/'4. Data'!H7","v":3.1578135445055791E-2},3.1510240828269184E-2,{"$f":"('4. Data'!I8-'4. Data'!I7)/'4. Data'!I7","v":3.1510240828269184E-2},3.1661330487371041E-2,{"$f":"('4. Data'!J8-'4. Data'!J7)/'4. Data'!J7","v":3.1661330487371041E-2}]
[2011,1350803,1350803,2011,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},3.8244108668896413E-4,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6021047459154007E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},3.8382740727078773E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},4.363953742090334E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4},3.4482758620689653E-4,2011,3.8244108668896413E-4,{"$f":"('4. Data'!D9-'4. Data'!D8)/'4. Data'!D8","v":3.8244108668896413E-4},-1.6021047459154007E-2,{"$f":"('4. Data'!E9-'4. Data'!E8)/'4. Data'!E8","v":-1.6021047459154007E-2},-1.6024857731382885E-2,{"$f":"('4. Data'!F9-'4. Data'!F8)/'4. Data'!F8","v":-1.6024857731382885E-2},-1.6012191351208092E-2,{"$f":"('4. Data'!G9-'4. Data'!G8)/'4. Data'!G8","v":-1.6012191351208092E-2},3.8382740727078773E-4,{"$f":"('4. Data'!H9-'4. Data'!H8)/'4. Data'!H8","v":3.8382740727078773E-4},4.363953742090334E-4,{"$f":"('4. Data'!I9-'4. Data'!I8)/'4. Data'!I8","v":4.363953742090334E-4},3.4482758620689653E-4,{"$f":"('4. Data'!J9-'4. Data'!J8)/'4. Data'!J8","v":3.4482758620689653E-4}]
[2012,1360772,1360772,2012,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},2.7956182055773347E-2,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},0,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.795383879454676E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7917121046892038E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2},2.7921406411582212E-2,2012,2.7956182055773347E-2,{"$f":"('4. Data'!D10-'4. Data'!D9)/'4. Data'!D9","v":2.7956182055773347E-2},0,{"$f":"('4. Data'!E10-'4. Data'!E9)/'4. Data'!E9","v":0},0,{"$f":"('4. Data'!F10-'4. Data'!F9)/'4. Data'!F9","v":0},0,{"$f":"('4. Data'!G10-'4. Data'!G9)/'4. Data'!G9","v":0},2.795383879454676E-2,{"$f":"('4. Data'!H10-'4. Data'!H9)/'4. Data'!H9","v":2.795383879454676E-2},2.7917121046892038E-2,{"$f":"('4. Data'!I10-'4. Data'!I9)/'4. Data'!I9","v":2.7917121046892038E-2},2.7921406411582212E-2,{"$f":"('4. Data'!J10-'4. Data'!J9)/'4. Data'!J9","v":2.7921406411582212E-2}]
[2013,1367017,1367017,2013,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5869888136349504E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6762256541507917E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6734563971992361E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2},2.6827632461435279E-2,2013,2.6763134762323348E-2,{"$f":"('4. Data'!D11-'4. Data'!D10)/'4. Data'!D10","v":2.6763134762323348E-2},-3.5869888136349504E-3,{"$f":"('4. Data'!E11-'4. Data'!E10)/'4. Data'!E10","v":-3.5869888136349504E-3},-3.5835935282429749E-3,{"$f":"('4. Data'!F11-'4. Data'!F10)/'4. Data'!F10","v":-3.5835935282429749E-3},-3.5912284245729806E-3,{"$f":"('4. Data'!G11-'4. Data'!G10)/'4. Data'!G10","v":-3.5912284245729806E-3},2.6762256541507917E-2,{"$f":"('4. Data'!H11-'4. Data'!H10)/'4. Data'!H10","v":2.6762256541507917E-2},2.6734563971992361E-2,{"$f":"('4. Data'!I11-'4. Data'!I10)/'4. Data'!I10","v":2.6734563971992361E-2},2.6827632461435279E-2,{"$f":"('4. Data'!J11-'4. Data'!J10)/'4. Data'!J10","v":2.6827632461435279E-2}]
[2015,1380057.714156297,1380057.714156297,2015,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},2.6763134762323348E-2,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5869888136349625E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6762256541507878E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6734563971992344E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2},2.6827632461435304E-2,2015,2.6763134762323348E-2,{"$f":"('4. Data'!D12-'4. Data'!D11)/'4. Data'!D11/2","v":2.6763134762323348E-2},-3.5869888136349625E-3,{"$f":"('4. Data'!E12-'4. Data'!E11)/'4. Data'!E11/2","v":-3.5869888136349625E-3},-3.5835935282430434E-3,{"$f":"('4. Data'!F12-'4. Data'!F11)/'4. Data'!F11/2","v":-3.5835935282430434E-3},-3.5912284245729563E-3,{"$f":"('4. Data'!G12-'4. Data'!G11)/'4. Data'!G11/2","v":-3.5912284245729563E-3},2.6762256541507878E-2,{"$f":"('4. Data'!H12-'4. Data'!H11)/'4. Data'!H11/2","v":2.6762256541507878E-2},2.6734563971992344E-2,{"$f":"('4. Data'!I12-'4. Data'!I11)/'4. Data'!I11/2","v":2.6734563971992344E-2},2.6827632461435304E-2,{"$f":"('4. Data'!J12-'4. Data'!J11)/'4. Data'!J11/2","v":2.6827632461435304E-2}]
[2016,1387142.7474549264,1387142.7474549264,2016,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},2.6763134762323403E-2,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5869888136350085E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6762256541508017E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6734563971992194E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2},2.6827632461435411E-2,2016,2.6763134762323403E-2,{"$f":"('4. Data'!D13-'4. Data'!D12)/'4. Data'!D12","v":2.6763134762323403E-2},-3.5869888136350085E-3,{"$f":"('4. Data'!E13-'4. Data'!E12)/'4. Data'!E12","v":-3.5869888136350085E-3},-3.5835935282429762E-3,{"$f":"('4. Data'!F13-'4. Data'!F12)/'4. Data'!F12","v":-3.5835935282429762E-3},-3.5912284245729312E-3,{"$f":"('4. Data'!G13-'4. Data'!G12)/'4. Data'!G12","v":-3.5912284245729312E-3},2.6762256541508017E-2,{"$f":"('4. Data'!H13-'4. Data'!H12)/'4. Data'!H12","v":2.6762256541508017E-2},2.6734563971992194E-2,{"$f":"('4. Data'!I13-'4. Data'!I12)/'4. Data'!I12","v":2.6734563971992194E-2},2.6827632461435411E-2,{"$f":"('4. Data'!J13-'4. Data'!J12)/'4. Data'!J12","v":2.6827632461435411E-2}]
[2017,1394524.457371657,1394524.457371657,2017,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},2.6763134762323396E-2,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5869888136349933E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6762256541508E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6734563971992305E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2},2.6827632461435356E-2,2017,2.6763134762323396E-2,{"$f":"('4. Data'!D14-'4. Data'!D13)/'4. Data'!D13","v":2.6763134762323396E-2},-3.5869888136349933E-3,{"$f":"('4. Data'!E14-'4. Data'!E13)/'4. Data'!E13","v":-3.5869888136349933E-3},-3.5835935282430308E-3,{"$f":"('4. Data'!F14-'4. Data'!F13)/'4. Data'!F13","v":-3.5835935282430308E-3},-3.5912284245729091E-3,{"$f":"('4. Data'!G14-'4. Data'!G13)/'4. Data'!G13","v":-3.5912284245729091E-3},2.6762256541508E-2,{"$f":"('4. Data'!H14-'4. Data'!H13)/'4. Data'!H13","v":2.6762256541508E-2},2.6734563971992305E-2,{"$f":"('4. Data'!I14-'4. Data'!I13)/'4. Data'!I13","v":2.6734563971992305E-2},2.6827632461435356E-2,{"$f":"('4. Data'!J14-'4. Data'!J13)/'4. Data'!J13","v":2.6827632461435356E-2}]
[2018,1396445.9429459069,1396445.9429459069,2018,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},6.6907836905808074E-3,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9674720340873651E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6905641353769149E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.6836409929980278E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3},6.7069081153588259E-3,2018,6.6907836905808074E-3,{"$f":"('4. Data'!D15-'4. Data'!D14)/'4. Data'!D14","v":6.6907836905808074E-3},-8.9674720340873651E-4,{"$f":"('4. Data'!E15-'4. Data'!E14)/'4. Data'!E14","v":-8.9674720340873651E-4},-8.9589838206067857E-4,{"$f":"('4. Data'!F15-'4. Data'!F14)/'4. Data'!F14","v":-8.9589838206067857E-4},-8.9780710614328809E-4,{"$f":"('4. Data'!G15-'4. Data'!G14)/'4. Data'!G14","v":-8.9780710614328809E-4},6.6905641353769149E-3,{"$f":"('4. Data'!H15-'4. Data'!H14)/'4. Data'!H14","v":6.6905641353769149E-3},6.6836409929980278E-3,{"$f":"('4. Data'!I15-'4. Data'!I14)/'4. Data'!I14","v":6.6836409929980278E-3},6.7069081153588259E-3,{"$f":"('4. Data'!J15-'4. Data'!J14)/'4. Data'!J14","v":6.7069081153588259E-3}]
[2020,1400327.9130607205,1400327.9130607205,2020,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},6.6907836905808473E-3,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9674720340874204E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6905641353769722E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.6836409929981171E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3},6.7069081153587843E-3,2020,6.6907836905808473E-3,{"$f":"('4. Data'!D16-'4. Data'!D15)/'4. Data'!D15/2","v":6.6907836905808473E-3},-8.9674720340874204E-4,{"$f":"('4. Data'!E16-'4. Data'!E15)/'4. Data'!E15/2","v":-8.9674720340874204E-4},-8.9589838206079317E-4,{"$f":"('4. Data'!F16-'4. Data'!F15)/'4. Data'!F15/2","v":-8.9589838206079317E-4},-8.9780710614320927E-4,{"$f":"('4. Data'!G16-'4. Data'!G15)/'4. Data'!G15/2","v":-8.9780710614320927E-4},6.6905641353769722E-3,{"$f":"('4. Data'!H16-'4. Data'!H15)/'4. Data'!H15/2","v":6.6905641353769722E-3},6.6836409929981171E-3,{"$f":"('4. Data'!I16-'4. Data'!I15)/'4. Data'!I15/2","v":6.6836409929981171E-3},6.7069081153587843E-3,{"$f":"('4. Data'!J16-'4. Data'!J15)/'4. Data'!J15/2","v":6.7069081153587843E-3}]
[2025,1410451.6830262018,1410451.6830262018,2025,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},6.6907836905808187E-3,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-8.9674720340873954E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},-8.97807106143229E-4,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6905641353769878E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.6836409929981102E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3},6.7069081153588216E-3,2025,6.6907836905808187E-3,{"$f":"('4. Data'!D17-'4. Data'!D16)/'4. Data'!D16/5","v":6.6907836905808187E-3},-8.9674720340873954E-4,{"$f":"('4. Data'!E17-'4. Data'!E16)/'4. Data'!E16/5","v":-8.9674720340873954E-4},-3.5835935282431603E-4,{"$f":"('4. Data'!F17-'4. Data'!F16)/'4. Data'!F16/5","v":-3.5835935282431603E-4},-8.97807106143229E-4,{"$f":"('4. Data'!G17-'4. Data'!G16)/'4. Data'!G16/5","v":-8.97807106143229E-4},6.6905641353769878E-3,{"$f":"('4. Data'!H17-'4. Data'!H16)/'4. Data'!H16/5","v":6.6905641353769878E-3},6.6836409929981102E-3,{"$f":"('4. Data'!I17-'4. Data'!I16)/'4. Data'!I16/5","v":6.6836409929981102E-3},6.7069081153588216E-3,{"$f":"('4. Data'!J17-'4. Data'!J16)/'4. Data'!J16/5","v":6.7069081153588216E-3}]
[2030,1421070.9239173846,1421070.9239173846,2030,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},6.6907836905808248E-3,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-8.9674720340873358E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},-8.978071061432573E-4,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.6836409929980937E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3},6.7069081153588225E-3,2030,6.6907836905808248E-3,{"$f":"('4. Data'!D18-'4. Data'!D17)/'4. Data'!D17/5","v":6.6907836905808248E-3},-8.9674720340873358E-4,{"$f":"('4. Data'!E18-'4. Data'!E17)/'4. Data'!E17/5","v":-8.9674720340873358E-4},-3.5835935282431088E-4,{"$f":"('4. Data'!F18-'4. Data'!F17)/'4. Data'!F17/5","v":-3.5835935282431088E-4},-8.978071061432573E-4,{"$f":"('4. Data'!G18-'4. Data'!G17)/'4. Data'!G17/5","v":-8.978071061432573E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H18-'4. Data'!H17)/'4. Data'!H17/5","v":6.6905641353769835E-3},6.6836409929980937E-3,{"$f":"('4. Data'!I18-'4. Data'!I17)/'4. Data'!I17/5","v":6.6836409929980937E-3},6.7069081153588225E-3,{"$f":"('4. Data'!J18-'4. Data'!J17)/'4. Data'!J17/5","v":6.7069081153588225E-3}]
[2035,1432201.521735464,1432201.521735464,2035,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-8.9674720340872697E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6905641353769861E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.6836409929980954E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3},6.7069081153588355E-3,2035,6.6907836905808161E-3,{"$f":"('4. Data'!D19-'4. Data'!D18)/'4. Data'!D18/5","v":6.6907836905808161E-3},-8.9674720340872697E-4,{"$f":"('4. Data'!E19-'4. Data'!E18)/'4. Data'!E18/5","v":-8.9674720340872697E-4},-3.5835935282432617E-4,{"$f":"('4. Data'!F19-'4. Data'!F18)/'4. Data'!F18/5","v":-3.5835935282432617E-4},-8.9780710614324451E-4,{"$f":"('4. Data'!G19-'4. Data'!G18)/'4. Data'!G18/5","v":-8.9780710614324451E-4},6.6905641353769861E-3,{"$f":"('4. Data'!H19-'4. Data'!H18)/'4. Data'!H18/5","v":6.6905641353769861E-3},6.6836409929980954E-3,{"$f":"('4. Data'!I19-'4. Data'!I18)/'4. Data'!I18/5","v":6.6836409929980954E-3},6.7069081153588355E-3,{"$f":"('4. Data'!J19-'4. Data'!J18)/'4. Data'!J18/5","v":6.7069081153588355E-3}]
[5,1443859.8969810524,1443859.8969810524,2040,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},6.6907836905808291E-3,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-8.9674720340873239E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6905641353769835E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.6836409929980998E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3},6.7069081153588285E-3,2040,6.6907836905808291E-3,{"$f":"('4. Data'!D20-'4. Data'!D19)/'4. Data'!D19/5","v":6.6907836905808291E-3},-8.9674720340873239E-4,{"$f":"('4. Data'!E20-'4. Data'!E19)/'4. Data'!E19/5","v":-8.9674720340873239E-4},-3.5835935282430497E-4,{"$f":"('4. Data'!F20-'4. Data'!F19)/'4. Data'!F19/5","v":-3.5835935282430497E-4},-8.9780710614325665E-4,{"$f":"('4. Data'!G20-'4. Data'!G19)/'4. Data'!G19/5","v":-8.9780710614325665E-4},6.6905641353769835E-3,{"$f":"('4. Data'!H20-'4. Data'!H19)/'4. Data'!H19/5","v":6.6905641353769835E-3},6.6836409929980998E-3,{"$f":"('4. Data'!I20-'4. Data'!I19)/'4. Data'!I19/5","v":6.6836409929980998E-3},6.7069081153588285E-3,{"$f":"('4. Data'!J20-'4. Data'!J19)/'4. Data'!J19/5","v":6.7069081153588285E-3}]
[2045,{"$f":"E51+G51+I51+K51+M51+O51+Q51","v":1456063.0225211198},1456063.0225211198,2045,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},6.6907836905808161E-3,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-8.9674720340871905E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.690564135376993E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3},6.7069081153588424E-3,2045,6.6907836905808161E-3,{"$f":"('4. Data'!D21-'4. Data'!D20)/'4. Data'!D20/5","v":6.6907836905808161E-3},-8.9674720340871905E-4,{"$f":"('4. Data'!E21-'4. Data'!E20)/'4. Data'!E20/5","v":-8.9674720340871905E-4},-3.5835935282432725E-4,{"$f":"('4. Data'!F21-'4. Data'!F20)/'4. Data'!F20/5","v":-3.5835935282432725E-4},-8.9780710614323876E-4,{"$f":"('4. Data'!G21-'4. Data'!G20)/'4. Data'!G20/5","v":-8.9780710614323876E-4},6.690564135376993E-3,{"$f":"('4. Data'!H21-'4. Data'!H20)/'4. Data'!H20/5","v":6.690564135376993E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I21-'4. Data'!I20)/'4. Data'!I20/5","v":6.6836409929980894E-3},6.7069081153588424E-3,{"$f":"('4. Data'!J21-'4. Data'!J20)/'4. Data'!J20/5","v":6.7069081153588424E-3}]
[2050,1468828.4420536994,1468828.4420536994,2050,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},6.6907836905808395E-3,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-8.9674720340872718E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6905641353770025E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.6836409929980894E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3},6.7069081153588476E-3,2050,6.6907836905808395E-3,{"$f":"('4. Data'!D22-'4. Data'!D21)/'4. Data'!D21/5","v":6.6907836905808395E-3},-8.9674720340872718E-4,{"$f":"('4. Data'!E22-'4. Data'!E21)/'4. Data'!E21/5","v":-8.9674720340872718E-4},-3.5835935282429895E-4,{"$f":"('4. Data'!F22-'4. Data'!F21)/'4. Data'!F21/5","v":-3.5835935282429895E-4},-8.9780710614325318E-4,{"$f":"('4. Data'!G22-'4. Data'!G21)/'4. Data'!G21/5","v":-8.9780710614325318E-4},6.6905641353770025E-3,{"$f":"('4. Data'!H22-'4. Data'!H21)/'4. Data'!H21/5","v":6.6905641353770025E-3},6.6836409929980894E-3,{"$f":"('4. Data'!I22-'4. Data'!I21)/'4. Data'!I21/5","v":6.6836409929980894E-3},6.7069081153588476E-3,{"$f":"('4. Data'!J22-'4. Data'!J21)/'4. Data'!J21/5","v":6.7069081153588476E-3}]
[]
[]
[null,"Population",null,"POPULATION CONNECTED TO SANITATION SYSTEM"]
[null,null,null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie",null,null,"Sewered Plaines Wilhems",null,"Absorption pit",null,"Septic tank",null,"Pit latrine",null,"Sewered PL and Pte aux Sables",null,"5 CHA estates",null,"Grand Baie"]
["Year ","Default","Users-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Year","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified","Default","User-specified"]
[2006,{"$f":"E34+G34+I34+K34+M34+O34+Q34","v":1303680},{"$f":"F34+H34+J34+L34+N34+P34+R34","v":1303680},2006,124590,{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960},2006,124590,{"$f":"'4. Data'!$D$4","v":124590},859783,{"$f":"'4. Data'!$E$4","v":859783},84036,{"$f":"'4. Data'!$F$4","v":84036},44281,{"$f":"'4. Data'!$G$4","v":44281},176920,{"$f":"'4. Data'!$H$4","v":176920},7110,{"$f":"'4. Data'!$I$4","v":7110},6960,{"$f":"'4. Data'!$J$4","v":6960}]
[2007,{"$f":"E35+G35+I35+K35+M35+O35+Q35","v":1317503},1317503,2007,{"$f":"E34*(1+E11)","v":130434.99999999999},{"$f":"F34*(1+F11)","v":130434.99999999999},865071,865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630,2007,{"$f":"T34*(1+T11)","v":130434.99999999999},130434.99999999999,{"$f":"V34*(1+V11)","v":865071},865071,84552,84552,44552.999999999993,44552.999999999993,181949,181949,8313,8313,2630,2630]
[2008,1335233,1335233,2008,134989.99999999997,134989.99999999997,870673.00000000012,870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995,2008,134989.99999999997,134989.99999999997,870673.00000000012,870673.00000000012,85100,85100,44841,44841,188303,188303,8604,8604,2721.9999999999995,2721.9999999999995]
[2009,1351292,1351292,2009,139410.99999999997,139410.99999999997,875111.00000000012,875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811,2009,139410.99999999997,139410.99999999997,875111.00000000012,875111.00000000012,85533,85533,45070.000000000007,45070.000000000007,194470,194470,8886,8886,2811,2811]
[2010,1366853,1366853,2010,143812.99999999997,143812.99999999997,879156.00000000012,879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900,2010,143812.99999999997,143812.99999999997,879156.00000000012,879156.00000000012,85928.999999999985,85928.999999999985,45278.000000000007,45278.000000000007,200611,200611,9166,9166,2900,2900]
[2011,1350803,1350803,2011,143867.99999999997,143867.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995,2011,143867.99999999997,143867.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,200688,200688,9170,9170,2900.9999999999995,2900.9999999999995]
[2012,1360772,1360772,2012,147889.99999999997,147889.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995,2012,147889.99999999997,147889.99999999997,865071.00000000012,865071.00000000012,84551.999999999985,84551.999999999985,44553.000000000007,44553.000000000007,206298,206298,9426,9426,2981.9999999999995,2981.9999999999995]
[2013,1367017,1367017,2013,151847.99999999997,151847.99999999997,861968.00000000012,861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062,2013,151847.99999999997,151847.99999999997,861968.00000000012,861968.00000000012,84248.999999999985,84248.999999999985,44393.000000000007,44393.000000000007,211819.00000000003,211819.00000000003,9677.9999999999982,9677.9999999999982,3062,3062]
[2015,1380057.714156297,1380057.714156297,2015,{"$f":"E41*(1+2*E18)","v":159975.85697477852},{"$f":"F41*(1+2*F18)","v":159975.85697477852},855784.26085257751,855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298,2015,{"$f":"T41*(1+2*T18)","v":159975.85697477852},{"$f":"U41*(1+2*U18)","v":159975.85697477852},{"$f":"V41*(1+2*V18)","v":855784.26085257751},855784.26085257751,83645.171657678089,83645.171657678089,44074.149193095873,44074.149193095873,223156.50883673134,223156.50883673134,10195.474220241882,10195.474220241882,3226.2924211938298,3226.2924211938298]
[2016,1387142.7474549264,1387142.7474549264,2016,{"$f":"E42*(1+E19)","v":164257.31239371269},{"$f":"F42*(1+F19)","v":164257.31239371269},852714.57228201441,852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324,2016,{"$f":"T42*(1+T19)","v":164257.31239371269},164257.31239371269,{"$f":"V42*(1+V19)","v":852714.57228201441},852714.57228201441,83345.421361856861,83345.421361856861,43915.868855724759,43915.868855724759,229128.68057512725,229128.68057512725,10468.045778007736,10468.045778007736,3312.8462084827324,3312.8462084827324]
[2017,1394524.457371657,1394524.457371657,2017,{"$f":"E43*(1+E20)","v":168653.35298100268},168653.35298100268,849655.89465001528,849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668,2017,168653.35298100268,168653.35298100268,849655.89465001528,849655.89465001528,83046.745249255822,83046.745249255822,43758.156939200264,43758.156939200264,235260.68110569604,235260.68110569604,10747.904417521628,10747.904417521628,3401.7220289651668,3401.7220289651668]
[2018,1396445.9429459069,1396445.9429459069,2018,{"$f":"E44*(1+E21)","v":169781.77608448974},169781.77608448974,848893.96810262813,848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282,2018,169781.77608448974,169781.77608448974,848893.96810262813,848893.96810262813,82972.343804551609,82972.343804551609,43718.870554948517,43718.870554948517,236834.70778116616,236834.70778116616,10819.7395520754,10819.7395520754,3424.5370660474282,3424.5370660474282]
[2020,1400327.9130607205,1400327.9130607205,2020,{"$f":"E45*(1+2*E22)","v":172053.72236125765},{"$f":"F45*(1+2*F22)","v":172053.72236125765},847371.48151885497,847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691,2020,{"$f":"T45*(1+2*T22)","v":172053.72236125765},{"$f":"U45*(1+2*U22)","v":172053.72236125765},{"$f":"V45*(1+2*V22)","v":847371.48151885497},847371.48151885497,82823.674227411029,82823.674227411029,43640.368329634941,43640.368329634941,240003.82338495247,240003.82338495247,10964.370061683028,10964.370061683028,3470.4731769266691,3470.4731769266691]
[2025,1410451.6830262018,1410451.6830262018,2025,{"$f":"E46*(1+5*E23)","v":177809.59355864977},{"$f":"F46*(1+5*F23)","v":177809.59355864977},843572.0914873532,843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921,2025,{"$f":"T46*(1+5*T23)","v":177809.59355864977},177809.59355864977,{"$f":"V46*(1+5*V23)","v":843572.0914873532},843572.0914873532,82675.271035937694,82675.271035937694,43444.46516562967,43444.46516562967,248032.62825041605,248032.62825041605,11330.779627716358,11330.779627716358,3586.8539004989921,3586.8539004989921]
[2030,1421070.9239173846,1421070.9239173846,2030,183758.02120170486,183758.02120170486,839789.7369177785,839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078,2030,183758.02120170486,183758.02120170486,839789.7369177785,839789.7369177785,82527.133752822629,82527.133752822629,43249.441417888193,43249.441417888193,256330.01928529367,256330.01928529367,11709.433943728522,11709.433943728522,3707.1373981683078,3707.1373981683078]
[2035,1432201.521735464,1432201.521735464,2035,189905.44705805372,189905.44705805372,836024.34142761666,836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341,2035,189905.44705805372,189905.44705805372,836024.34142761666,836024.34142761666,82379.261901612088,82379.261901612088,43055.293138679663,43055.293138679663,264904.98145454709,264904.98145454709,12100.742207284058,12100.742207284058,3831.4545476709341,3831.4545476709341]
[2040,1443859.8969810524,1443859.8969810524,2040,196258.52839769615,196258.52839769615,832275.82897683245,832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474,2040,196258.52839769615,196258.52839769615,832275.82897683245,832275.82897683245,82231.65500670606,82231.65500670606,42862.016397994725,42862.016397994725,273766.80029555957,273766.80029555957,12505.127290595588,12505.127290595588,3959.9406156679474,3959.9406156679474]
[2045,1456063.0225211198,1456063.0225211198,2045,202824.14520239964,202824.14520239964,828544.12386633421,828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597,2045,202824.14520239964,202824.14520239964,828544.12386633421,828544.12386633421,82084.312593356677,82084.312593356677,42669.607283465986,42669.607283465986,282925.0719731315,282925.0719731315,12923.026197506008,12923.026197506008,4092.7354049257597,4092.7354049257597]
[2050,1468828.4420536994,1468828.4420536994,2050,209609.40761628069,209609.40761628069,824829.15073644486,824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325,2050,209609.40761628069,209609.40761628069,824829.15073644486,824829.15073644486,81937.234187666763,81937.234187666763,42478.061900288798,42478.061900288798,292389.71367084346,292389.71367084346,13354.890535742205,13354.890535742205,4229.983406432325,4229.983406432325]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,"checks",null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960,null,124590,124590,859783,859783,84036,84036,44281,44281,176920,176920,7110,7110,6960,6960]
[null,null,null,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630,null,130435,130435,865071,865071,84552,84552,44553,44553,181949,181949,8313,8313,2630,2630]
[null,null,null,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722,null,134990,134990,870673,870673,85100,85100,44841,44841,188303,188303,8604,8604,2722,2722]
[null,null,null,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811,null,139411,139411,875111,875111,85533,85533,45070,45070,194470,194470,8886,8886,2811,2811]
[null,null,null,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900,null,143813,143813,879156,879156,85929,85929,45278,45278,200611,200611,9166,9166,2900,2900]
[null,null,null,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901,null,143868,143868,865071,865071,84552,84552,44553,44553,200688,200688,9170,9170,2901,2901]
[null,null,null,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982,null,147890,147890,865071,865071,84552,84552,44553,44553,206298,206298,9426,9426,2982,2982]
[null,null,null,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062,null,151848,151848,861968,861968,84249,84249,44393,44393,211819,211819,9678,9678,3062,3062]
[null,null,null,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298,null,159975.85697477855,159975.85697477855,855784.2608525774,855784.2608525774,83645.171657678104,83645.171657678104,44074.149193095865,44074.149193095865,223156.50883673131,223156.50883673131,10195.474220241884,10195.474220241884,3226.2924211938298,3226.2924211938298]
[null,null,null,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324,null,164257.31239371272,164257.31239371272,852714.5722820143,852714.5722820143,83345.421361856876,83345.421361856876,43915.868855724751,43915.868855724751,229128.68057512722,229128.68057512722,10468.045778007738,10468.045778007738,3312.8462084827324,3312.8462084827324]
[null,null,null,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668,null,168653.35298100271,168653.35298100271,849655.89465001517,849655.89465001517,83046.745249255837,83046.745249255837,43758.156939200257,43758.156939200257,235260.68110569601,235260.68110569601,10747.90441752163,10747.90441752163,3401.7220289651668,3401.7220289651668]
[null,null,null,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282,null,169781.77608448977,169781.77608448977,848893.96810262802,848893.96810262802,82972.343804551623,82972.343804551623,43718.870554948509,43718.870554948509,236834.70778116613,236834.70778116613,10819.739552075402,10819.739552075402,3424.5370660474282,3424.5370660474282]
[null,null,null,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691,null,172053.72236125768,172053.72236125768,847371.48151885485,847371.48151885485,82823.674227411044,82823.674227411044,43640.368329634934,43640.368329634934,240003.82338495244,240003.82338495244,10964.37006168303,10964.37006168303,3470.4731769266691,3470.4731769266691]
[null,null,null,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921,null,177809.59355864979,177809.59355864979,843572.09148735309,843572.09148735309,82675.271035937709,82675.271035937709,43444.465165629663,43444.465165629663,248032.62825041602,248032.62825041602,11330.77962771636,11330.77962771636,3586.8539004989921,3586.8539004989921]
[null,null,null,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078,null,183758.02120170489,183758.02120170489,839789.73691777838,839789.73691777838,82527.133752822643,82527.133752822643,43249.441417888185,43249.441417888185,256330.01928529365,256330.01928529365,11709.433943728523,11709.433943728523,3707.1373981683078,3707.1373981683078]
[null,null,null,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341,null,189905.44705805375,189905.44705805375,836024.34142761654,836024.34142761654,82379.261901612103,82379.261901612103,43055.293138679655,43055.293138679655,264904.98145454703,264904.98145454703,12100.74220728406,12100.74220728406,3831.4545476709341,3831.4545476709341]
[null,null,null,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474,null,196258.52839769618,196258.52839769618,832275.82897683233,832275.82897683233,82231.655006706074,82231.655006706074,42862.016397994717,42862.016397994717,273766.80029555951,273766.80029555951,12505.12729059559,12505.12729059559,3959.9406156679474,3959.9406156679474]
[null,null,null,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597,null,202824.14520239967,202824.14520239967,828544.12386633409,828544.12386633409,82084.312593356692,82084.312593356692,42669.607283465979,42669.607283465979,282925.07197313145,282925.07197313145,12923.026197506009,12923.026197506009,4092.7354049257597,4092.7354049257597]
[null,null,null,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325,null,209609.40761628075,209609.40761628075,824829.15073644475,824829.15073644475,81937.234187666778,81937.234187666778,42478.061900288791,42478.061900288791,292389.7136708434,292389.7136708434,13354.890535742206,13354.890535742206,4229.983406432325,4229.983406432325]
[]
[null,null,null,2006,{"$f":"E34-E55","v":0},{"$f":"F34-F55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S34-S55","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG34-AG55","v":0}]
[null,null,null,2007,0,{"$f":"F35-F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S35-S56","v":2007},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,0,{"$f":"F36-F57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S36-S57","v":2008},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,0,{"$f":"F37-F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S37-S58","v":2009},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,0,{"$f":"F38-F59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S38-S59","v":2010},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,0,{"$f":"F39-F60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S39-S60","v":2011},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,0,{"$f":"F40-F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S40-S61","v":2012},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,0,{"$f":"F41-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S41-S62","v":2013},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,0,{"$f":"F42-F63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S42-S63","v":2015},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,0,{"$f":"F43-F64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S43-S64","v":2016},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,0,{"$f":"F44-F65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S44-S65","v":2017},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2018,0,{"$f":"F45-F66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S45-S66","v":2018},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2020,0,{"$f":"F46-F67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S46-S67","v":2020},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2025,0,{"$f":"F47-F68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S47-S68","v":2025},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2030,0,{"$f":"F48-F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S48-S69","v":2030},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2035,0,{"$f":"F49-F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S49-S70","v":2035},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2040,0,{"$f":"F50-F71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S50-S71","v":2040},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2045,0,{"$f":"F51-F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S51-S72","v":2045},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2050,0,{"$f":"F52-F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S52-S73","v":2050},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"7. Calculations","index":12,"n_rows":1,"n_cols":9,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Calculations",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Liquid Wastes v17.1"]

{"sheet":"ChartPlotLegend","index":13,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Time Series Plot",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Liquid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 13:BAU","TNC 25:SC1","Sparkline"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,null,2006,146.37086879589799,146.37086879589799]
[null,null,null,null,null,null,"TNC 13:","BAU","  Total GHG CO2 e",null,null,null,null,null,2007,152.86237133134702,152.86237133134702]
[null,null,null,null,null,null,"TNC 25:","SC1","  Total GHG CO2 e",null,null,null,null,null,2008,165.06606827903249,165.06606827903249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,195.15238833455052,195.15238833455052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,164.28041009034905,164.28041009034905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,159.72392692022001,159.72392692022001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,160.04361411587251,160.04361411587251]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,null,2013,161.249521702897,161.249521702897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,163.21538393772425,136.67365307259047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,164.25845649407964,132.22795422899785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,165.3390803496917,127.71959475343863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,165.62778880997857,122.59030749658062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,166.18516654280245,112.23382147551037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,167.52567545024712,87.211208456904586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,168.78482486430931,60.257320094372908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,169.84583774970147,51.862022244129435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,170.70041716212091,48.91748400066335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,171.50603863543674,45.814622839893865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,172.2871613778733,41.729478034058872]

{"sheet":"RadarPlot","index":14,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Radar Plot",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ","Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Liquid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 13:BAU","TNC 25:SC1"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,146.37086879589799,146.37086879589799]
[null,null,null,null,null,null,"TNC 13:","BAU","  Total GHG CO2 e",null,null,null,null,2007,152.86237133134702,152.86237133134702]
[null,null,null,null,null,null,"TNC 25:","SC1","  Total GHG CO2 e",null,null,null,null,2008,165.06606827903249,165.06606827903249]
[null,null,null,null,null,null,"Ratio = ","(TNC 25:/TNC 13:)",null,null,null,null,null,2009,195.15238833455052,195.15238833455052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,164.28041009034905,164.28041009034905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,159.72392692022001,159.72392692022001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,160.04361411587251,160.04361411587251]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,161.249521702897,161.249521702897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,163.21538393772425,136.67365307259047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,164.25845649407964,132.22795422899785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,165.3390803496917,127.71959475343863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,165.62778880997857,122.59030749658062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,166.18516654280245,112.23382147551037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,167.52567545024712,87.211208456904586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,168.78482486430931,60.257320094372908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,169.84583774970147,51.862022244129435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,170.70041716212091,48.91748400066335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,171.50603863543674,45.814622839893865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,172.2871613778733,41.729478034058872]

{"sheet":"DiffPlot","index":15,"n_rows":21,"n_cols":16,"rows_kept":21,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["Percentage Change",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,"XLMT-Liquid Wastes v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 13:BAU","TNC 25:SC1"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,146.37086879589799,146.37086879589799]
[null,null,null,null,null,null,"TNC 13:","BAU","  Total GHG CO2 e",null,null,null,null,2007,152.86237133134702,152.86237133134702]
[null,null,null,null,null,null,"TNC 25:","SC1","  Total GHG CO2 e",null,null,null,null,2008,165.06606827903249,165.06606827903249]
[null,null,null,null,null,null,"% Change = ","(TNC 25:-TNC 13:) x 100/TNC 13:",null,null,null,null,null,2009,195.15238833455052,195.15238833455052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,164.28041009034905,164.28041009034905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,159.72392692022001,159.72392692022001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,160.04361411587251,160.04361411587251]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,161.249521702897,161.249521702897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,163.21538393772425,136.67365307259047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,164.25845649407964,132.22795422899785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,165.3390803496917,127.71959475343863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,165.62778880997857,122.59030749658062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,166.18516654280245,112.23382147551037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,167.52567545024712,87.211208456904586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,168.78482486430931,60.257320094372908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,169.84583774970147,51.862022244129435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,170.70041716212091,48.91748400066335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,171.50603863543674,45.814622839893865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,172.2871613778733,41.729478034058872]

{"sheet":"Report","index":16,"n_rows":10,"n_cols":14,"rows_kept":10,"cut":false,"hidden":false,"merged":[[3,2,3,13],[6,2,6,13],[9,2,19,14]]}
["Report",null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Liquid Wastes v17.1"]
[]
[]
[null,"User Name:","RB"]
[]
[]
[null,"Project Code:","Proj"]
[]
[]
[null,"Project Detail:","TNC"]

{"sheet":"ALL TNC PLOTS","index":17,"n_rows":41,"n_cols":30,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Year","Population"," Sewered Plaines Wilhems Population"," Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e"," Sewered Plaines Wilhems Population","Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e",null,null,"  Total GHG CO2 e","  Total GHG CO2 e"]
["TNC","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",null,null,"BAU","SC1"]
[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]
[2006,{"$f":"'6. TNC Assumptions'!B10","v":1303680},{"$f":"'6. TNC Assumptions'!E34","v":124590},{"$f":"'6. TNC Assumptions'!G34","v":859783},{"$f":"'6. TNC Assumptions'!I34","v":84036},{"$f":"'6. TNC Assumptions'!K34","v":44281},{"$f":"'6. TNC Assumptions'!M34","v":176920},{"$f":"'6. TNC Assumptions'!O34","v":7110},{"$f":"'6. TNC Assumptions'!Q34","v":6960},{"$f":"'TNC BAU'!AA5","v":5.0556434479499996},{"$f":"'TNC BAU'!AB5","v":126.39108619874999},{"$f":"'TNC BAU'!AC5","v":6.7046250326000006E-2},{"$f":"'TNC BAU'!AD5","v":19.979782597148002},{"$f":"'TNC BAU'!AE5","v":146.37086879589799},{"$f":"'6. TNC Assumptions'!T34","v":124590},{"$f":"'6. TNC Assumptions'!V34","v":859783},{"$f":"'6. TNC Assumptions'!X34","v":84036},{"$f":"'6. TNC Assumptions'!Z34","v":44281},{"$f":"'6. TNC Assumptions'!AB34","v":176920},{"$f":"'6. TNC Assumptions'!AD34","v":7110},{"$f":"'6. TNC Assumptions'!AF34","v":6960},{"$f":"'TNC SC1'!AB5","v":5.0556434479499996},{"$f":"'TNC SC1'!AC5","v":126.39108619874999},{"$f":"'TNC SC1'!AD5","v":6.7046250326000006E-2},{"$f":"'TNC SC1'!AE5","v":19.979782597148002},{"$f":"'TNC SC1'!AF5","v":146.37086879589799},null,2006,{"$f":"N4","v":146.37086879589799},{"$f":"Z4","v":146.37086879589799}]
[2007,{"$f":"'6. TNC Assumptions'!B11","v":1317503},{"$f":"'6. TNC Assumptions'!E35","v":130435},{"$f":"'6. TNC Assumptions'!G35","v":865071},{"$f":"'6. TNC Assumptions'!I35","v":84552},{"$f":"'6. TNC Assumptions'!K35","v":44552.999999999993},{"$f":"'6. TNC Assumptions'!M35","v":181949},{"$f":"'6. TNC Assumptions'!O35","v":8313},{"$f":"'6. TNC Assumptions'!Q35","v":2630},{"$f":"'TNC BAU'!AA6","v":5.2423434567630007},{"$f":"'TNC BAU'!AB6","v":131.05858641907503},{"$f":"'TNC BAU'!AC6","v":7.3167063463999996E-2},{"$f":"'TNC BAU'!AD6","v":21.803784912272},{"$f":"'TNC BAU'!AE6","v":152.86237133134702},{"$f":"'6. TNC Assumptions'!T35","v":130434.99999999999},{"$f":"'6. TNC Assumptions'!V35","v":865071},{"$f":"'6. TNC Assumptions'!X35","v":84552},{"$f":"'6. TNC Assumptions'!Z35","v":44552.999999999993},{"$f":"'6. TNC Assumptions'!AB35","v":181949},{"$f":"'6. TNC Assumptions'!AD35","v":8313},{"$f":"'6. TNC Assumptions'!AF35","v":2630},{"$f":"'TNC SC1'!AB6","v":5.2423434567630007},{"$f":"'TNC SC1'!AC6","v":131.05858641907503},{"$f":"'TNC SC1'!AD6","v":7.3167063463999996E-2},{"$f":"'TNC SC1'!AE6","v":21.803784912272},{"$f":"'TNC SC1'!AF6","v":152.86237133134702},null,2007,152.86237133134702,152.86237133134702]
[2008,{"$f":"'6. TNC Assumptions'!B12","v":1335233},{"$f":"'6. TNC Assumptions'!E36","v":134990},{"$f":"'6. TNC Assumptions'!G36","v":870673.00000000012},{"$f":"'6. TNC Assumptions'!I36","v":85100},{"$f":"'6. TNC Assumptions'!K36","v":44841},{"$f":"'6. TNC Assumptions'!M36","v":188303},{"$f":"'6. TNC Assumptions'!O36","v":8604},{"$f":"'6. TNC Assumptions'!Q36","v":2721.9999999999995},{"$f":"'TNC BAU'!AA7","v":5.7904373511004996},{"$f":"'TNC BAU'!AB7","v":144.76093377751249},{"$f":"'TNC BAU'!AC7","v":6.8138035239999992E-2},{"$f":"'TNC BAU'!AD7","v":20.305134501519998},{"$f":"'TNC BAU'!AE7","v":165.06606827903249},{"$f":"'6. TNC Assumptions'!T36","v":134989.99999999997},{"$f":"'6. TNC Assumptions'!V36","v":870673.00000000012},{"$f":"'6. TNC Assumptions'!X36","v":85100},{"$f":"'6. TNC Assumptions'!Z36","v":44841},{"$f":"'6. TNC Assumptions'!AB36","v":188303},{"$f":"'6. TNC Assumptions'!AD36","v":8604},{"$f":"'6. TNC Assumptions'!AF36","v":2721.9999999999995},{"$f":"'TNC SC1'!AB7","v":5.7904373511004996},{"$f":"'TNC SC1'!AC7","v":144.76093377751249},{"$f":"'TNC SC1'!AD7","v":6.8138035239999992E-2},{"$f":"'TNC SC1'!AE7","v":20.305134501519998},{"$f":"'TNC SC1'!AF7","v":165.06606827903249},null,2008,165.06606827903249,165.06606827903249]
[2009,{"$f":"'6. TNC Assumptions'!B13","v":1351292},{"$f":"'6. TNC Assumptions'!E37","v":139411},{"$f":"'6. TNC Assumptions'!G37","v":875111.00000000012},{"$f":"'6. TNC Assumptions'!I37","v":85533},{"$f":"'6. TNC Assumptions'!K37","v":45070.000000000007},{"$f":"'6. TNC Assumptions'!M37","v":194470},{"$f":"'6. TNC Assumptions'!O37","v":8886},{"$f":"'6. TNC Assumptions'!Q37","v":2811},{"$f":"'TNC BAU'!AA8","v":6.9443162439305013},{"$f":"'TNC BAU'!AB8","v":173.60790609826253},{"$f":"'TNC BAU'!AC8","v":7.2296920256E-2},{"$f":"'TNC BAU'!AD8","v":21.544482236288001},{"$f":"'TNC BAU'!AE8","v":195.15238833455052},{"$f":"'6. TNC Assumptions'!T37","v":139410.99999999997},{"$f":"'6. TNC Assumptions'!V37","v":875111.00000000012},{"$f":"'6. TNC Assumptions'!X37","v":85533},{"$f":"'6. TNC Assumptions'!Z37","v":45070.000000000007},{"$f":"'6. TNC Assumptions'!AB37","v":194470},{"$f":"'6. TNC Assumptions'!AD37","v":8886},{"$f":"'6. TNC Assumptions'!AF37","v":2811},{"$f":"'TNC SC1'!AB8","v":6.9443162439305013},{"$f":"'TNC SC1'!AC8","v":173.60790609826253},{"$f":"'TNC SC1'!AD8","v":7.2296920256E-2},{"$f":"'TNC SC1'!AE8","v":21.544482236288001},{"$f":"'TNC SC1'!AF8","v":195.15238833455052},null,2009,195.15238833455052,195.15238833455052]
[2010,{"$f":"'6. TNC Assumptions'!B14","v":1366853},{"$f":"'6. TNC Assumptions'!E38","v":143813},{"$f":"'6. TNC Assumptions'!G38","v":879156.00000000012},{"$f":"'6. TNC Assumptions'!I38","v":85928.999999999985},{"$f":"'6. TNC Assumptions'!K38","v":45278.000000000007},{"$f":"'6. TNC Assumptions'!M38","v":200611},{"$f":"'6. TNC Assumptions'!O38","v":9166},{"$f":"'6. TNC Assumptions'!Q38","v":2900},{"$f":"'TNC BAU'!AA9","v":5.705396662901002},{"$f":"'TNC BAU'!AB9","v":142.63491657252504},{"$f":"'TNC BAU'!AC9","v":7.2635884287999997E-2},{"$f":"'TNC BAU'!AD9","v":21.645493517824001},{"$f":"'TNC BAU'!AE9","v":164.28041009034905},{"$f":"'6. TNC Assumptions'!T38","v":143812.99999999997},{"$f":"'6. TNC Assumptions'!V38","v":879156.00000000012},{"$f":"'6. TNC Assumptions'!X38","v":85928.999999999985},{"$f":"'6. TNC Assumptions'!Z38","v":45278.000000000007},{"$f":"'6. TNC Assumptions'!AB38","v":200611},{"$f":"'6. TNC Assumptions'!AD38","v":9166},{"$f":"'6. TNC Assumptions'!AF38","v":2900},{"$f":"'TNC SC1'!AB9","v":5.705396662901002},{"$f":"'TNC SC1'!AC9","v":142.63491657252504},{"$f":"'TNC SC1'!AD9","v":7.2635884287999997E-2},{"$f":"'TNC SC1'!AE9","v":21.645493517824001},{"$f":"'TNC SC1'!AF9","v":164.28041009034905},null,2010,164.28041009034905,164.28041009034905]
[2011,{"$f":"'6. TNC Assumptions'!B15","v":1350803},{"$f":"'6. TNC Assumptions'!E39","v":143868},{"$f":"'6. TNC Assumptions'!G39","v":865071.00000000012},{"$f":"'6. TNC Assumptions'!I39","v":84551.999999999985},{"$f":"'6. TNC Assumptions'!K39","v":44553.000000000007},{"$f":"'6. TNC Assumptions'!M39","v":200688},{"$f":"'6. TNC Assumptions'!O39","v":9170},{"$f":"'6. TNC Assumptions'!Q39","v":2900.9999999999995},{"$f":"'TNC BAU'!AA10","v":5.536862855492001},{"$f":"'TNC BAU'!AB10","v":138.42157138730002},{"$f":"'TNC BAU'!AC10","v":7.1484414539999999E-2},{"$f":"'TNC BAU'!AD10","v":21.30235553292},{"$f":"'TNC BAU'!AE10","v":159.72392692022001},{"$f":"'6. TNC Assumptions'!T39","v":143867.99999999997},{"$f":"'6. TNC Assumptions'!V39","v":865071.00000000012},{"$f":"'6. TNC Assumptions'!X39","v":84551.999999999985},{"$f":"'6. TNC Assumptions'!Z39","v":44553.000000000007},{"$f":"'6. TNC Assumptions'!AB39","v":200688},{"$f":"'6. TNC Assumptions'!AD39","v":9170},{"$f":"'6. TNC Assumptions'!AF39","v":2900.9999999999995},{"$f":"'TNC SC1'!AB10","v":5.536862855492001},{"$f":"'TNC SC1'!AC10","v":138.42157138730002},{"$f":"'TNC SC1'!AD10","v":7.1484414539999999E-2},{"$f":"'TNC SC1'!AE10","v":21.30235553292},{"$f":"'TNC SC1'!AF10","v":159.72392692022001},null,2011,159.72392692022001,159.72392692022001]
[2012,{"$f":"'6. TNC Assumptions'!B16","v":1360772},{"$f":"'6. TNC Assumptions'!E40","v":147890},{"$f":"'6. TNC Assumptions'!G40","v":865071.00000000012},{"$f":"'6. TNC Assumptions'!I40","v":84551.999999999985},{"$f":"'6. TNC Assumptions'!K40","v":44553.000000000007},{"$f":"'6. TNC Assumptions'!M40","v":206298},{"$f":"'6. TNC Assumptions'!O40","v":9426},{"$f":"'6. TNC Assumptions'!Q40","v":2981.9999999999995},{"$f":"'TNC BAU'!AA11","v":5.5398823583045012},{"$f":"'TNC BAU'!AB11","v":138.49705895761252},{"$f":"'TNC BAU'!AC11","v":7.2303876369999978E-2},{"$f":"'TNC BAU'!AD11","v":21.546555158259995},{"$f":"'TNC BAU'!AE11","v":160.04361411587251},{"$f":"'6. TNC Assumptions'!T40","v":147889.99999999997},{"$f":"'6. TNC Assumptions'!V40","v":865071.00000000012},{"$f":"'6. TNC Assumptions'!X40","v":84551.999999999985},{"$f":"'6. TNC Assumptions'!Z40","v":44553.000000000007},{"$f":"'6. TNC Assumptions'!AB40","v":206298},{"$f":"'6. TNC Assumptions'!AD40","v":9426},{"$f":"'6. TNC Assumptions'!AF40","v":2981.9999999999995},{"$f":"'TNC SC1'!AB11","v":5.5398823583045012},{"$f":"'TNC SC1'!AC11","v":138.49705895761252},{"$f":"'TNC SC1'!AD11","v":7.2303876369999978E-2},{"$f":"'TNC SC1'!AE11","v":21.546555158259995},{"$f":"'TNC SC1'!AF11","v":160.04361411587251},null,2012,160.04361411587251,160.04361411587251]
[2013,{"$f":"'6. TNC Assumptions'!B17","v":1367017},{"$f":"'6. TNC Assumptions'!E41","v":151848},{"$f":"'6. TNC Assumptions'!G41","v":861968.00000000012},{"$f":"'6. TNC Assumptions'!I41","v":84248.999999999985},{"$f":"'6. TNC Assumptions'!K41","v":44393.000000000007},{"$f":"'6. TNC Assumptions'!M41","v":211819.00000000003},{"$f":"'6. TNC Assumptions'!O41","v":9677.9999999999982},{"$f":"'6. TNC Assumptions'!Q41","v":3062},{"$f":"'TNC BAU'!AA12","v":5.5778294716249999},{"$f":"'TNC BAU'!AB12","v":139.44573679062501},{"$f":"'TNC BAU'!AC12","v":7.3167063463999996E-2},{"$f":"'TNC BAU'!AD12","v":21.803784912272},{"$f":"'TNC BAU'!AE12","v":161.249521702897},{"$f":"'6. TNC Assumptions'!T41","v":151847.99999999997},{"$f":"'6. TNC Assumptions'!V41","v":861968.00000000012},{"$f":"'6. TNC Assumptions'!X41","v":84248.999999999985},{"$f":"'6. TNC Assumptions'!Z41","v":44393.000000000007},{"$f":"'6. TNC Assumptions'!AB41","v":211819.00000000003},{"$f":"'6. TNC Assumptions'!AD41","v":9677.9999999999982},{"$f":"'6. TNC Assumptions'!AF41","v":3062},{"$f":"'TNC SC1'!AB12","v":5.5778294716249999},{"$f":"'TNC SC1'!AC12","v":139.44573679062501},{"$f":"'TNC SC1'!AD12","v":7.3167063463999996E-2},{"$f":"'TNC SC1'!AE12","v":21.803784912272},{"$f":"'TNC SC1'!AF12","v":161.249521702897},null,2013,161.249521702897,161.249521702897]
[2015,{"$f":"'6. TNC Assumptions'!B18","v":1380057.714156297},{"$f":"'6. TNC Assumptions'!E42","v":159975.85697477855},{"$f":"'6. TNC Assumptions'!G42","v":855784.26085257751},{"$f":"'6. TNC Assumptions'!I42","v":83645.171657678089},{"$f":"'6. TNC Assumptions'!K42","v":44074.149193095873},{"$f":"'6. TNC Assumptions'!M42","v":223156.50883673134},{"$f":"'6. TNC Assumptions'!O42","v":10195.474220241882},{"$f":"'6. TNC Assumptions'!Q42","v":3226.2924211938298},{"$f":"'TNC BAU'!AA13","v":5.6546096718383145},{"$f":"'TNC BAU'!AB13","v":141.36524179595787},{"$f":"'TNC BAU'!AC13","v":7.3322624636799991E-2},{"$f":"'TNC BAU'!AD13","v":21.850142141766398},{"$f":"'TNC BAU'!AE13","v":163.21538393772425},{"$f":"'6. TNC Assumptions'!T42","v":159975.85697477852},{"$f":"'6. TNC Assumptions'!V42","v":855784.26085257751},{"$f":"'6. TNC Assumptions'!X42","v":83645.171657678089},{"$f":"'6. TNC Assumptions'!Z42","v":44074.149193095873},{"$f":"'6. TNC Assumptions'!AB42","v":223156.50883673134},{"$f":"'6. TNC Assumptions'!AD42","v":10195.474220241882},{"$f":"'6. TNC Assumptions'!AF42","v":3226.2924211938298},{"$f":"'TNC SC1'!AB13","v":4.5929404372329623},{"$f":"'TNC SC1'!AC13","v":114.82351093082406},{"$f":"'TNC SC1'!AD13","v":7.3322624636799991E-2},{"$f":"'TNC SC1'!AE13","v":21.850142141766398},{"$f":"'TNC SC1'!AF13","v":136.67365307259047},null,2015,163.21538393772425,136.67365307259047]
[2016,{"$f":"'6. TNC Assumptions'!B19","v":1387142.7474549264},{"$f":"'6. TNC Assumptions'!E43","v":164257.31239371272},{"$f":"'6. TNC Assumptions'!G43","v":852714.57228201441},{"$f":"'6. TNC Assumptions'!I43","v":83345.421361856861},{"$f":"'6. TNC Assumptions'!K43","v":43915.868855724759},{"$f":"'6. TNC Assumptions'!M43","v":229128.68057512725},{"$f":"'6. TNC Assumptions'!O43","v":10468.045778007736},{"$f":"'6. TNC Assumptions'!Q43","v":3312.8462084827324},{"$f":"'TNC BAU'!AA14","v":5.695856714857074},{"$f":"'TNC BAU'!AB14","v":142.39641787142685},{"$f":"'TNC BAU'!AC14","v":7.3362545713599986E-2},{"$f":"'TNC BAU'!AD14","v":21.862038622652797},{"$f":"'TNC BAU'!AE14","v":164.25845649407964},{"$f":"'6. TNC Assumptions'!T43","v":164257.31239371269},{"$f":"'6. TNC Assumptions'!V43","v":852714.57228201441},{"$f":"'6. TNC Assumptions'!X43","v":83345.421361856861},{"$f":"'6. TNC Assumptions'!Z43","v":43915.868855724759},{"$f":"'6. TNC Assumptions'!AB43","v":229128.68057512725},{"$f":"'6. TNC Assumptions'!AD43","v":10468.045778007736},{"$f":"'6. TNC Assumptions'!AF43","v":3312.8462084827324},{"$f":"'TNC SC1'!AB14","v":4.4146366242538022},{"$f":"'TNC SC1'!AC14","v":110.36591560634506},{"$f":"'TNC SC1'!AD14","v":7.3362545713599986E-2},{"$f":"'TNC SC1'!AE14","v":21.862038622652797},{"$f":"'TNC SC1'!AF14","v":132.22795422899785},null,2016,164.25845649407964,132.22795422899785]
[2017,{"$f":"'6. TNC Assumptions'!B20","v":1394524.457371657},{"$f":"'6. TNC Assumptions'!E44","v":168653.35298100271},{"$f":"'6. TNC Assumptions'!G44","v":849655.89465001528},{"$f":"'6. TNC Assumptions'!I44","v":83046.745249255822},{"$f":"'6. TNC Assumptions'!K44","v":43758.156939200264},{"$f":"'6. TNC Assumptions'!M44","v":235260.68110569604},{"$f":"'6. TNC Assumptions'!O44","v":10747.904417521628},{"$f":"'6. TNC Assumptions'!Q44","v":3401.7220289651668},{"$f":"'TNC BAU'!AA15","v":5.7386058098461001},{"$f":"'TNC BAU'!AB15","v":143.4651452461525},{"$f":"'TNC BAU'!AC15","v":7.3402466790399967E-2},{"$f":"'TNC BAU'!AD15","v":21.873935103539189},{"$f":"'TNC BAU'!AE15","v":165.3390803496917},{"$f":"'6. TNC Assumptions'!T44","v":168653.35298100268},{"$f":"'6. TNC Assumptions'!V44","v":849655.89465001528},{"$f":"'6. TNC Assumptions'!X44","v":83046.745249255822},{"$f":"'6. TNC Assumptions'!Z44","v":43758.156939200264},{"$f":"'6. TNC Assumptions'!AB44","v":235260.68110569604},{"$f":"'6. TNC Assumptions'!AD44","v":10747.904417521628},{"$f":"'6. TNC Assumptions'!AF44","v":3401.7220289651668},{"$f":"'TNC SC1'!AB15","v":4.2338263859959779},{"$f":"'TNC SC1'!AC15","v":105.84565964989945},{"$f":"'TNC SC1'!AD15","v":7.3402466790399967E-2},{"$f":"'TNC SC1'!AE15","v":21.873935103539189},{"$f":"'TNC SC1'!AF15","v":127.71959475343863},null,2017,165.3390803496917,127.71959475343863]
[2018,{"$f":"'6. TNC Assumptions'!B21","v":1396445.9429459069},{"$f":"'6. TNC Assumptions'!E45","v":169781.77608448977},{"$f":"'6. TNC Assumptions'!G45","v":848893.96810262813},{"$f":"'6. TNC Assumptions'!I45","v":82972.343804551609},{"$f":"'6. TNC Assumptions'!K45","v":43718.870554948517},{"$f":"'6. TNC Assumptions'!M45","v":236834.70778116616},{"$f":"'6. TNC Assumptions'!O45","v":10819.7395520754},{"$f":"'6. TNC Assumptions'!Q45","v":3424.5370660474282},{"$f":"'TNC BAU'!AA16","v":5.7496782890221185},{"$f":"'TNC BAU'!AB16","v":143.74195722555297},{"$f":"'TNC BAU'!AC16","v":7.3442387867199976E-2},{"$f":"'TNC BAU'!AD16","v":21.885831584425592},{"$f":"'TNC BAU'!AE16","v":165.62778880997857},{"$f":"'6. TNC Assumptions'!T45","v":169781.77608448974},{"$f":"'6. TNC Assumptions'!V45","v":848893.96810262813},{"$f":"'6. TNC Assumptions'!X45","v":82972.343804551609},{"$f":"'6. TNC Assumptions'!Z45","v":43718.870554948517},{"$f":"'6. TNC Assumptions'!AB45","v":236834.70778116616},{"$f":"'6. TNC Assumptions'!AD45","v":10819.7395520754},{"$f":"'6. TNC Assumptions'!AF45","v":3424.5370660474282},{"$f":"'TNC SC1'!AB16","v":4.0281790364862013},{"$f":"'TNC SC1'!AC16","v":100.70447591215503},{"$f":"'TNC SC1'!AD16","v":7.3442387867199976E-2},{"$f":"'TNC SC1'!AE16","v":21.885831584425592},{"$f":"'TNC SC1'!AF16","v":122.59030749658062},null,2018,165.62778880997857,122.59030749658062]
[2020,{"$f":"'6. TNC Assumptions'!B22","v":1400328},{"$f":"'6. TNC Assumptions'!E46","v":172053.72236125768},{"$f":"'6. TNC Assumptions'!G46","v":847371.48151885497},{"$f":"'6. TNC Assumptions'!I46","v":82823.674227411029},{"$f":"'6. TNC Assumptions'!K46","v":43640.368329634941},{"$f":"'6. TNC Assumptions'!M46","v":240003.82338495247},{"$f":"'6. TNC Assumptions'!O46","v":10964.370061683028},{"$f":"'6. TNC Assumptions'!Q46","v":3470.4731769266691},{"$f":"'TNC BAU'!AA17","v":5.7720208266418895},{"$f":"'TNC BAU'!AB17","v":144.30052066604725},{"$f":"'TNC BAU'!AC17","v":7.3438408982400005E-2},{"$f":"'TNC BAU'!AD17","v":21.884645876755201},{"$f":"'TNC BAU'!AE17","v":166.18516654280245},{"$f":"'6. TNC Assumptions'!T46","v":172053.72236125765},{"$f":"'6. TNC Assumptions'!V46","v":847371.48151885497},{"$f":"'6. TNC Assumptions'!X46","v":82823.674227411029},{"$f":"'6. TNC Assumptions'!Z46","v":43640.368329634941},{"$f":"'6. TNC Assumptions'!AB46","v":240003.82338495247},{"$f":"'6. TNC Assumptions'!AD46","v":10964.370061683028},{"$f":"'6. TNC Assumptions'!AF46","v":3470.4731769266691},{"$f":"'TNC SC1'!AB17","v":3.6139670239502069},{"$f":"'TNC SC1'!AC17","v":90.349175598755167},{"$f":"'TNC SC1'!AD17","v":7.3438408982400005E-2},{"$f":"'TNC SC1'!AE17","v":21.884645876755201},{"$f":"'TNC SC1'!AF17","v":112.23382147551037},null,2020,166.18516654280245,112.23382147551037]
[2025,{"$f":"'6. TNC Assumptions'!B23","v":1410451.6830262018},{"$f":"'6. TNC Assumptions'!E47","v":177809.59355864979},{"$f":"'6. TNC Assumptions'!G47","v":843572.0914873532},{"$f":"'6. TNC Assumptions'!I47","v":82675.271035937694},{"$f":"'6. TNC Assumptions'!K47","v":43444.46516562967},{"$f":"'6. TNC Assumptions'!M47","v":248032.62825041605},{"$f":"'6. TNC Assumptions'!O47","v":11330.779627716358},{"$f":"'6. TNC Assumptions'!Q47","v":3586.8539004989921},{"$f":"'TNC BAU'!AA18","v":5.8296993838630691},{"$f":"'TNC BAU'!AB18","v":145.74248459657673},{"$f":"'TNC BAU'!AC18","v":7.3097955884799989E-2},{"$f":"'TNC BAU'!AD18","v":21.783190853670398},{"$f":"'TNC BAU'!AE18","v":167.52567545024712},{"$f":"'6. TNC Assumptions'!T47","v":177809.59355864977},{"$f":"'6. TNC Assumptions'!V47","v":843572.0914873532},{"$f":"'6. TNC Assumptions'!X47","v":82675.271035937694},{"$f":"'6. TNC Assumptions'!Z47","v":43444.46516562967},{"$f":"'6. TNC Assumptions'!AB47","v":248032.62825041605},{"$f":"'6. TNC Assumptions'!AD47","v":11330.779627716358},{"$f":"'6. TNC Assumptions'!AF47","v":3586.8539004989921},{"$f":"'TNC SC1'!AB18","v":2.6171207041293671},{"$f":"'TNC SC1'!AC18","v":65.428017603234181},{"$f":"'TNC SC1'!AD18","v":7.3097955884799989E-2},{"$f":"'TNC SC1'!AE18","v":21.783190853670398},{"$f":"'TNC SC1'!AF18","v":87.211208456904586},null,2025,167.52567545024712,87.211208456904586]
[2030,{"$f":"'6. TNC Assumptions'!B24","v":1421070.9239173846},{"$f":"'6. TNC Assumptions'!E48","v":183758.02120170489},{"$f":"'6. TNC Assumptions'!G48","v":839789.7369177785},{"$f":"'6. TNC Assumptions'!I48","v":82527.133752822629},{"$f":"'6. TNC Assumptions'!K48","v":43249.441417888193},{"$f":"'6. TNC Assumptions'!M48","v":256330.01928529367},{"$f":"'6. TNC Assumptions'!O48","v":11709.433943728522},{"$f":"'6. TNC Assumptions'!Q48","v":3707.1373981683078},{"$f":"'TNC BAU'!AA19","v":5.8898906141970775},{"$f":"'TNC BAU'!AB19","v":147.24726535492692},{"$f":"'TNC BAU'!AC19","v":7.2273689628799986E-2},{"$f":"'TNC BAU'!AD19","v":21.537559509382397},{"$f":"'TNC BAU'!AE19","v":168.78482486430931},{"$f":"'6. TNC Assumptions'!T48","v":183758.02120170486},{"$f":"'6. TNC Assumptions'!V48","v":839789.7369177785},{"$f":"'6. TNC Assumptions'!X48","v":82527.133752822629},{"$f":"'6. TNC Assumptions'!Z48","v":43249.441417888193},{"$f":"'6. TNC Assumptions'!AB48","v":256330.01928529367},{"$f":"'6. TNC Assumptions'!AD48","v":11709.433943728522},{"$f":"'6. TNC Assumptions'!AF48","v":3707.1373981683078},{"$f":"'TNC SC1'!AB19","v":1.5487904233996204},{"$f":"'TNC SC1'!AC19","v":38.71976058499051},{"$f":"'TNC SC1'!AD19","v":7.2273689628799986E-2},{"$f":"'TNC SC1'!AE19","v":21.537559509382397},{"$f":"'TNC SC1'!AF19","v":60.257320094372908},null,2030,168.78482486430931,60.257320094372908]
[2035,{"$f":"'6. TNC Assumptions'!B25","v":1432201.5217354642},{"$f":"'6. TNC Assumptions'!E49","v":189905.44705805375},{"$f":"'6. TNC Assumptions'!G49","v":836024.34142761666},{"$f":"'6. TNC Assumptions'!I49","v":82379.261901612088},{"$f":"'6. TNC Assumptions'!K49","v":43055.293138679663},{"$f":"'6. TNC Assumptions'!M49","v":264904.98145454709},{"$f":"'6. TNC Assumptions'!O49","v":12100.742207284058},{"$f":"'6. TNC Assumptions'!Q49","v":3831.4545476709341},{"$f":"'TNC BAU'!AA20","v":5.9526760104936596},{"$f":"'TNC BAU'!AB20","v":148.81690026234148},{"$f":"'TNC BAU'!AC20","v":7.0566904319999985E-2},{"$f":"'TNC BAU'!AD20","v":21.028937487359997},{"$f":"'TNC BAU'!AE20","v":169.84583774970147},{"$f":"'6. TNC Assumptions'!T49","v":189905.44705805372},{"$f":"'6. TNC Assumptions'!V49","v":836024.34142761666},{"$f":"'6. TNC Assumptions'!X49","v":82379.261901612088},{"$f":"'6. TNC Assumptions'!Z49","v":43055.293138679663},{"$f":"'6. TNC Assumptions'!AB49","v":264904.98145454709},{"$f":"'6. TNC Assumptions'!AD49","v":12100.742207284058},{"$f":"'6. TNC Assumptions'!AF49","v":3831.4545476709341},{"$f":"'TNC SC1'!AB20","v":1.2333233902707774},{"$f":"'TNC SC1'!AC20","v":30.833084756769434},{"$f":"'TNC SC1'!AD20","v":7.0566904319999985E-2},{"$f":"'TNC SC1'!AE20","v":21.028937487359997},{"$f":"'TNC SC1'!AF20","v":51.862022244129435},null,2035,169.84583774970147,51.862022244129435]
[2040,{"$f":"'6. TNC Assumptions'!B26","v":1443859.8969810524},{"$f":"'6. TNC Assumptions'!E50","v":196258.52839769618},{"$f":"'6. TNC Assumptions'!G50","v":832275.82897683245},{"$f":"'6. TNC Assumptions'!I50","v":82231.65500670606},{"$f":"'6. TNC Assumptions'!K50","v":42862.016397994725},{"$f":"'6. TNC Assumptions'!M50","v":273766.80029555957},{"$f":"'6. TNC Assumptions'!O50","v":12505.127290595588},{"$f":"'6. TNC Assumptions'!Q50","v":3959.9406156679474},{"$f":"'TNC BAU'!AA21","v":6.0181398031468518},{"$f":"'TNC BAU'!AB21","v":150.4534950786713},{"$f":"'TNC BAU'!AC21","v":6.794269155520001E-2},{"$f":"'TNC BAU'!AD21","v":20.246922083449604},{"$f":"'TNC BAU'!AE21","v":170.70041716212091},{"$f":"'6. TNC Assumptions'!T50","v":196258.52839769615},{"$f":"'6. TNC Assumptions'!V50","v":832275.82897683245},{"$f":"'6. TNC Assumptions'!X50","v":82231.65500670606},{"$f":"'6. TNC Assumptions'!Z50","v":42862.016397994725},{"$f":"'6. TNC Assumptions'!AB50","v":273766.80029555957},{"$f":"'6. TNC Assumptions'!AD50","v":12505.127290595588},{"$f":"'6. TNC Assumptions'!AF50","v":3959.9406156679474},{"$f":"'TNC SC1'!AB21","v":1.1468224766885498},{"$f":"'TNC SC1'!AC21","v":28.670561917213742},{"$f":"'TNC SC1'!AD21","v":6.794269155520001E-2},{"$f":"'TNC SC1'!AE21","v":20.246922083449604},{"$f":"'TNC SC1'!AF21","v":48.91748400066335},null,2040,170.70041716212091,48.91748400066335]
[2045,{"$f":"'6. TNC Assumptions'!B27","v":1456063.0225211198},{"$f":"'6. TNC Assumptions'!E51","v":202824.14520239967},{"$f":"'6. TNC Assumptions'!G51","v":828544.12386633421},{"$f":"'6. TNC Assumptions'!I51","v":82084.312593356677},{"$f":"'6. TNC Assumptions'!K51","v":42669.607283465986},{"$f":"'6. TNC Assumptions'!M51","v":282925.0719731315},{"$f":"'6. TNC Assumptions'!O51","v":12923.026197506008},{"$f":"'6. TNC Assumptions'!Q51","v":4092.7354049257597},{"$f":"'TNC BAU'!AA22","v":6.0863690516220137},{"$f":"'TNC BAU'!AB22","v":152.15922629055035},{"$f":"'TNC BAU'!AC22","v":6.4922189076799988E-2},{"$f":"'TNC BAU'!AD22","v":19.346812344886395},{"$f":"'TNC BAU'!AE22","v":171.50603863543674},{"$f":"'6. TNC Assumptions'!T51","v":202824.14520239964},{"$f":"'6. TNC Assumptions'!V51","v":828544.12386633421},{"$f":"'6. TNC Assumptions'!X51","v":82084.312593356677},{"$f":"'6. TNC Assumptions'!Z51","v":42669.607283465986},{"$f":"'6. TNC Assumptions'!AB51","v":282925.0719731315},{"$f":"'6. TNC Assumptions'!AD51","v":12923.026197506008},{"$f":"'6. TNC Assumptions'!AF51","v":4092.7354049257597},{"$f":"'TNC SC1'!AB22","v":1.0587124198002988},{"$f":"'TNC SC1'!AC22","v":26.46781049500747},{"$f":"'TNC SC1'!AD22","v":6.4922189076799988E-2},{"$f":"'TNC SC1'!AE22","v":19.346812344886395},{"$f":"'TNC SC1'!AF22","v":45.814622839893865},null,2045,171.50603863543674,45.814622839893865]
[2050,{"$f":"'6. TNC Assumptions'!B28","v":1468828.4420536994},{"$f":"'6. TNC Assumptions'!E52","v":209609.40761628075},{"$f":"'6. TNC Assumptions'!G52","v":824829.15073644486},{"$f":"'6. TNC Assumptions'!I52","v":81937.234187666763},{"$f":"'6. TNC Assumptions'!K52","v":42478.061900288798},{"$f":"'6. TNC Assumptions'!M52","v":292389.71367084346},{"$f":"'6. TNC Assumptions'!O52","v":13354.890535742205},{"$f":"'6. TNC Assumptions'!Q52","v":4229.983406432325},{"$f":"'TNC BAU'!AA23","v":6.1574537390449171},{"$f":"'TNC BAU'!AB23","v":153.93634347612291},{"$f":"'TNC BAU'!AC23","v":6.1579925844800001E-2},{"$f":"'TNC BAU'!AD23","v":18.3508179017504},{"$f":"'TNC BAU'!AE23","v":172.2871613778733},{"$f":"'6. TNC Assumptions'!T52","v":209609.40761628069},{"$f":"'6. TNC Assumptions'!V52","v":824829.15073644486},{"$f":"'6. TNC Assumptions'!X52","v":81937.234187666763},{"$f":"'6. TNC Assumptions'!Z52","v":42478.061900288798},{"$f":"'6. TNC Assumptions'!AB52","v":292389.71367084346},{"$f":"'6. TNC Assumptions'!AD52","v":13354.890535742205},{"$f":"'6. TNC Assumptions'!AF52","v":4229.983406432325},{"$f":"'TNC SC1'!AB23","v":0.93514640529233883},{"$f":"'TNC SC1'!AC23","v":23.378660132308472},{"$f":"'TNC SC1'!AD23","v":6.1579925844800001E-2},{"$f":"'TNC SC1'!AE23","v":18.3508179017504},{"$f":"'TNC SC1'!AF23","v":41.729478034058872},null,2050,172.2871613778733,41.729478034058872]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Total GHG CO2 e","  Total GHG CO2 e"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU","SC1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,164.28041009034902,164.28041009034902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,159.72392692022001,159.72392692022001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,160.04361411587251,160.04361411587251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,161.249521702897,161.249521702897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,163.21538393772425,136.67365307259041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,164.25845649407964,132.22795422899785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,165.3390803496917,127.71959475343863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,165.62778880997854,122.59030749658062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,166.18516654280245,112.23382147551037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,167.52567545024712,87.211208456904586]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,168.78482486430931,60.257320094372908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,169.84583774970147,51.862022244129435]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,170.70041716212086,48.917484000663343]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,171.50603863543671,45.814622839893865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,172.2871613778733,41.729478034058872]

{"sheet":"ALL UD1 PLOTS","index":18,"n_rows":22,"n_cols":33,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Year","Population"," Sewered Plaines Wilhems Population"," Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e"," Sewered Plaines Wilhems Population","Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e",null,null,"  Total GHG CO2 e","  Total GHG CO2 e"]
["UD1","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",null,null,"BAU","SC1"]
[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]
[2006,{"$f":"'6. UD1 Assumptions'!B10","v":1303680},{"$f":"'6. UD1 Assumptions'!E34","v":124590},{"$f":"'6. UD1 Assumptions'!G34","v":859783},{"$f":"'6. UD1 Assumptions'!I34","v":84036},{"$f":"'6. UD1 Assumptions'!K34","v":44281},{"$f":"'6. UD1 Assumptions'!M34","v":176920},{"$f":"'6. UD1 Assumptions'!O34","v":7110},{"$f":"'6. UD1 Assumptions'!Q34","v":6960},{"$f":"'UD1 BAU'!AA5","v":5.0556434479499996},{"$f":"'UD1 BAU'!AB5","v":126.39108619874999},{"$f":"'UD1 BAU'!AC5","v":6.7046250326000006E-2},{"$f":"'UD1 BAU'!AD5","v":19.979782597148002},{"$f":"'UD1 BAU'!AE5","v":146.37086879589799},{"$f":"'6. UD1 Assumptions'!T34","v":124590},{"$f":"'6. UD1 Assumptions'!V34","v":859783},{"$f":"'6. UD1 Assumptions'!X34","v":84036},{"$f":"'6. UD1 Assumptions'!Z34","v":44281},{"$f":"'6. UD1 Assumptions'!AB34","v":176920},{"$f":"'6. UD1 Assumptions'!AD34","v":7110},{"$f":"'6. UD1 Assumptions'!AF34","v":6960},{"$f":"'UD1 SC1'!AA5","v":5.0556434479499996},{"$f":"'UD1 SC1'!AB5","v":126.39108619874999},{"$f":"'UD1 SC1'!AC5","v":6.7046250326000006E-2},{"$f":"'UD1 SC1'!AD5","v":19.979782597148002},{"$f":"'UD1 SC1'!AE5","v":146.37086879589799},null,2006,{"$f":"N4","v":146.37086879589799},{"$f":"Z4","v":146.37086879589799},null,146.37086879589799,146.37086879589799]
[2007,{"$f":"'6. UD1 Assumptions'!B11","v":1317503},{"$f":"'6. UD1 Assumptions'!E35","v":130434.99999999999},{"$f":"'6. UD1 Assumptions'!G35","v":865071},{"$f":"'6. UD1 Assumptions'!I35","v":84552},{"$f":"'6. UD1 Assumptions'!K35","v":44552.999999999993},{"$f":"'6. UD1 Assumptions'!M35","v":181949},{"$f":"'6. UD1 Assumptions'!O35","v":8313},{"$f":"'6. UD1 Assumptions'!Q35","v":2630},{"$f":"'UD1 BAU'!AA6","v":5.2423434567630007},{"$f":"'UD1 BAU'!AB6","v":131.05858641907503},{"$f":"'UD1 BAU'!AC6","v":7.3167063463999996E-2},{"$f":"'UD1 BAU'!AD6","v":21.803784912272},{"$f":"'UD1 BAU'!AE6","v":152.86237133134702},{"$f":"'6. UD1 Assumptions'!T35","v":130434.99999999999},{"$f":"'6. UD1 Assumptions'!V35","v":865071},{"$f":"'6. UD1 Assumptions'!X35","v":84552},{"$f":"'6. UD1 Assumptions'!Z35","v":44552.999999999993},{"$f":"'6. UD1 Assumptions'!AB35","v":181949},{"$f":"'6. UD1 Assumptions'!AD35","v":8313},{"$f":"'6. UD1 Assumptions'!AF35","v":2630},{"$f":"'UD1 SC1'!AA6","v":5.2423434567630007},{"$f":"'UD1 SC1'!AB6","v":131.05858641907503},{"$f":"'UD1 SC1'!AC6","v":7.3167063463999996E-2},{"$f":"'UD1 SC1'!AD6","v":21.803784912272},{"$f":"'UD1 SC1'!AE6","v":152.86237133134702},null,2007,152.86237133134702,152.86237133134702,null,152.86237133134702,152.86237133134702]
[2008,{"$f":"'6. UD1 Assumptions'!B12","v":1335233},{"$f":"'6. UD1 Assumptions'!E36","v":134989.99999999997},{"$f":"'6. UD1 Assumptions'!G36","v":870673.00000000012},{"$f":"'6. UD1 Assumptions'!I36","v":85100},{"$f":"'6. UD1 Assumptions'!K36","v":44841},{"$f":"'6. UD1 Assumptions'!M36","v":188303},{"$f":"'6. UD1 Assumptions'!O36","v":8604},{"$f":"'6. UD1 Assumptions'!Q36","v":2721.9999999999995},{"$f":"'UD1 BAU'!AA7","v":5.7904373511004996},{"$f":"'UD1 BAU'!AB7","v":144.76093377751249},{"$f":"'UD1 BAU'!AC7","v":6.8138035239999992E-2},{"$f":"'UD1 BAU'!AD7","v":20.305134501519998},{"$f":"'UD1 BAU'!AE7","v":165.06606827903249},{"$f":"'6. UD1 Assumptions'!T36","v":134989.99999999997},{"$f":"'6. UD1 Assumptions'!V36","v":870673.00000000012},{"$f":"'6. UD1 Assumptions'!X36","v":85100},{"$f":"'6. UD1 Assumptions'!Z36","v":44841},{"$f":"'6. UD1 Assumptions'!AB36","v":188303},{"$f":"'6. UD1 Assumptions'!AD36","v":8604},{"$f":"'6. UD1 Assumptions'!AF36","v":2721.9999999999995},{"$f":"'UD1 SC1'!AA7","v":5.7904373511004996},{"$f":"'UD1 SC1'!AB7","v":144.76093377751249},{"$f":"'UD1 SC1'!AC7","v":6.8138035239999992E-2},{"$f":"'UD1 SC1'!AD7","v":20.305134501519998},{"$f":"'UD1 SC1'!AE7","v":165.06606827903249},null,2008,165.06606827903249,165.06606827903249,null,165.06606827903249,165.06606827903249]
[2009,{"$f":"'6. UD1 Assumptions'!B13","v":1351292},{"$f":"'6. UD1 Assumptions'!E37","v":139410.99999999997},{"$f":"'6. UD1 Assumptions'!G37","v":875111.00000000012},{"$f":"'6. UD1 Assumptions'!I37","v":85533},{"$f":"'6. UD1 Assumptions'!K37","v":45070.000000000007},{"$f":"'6. UD1 Assumptions'!M37","v":194470},{"$f":"'6. UD1 Assumptions'!O37","v":8886},{"$f":"'6. UD1 Assumptions'!Q37","v":2811},{"$f":"'UD1 BAU'!AA8","v":6.9443162439305013},{"$f":"'UD1 BAU'!AB8","v":173.60790609826253},{"$f":"'UD1 BAU'!AC8","v":7.2296920256E-2},{"$f":"'UD1 BAU'!AD8","v":21.544482236288001},{"$f":"'UD1 BAU'!AE8","v":195.15238833455052},{"$f":"'6. UD1 Assumptions'!T37","v":139410.99999999997},{"$f":"'6. UD1 Assumptions'!V37","v":875111.00000000012},{"$f":"'6. UD1 Assumptions'!X37","v":85533},{"$f":"'6. UD1 Assumptions'!Z37","v":45070.000000000007},{"$f":"'6. UD1 Assumptions'!AB37","v":194470},{"$f":"'6. UD1 Assumptions'!AD37","v":8886},{"$f":"'6. UD1 Assumptions'!AF37","v":2811},{"$f":"'UD1 SC1'!AA8","v":6.9443162439305013},{"$f":"'UD1 SC1'!AB8","v":173.60790609826253},{"$f":"'UD1 SC1'!AC8","v":7.2296920256E-2},{"$f":"'UD1 SC1'!AD8","v":21.544482236288001},{"$f":"'UD1 SC1'!AE8","v":195.15238833455052},null,2009,195.15238833455052,195.15238833455052,null,195.15238833455052,195.15238833455052]
[2010,{"$f":"'6. UD1 Assumptions'!B14","v":1366853},{"$f":"'6. UD1 Assumptions'!E38","v":143812.99999999997},{"$f":"'6. UD1 Assumptions'!G38","v":879156.00000000012},{"$f":"'6. UD1 Assumptions'!I38","v":85928.999999999985},{"$f":"'6. UD1 Assumptions'!K38","v":45278.000000000007},{"$f":"'6. UD1 Assumptions'!M38","v":200611},{"$f":"'6. UD1 Assumptions'!O38","v":9166},{"$f":"'6. UD1 Assumptions'!Q38","v":2900},{"$f":"'UD1 BAU'!AA9","v":5.705396662901002},{"$f":"'UD1 BAU'!AB9","v":142.63491657252504},{"$f":"'UD1 BAU'!AC9","v":7.2635884287999997E-2},{"$f":"'UD1 BAU'!AD9","v":21.645493517824001},{"$f":"'UD1 BAU'!AE9","v":164.28041009034905},{"$f":"'6. UD1 Assumptions'!T38","v":143812.99999999997},{"$f":"'6. UD1 Assumptions'!V38","v":879156.00000000012},{"$f":"'6. UD1 Assumptions'!X38","v":85928.999999999985},{"$f":"'6. UD1 Assumptions'!Z38","v":45278.000000000007},{"$f":"'6. UD1 Assumptions'!AB38","v":200611},{"$f":"'6. UD1 Assumptions'!AD38","v":9166},{"$f":"'6. UD1 Assumptions'!AF38","v":2900},{"$f":"'UD1 SC1'!AA9","v":5.705396662901002},{"$f":"'UD1 SC1'!AB9","v":142.63491657252504},{"$f":"'UD1 SC1'!AC9","v":7.2635884287999997E-2},{"$f":"'UD1 SC1'!AD9","v":21.645493517824001},{"$f":"'UD1 SC1'!AE9","v":164.28041009034905},null,2010,164.28041009034905,164.28041009034905,null,164.28041009034902,164.28041009034902]
[2011,{"$f":"'6. UD1 Assumptions'!B15","v":1350803},{"$f":"'6. UD1 Assumptions'!E39","v":143867.99999999997},{"$f":"'6. UD1 Assumptions'!G39","v":865071.00000000012},{"$f":"'6. UD1 Assumptions'!I39","v":84551.999999999985},{"$f":"'6. UD1 Assumptions'!K39","v":44553.000000000007},{"$f":"'6. UD1 Assumptions'!M39","v":200688},{"$f":"'6. UD1 Assumptions'!O39","v":9170},{"$f":"'6. UD1 Assumptions'!Q39","v":2900.9999999999995},{"$f":"'UD1 BAU'!AA10","v":5.536862855492001},{"$f":"'UD1 BAU'!AB10","v":138.42157138730002},{"$f":"'UD1 BAU'!AC10","v":7.1484414539999999E-2},{"$f":"'UD1 BAU'!AD10","v":21.30235553292},{"$f":"'UD1 BAU'!AE10","v":159.72392692022001},{"$f":"'6. UD1 Assumptions'!T39","v":143867.99999999997},{"$f":"'6. UD1 Assumptions'!V39","v":865071.00000000012},{"$f":"'6. UD1 Assumptions'!X39","v":84551.999999999985},{"$f":"'6. UD1 Assumptions'!Z39","v":44553.000000000007},{"$f":"'6. UD1 Assumptions'!AB39","v":200688},{"$f":"'6. UD1 Assumptions'!AD39","v":9170},{"$f":"'6. UD1 Assumptions'!AF39","v":2900.9999999999995},{"$f":"'UD1 SC1'!AA10","v":5.536862855492001},{"$f":"'UD1 SC1'!AB10","v":138.42157138730002},{"$f":"'UD1 SC1'!AC10","v":7.1484414539999999E-2},{"$f":"'UD1 SC1'!AD10","v":21.30235553292},{"$f":"'UD1 SC1'!AE10","v":159.72392692022001},null,2011,159.72392692022001,159.72392692022001,null,159.72392692022001,159.72392692022001]
[2012,{"$f":"'6. UD1 Assumptions'!B16","v":1360772},{"$f":"'6. UD1 Assumptions'!E40","v":147889.99999999997},{"$f":"'6. UD1 Assumptions'!G40","v":865071.00000000012},{"$f":"'6. UD1 Assumptions'!I40","v":84551.999999999985},{"$f":"'6. UD1 Assumptions'!K40","v":44553.000000000007},{"$f":"'6. UD1 Assumptions'!M40","v":206298},{"$f":"'6. UD1 Assumptions'!O40","v":9426},{"$f":"'6. UD1 Assumptions'!Q40","v":2981.9999999999995},{"$f":"'UD1 BAU'!AA11","v":5.5398823583045012},{"$f":"'UD1 BAU'!AB11","v":138.49705895761252},{"$f":"'UD1 BAU'!AC11","v":7.2303876369999978E-2},{"$f":"'UD1 BAU'!AD11","v":21.546555158259995},{"$f":"'UD1 BAU'!AE11","v":160.04361411587251},{"$f":"'6. UD1 Assumptions'!T40","v":147889.99999999997},{"$f":"'6. UD1 Assumptions'!V40","v":865071.00000000012},{"$f":"'6. UD1 Assumptions'!X40","v":84551.999999999985},{"$f":"'6. UD1 Assumptions'!Z40","v":44553.000000000007},{"$f":"'6. UD1 Assumptions'!AB40","v":206298},{"$f":"'6. UD1 Assumptions'!AD40","v":9426},{"$f":"'6. UD1 Assumptions'!AF40","v":2981.9999999999995},{"$f":"'UD1 SC1'!AA11","v":5.5398823583045012},{"$f":"'UD1 SC1'!AB11","v":138.49705895761252},{"$f":"'UD1 SC1'!AC11","v":7.2303876369999978E-2},{"$f":"'UD1 SC1'!AD11","v":21.546555158259995},{"$f":"'UD1 SC1'!AE11","v":160.04361411587251},null,2012,160.04361411587251,160.04361411587251,null,160.04361411587251,160.04361411587251]
[2013,{"$f":"'6. UD1 Assumptions'!B17","v":1367017},{"$f":"'6. UD1 Assumptions'!E41","v":151847.99999999997},{"$f":"'6. UD1 Assumptions'!G41","v":861968.00000000012},{"$f":"'6. UD1 Assumptions'!I41","v":84248.999999999985},{"$f":"'6. UD1 Assumptions'!K41","v":44393.000000000007},{"$f":"'6. UD1 Assumptions'!M41","v":211819.00000000003},{"$f":"'6. UD1 Assumptions'!O41","v":9677.9999999999982},{"$f":"'6. UD1 Assumptions'!Q41","v":3062},{"$f":"'UD1 BAU'!AA12","v":5.5778294716249999},{"$f":"'UD1 BAU'!AB12","v":139.44573679062501},{"$f":"'UD1 BAU'!AC12","v":7.3167063463999996E-2},{"$f":"'UD1 BAU'!AD12","v":21.803784912272},{"$f":"'UD1 BAU'!AE12","v":161.249521702897},{"$f":"'6. UD1 Assumptions'!T41","v":151847.99999999997},{"$f":"'6. UD1 Assumptions'!V41","v":861968.00000000012},{"$f":"'6. UD1 Assumptions'!X41","v":84248.999999999985},{"$f":"'6. UD1 Assumptions'!Z41","v":44393.000000000007},{"$f":"'6. UD1 Assumptions'!AB41","v":211819.00000000003},{"$f":"'6. UD1 Assumptions'!AD41","v":9677.9999999999982},{"$f":"'6. UD1 Assumptions'!AF41","v":3062},{"$f":"'UD1 SC1'!AA12","v":5.5778294716249999},{"$f":"'UD1 SC1'!AB12","v":139.44573679062501},{"$f":"'UD1 SC1'!AC12","v":7.3167063463999996E-2},{"$f":"'UD1 SC1'!AD12","v":21.803784912272},{"$f":"'UD1 SC1'!AE12","v":161.249521702897},null,2013,161.249521702897,161.249521702897,null,161.249521702897,161.249521702897]
[2015,{"$f":"'6. UD1 Assumptions'!B18","v":1380057.714156297},{"$f":"'6. UD1 Assumptions'!E42","v":159975.85697477852},{"$f":"'6. UD1 Assumptions'!G42","v":855784.26085257751},{"$f":"'6. UD1 Assumptions'!I42","v":83645.171657678089},{"$f":"'6. UD1 Assumptions'!K42","v":44074.149193095873},{"$f":"'6. UD1 Assumptions'!M42","v":223156.50883673134},{"$f":"'6. UD1 Assumptions'!O42","v":10195.474220241882},{"$f":"'6. UD1 Assumptions'!Q42","v":3226.2924211938298},{"$f":"'UD1 BAU'!AA13","v":5.6546096718383145},{"$f":"'UD1 BAU'!AB13","v":141.36524179595787},{"$f":"'UD1 BAU'!AC13","v":7.3322624636799991E-2},{"$f":"'UD1 BAU'!AD13","v":21.850142141766398},{"$f":"'UD1 BAU'!AE13","v":163.21538393772425},{"$f":"'6. UD1 Assumptions'!T42","v":159975.85697477852},{"$f":"'6. UD1 Assumptions'!V42","v":855784.26085257751},{"$f":"'6. UD1 Assumptions'!X42","v":83645.171657678089},{"$f":"'6. UD1 Assumptions'!Z42","v":44074.149193095873},{"$f":"'6. UD1 Assumptions'!AB42","v":223156.50883673134},{"$f":"'6. UD1 Assumptions'!AD42","v":10195.474220241882},{"$f":"'6. UD1 Assumptions'!AF42","v":3226.2924211938298},{"$f":"'UD1 SC1'!AA13","v":4.5929404372329623},{"$f":"'UD1 SC1'!AB13","v":114.82351093082406},{"$f":"'UD1 SC1'!AC13","v":7.3322624636799991E-2},{"$f":"'UD1 SC1'!AD13","v":21.850142141766398},{"$f":"'UD1 SC1'!AE13","v":136.67365307259047},null,2015,163.21538393772425,136.67365307259047,null,163.21538393772425,136.67365307259041]
[2016,{"$f":"'6. UD1 Assumptions'!B19","v":1387142.7474549264},{"$f":"'6. UD1 Assumptions'!E43","v":164257.31239371269},{"$f":"'6. UD1 Assumptions'!G43","v":852714.57228201441},{"$f":"'6. UD1 Assumptions'!I43","v":83345.421361856861},{"$f":"'6. UD1 Assumptions'!K43","v":43915.868855724759},{"$f":"'6. UD1 Assumptions'!M43","v":229128.68057512725},{"$f":"'6. UD1 Assumptions'!O43","v":10468.045778007736},{"$f":"'6. UD1 Assumptions'!Q43","v":3312.8462084827324},{"$f":"'UD1 BAU'!AA14","v":5.695856714857074},{"$f":"'UD1 BAU'!AB14","v":142.39641787142685},{"$f":"'UD1 BAU'!AC14","v":7.3362545713599986E-2},{"$f":"'UD1 BAU'!AD14","v":21.862038622652797},{"$f":"'UD1 BAU'!AE14","v":164.25845649407964},{"$f":"'6. UD1 Assumptions'!T43","v":164257.31239371269},{"$f":"'6. UD1 Assumptions'!V43","v":852714.57228201441},{"$f":"'6. UD1 Assumptions'!X43","v":83345.421361856861},{"$f":"'6. UD1 Assumptions'!Z43","v":43915.868855724759},{"$f":"'6. UD1 Assumptions'!AB43","v":229128.68057512725},{"$f":"'6. UD1 Assumptions'!AD43","v":10468.045778007736},{"$f":"'6. UD1 Assumptions'!AF43","v":3312.8462084827324},{"$f":"'UD1 SC1'!AA14","v":4.4146366242538022},{"$f":"'UD1 SC1'!AB14","v":110.36591560634506},{"$f":"'UD1 SC1'!AC14","v":7.3362545713599986E-2},{"$f":"'UD1 SC1'!AD14","v":21.862038622652797},{"$f":"'UD1 SC1'!AE14","v":132.22795422899785},null,2016,164.25845649407964,132.22795422899785,null,164.25845649407964,132.22795422899785]
[2017,{"$f":"'6. UD1 Assumptions'!B20","v":1394524.457371657},{"$f":"'6. UD1 Assumptions'!E44","v":168653.35298100268},{"$f":"'6. UD1 Assumptions'!G44","v":849655.89465001528},{"$f":"'6. UD1 Assumptions'!I44","v":83046.745249255822},{"$f":"'6. UD1 Assumptions'!K44","v":43758.156939200264},{"$f":"'6. UD1 Assumptions'!M44","v":235260.68110569604},{"$f":"'6. UD1 Assumptions'!O44","v":10747.904417521628},{"$f":"'6. UD1 Assumptions'!Q44","v":3401.7220289651668},{"$f":"'UD1 BAU'!AA15","v":5.7386058098461001},{"$f":"'UD1 BAU'!AB15","v":143.4651452461525},{"$f":"'UD1 BAU'!AC15","v":7.3402466790399967E-2},{"$f":"'UD1 BAU'!AD15","v":21.873935103539189},{"$f":"'UD1 BAU'!AE15","v":165.3390803496917},{"$f":"'6. UD1 Assumptions'!T44","v":168653.35298100268},{"$f":"'6. UD1 Assumptions'!V44","v":849655.89465001528},{"$f":"'6. UD1 Assumptions'!X44","v":83046.745249255822},{"$f":"'6. UD1 Assumptions'!Z44","v":43758.156939200264},{"$f":"'6. UD1 Assumptions'!AB44","v":235260.68110569604},{"$f":"'6. UD1 Assumptions'!AD44","v":10747.904417521628},{"$f":"'6. UD1 Assumptions'!AF44","v":3401.7220289651668},{"$f":"'UD1 SC1'!AA15","v":4.2338263859959779},{"$f":"'UD1 SC1'!AB15","v":105.84565964989945},{"$f":"'UD1 SC1'!AC15","v":7.3402466790399967E-2},{"$f":"'UD1 SC1'!AD15","v":21.873935103539189},{"$f":"'UD1 SC1'!AE15","v":127.71959475343863},null,2017,165.3390803496917,127.71959475343863,null,165.3390803496917,127.71959475343863]
[2018,{"$f":"'6. UD1 Assumptions'!B21","v":1396445.9429459069},{"$f":"'6. UD1 Assumptions'!E45","v":169781.77608448974},{"$f":"'6. UD1 Assumptions'!G45","v":848893.96810262813},{"$f":"'6. UD1 Assumptions'!I45","v":82972.343804551609},{"$f":"'6. UD1 Assumptions'!K45","v":43718.870554948517},{"$f":"'6. UD1 Assumptions'!M45","v":236834.70778116616},{"$f":"'6. UD1 Assumptions'!O45","v":10819.7395520754},{"$f":"'6. UD1 Assumptions'!Q45","v":3424.5370660474282},{"$f":"'UD1 BAU'!AA16","v":5.7496782890221185},{"$f":"'UD1 BAU'!AB16","v":143.74195722555297},{"$f":"'UD1 BAU'!AC16","v":7.3442387867199976E-2},{"$f":"'UD1 BAU'!AD16","v":21.885831584425592},{"$f":"'UD1 BAU'!AE16","v":165.62778880997857},{"$f":"'6. UD1 Assumptions'!T45","v":169781.77608448974},{"$f":"'6. UD1 Assumptions'!V45","v":848893.96810262813},{"$f":"'6. UD1 Assumptions'!X45","v":82972.343804551609},{"$f":"'6. UD1 Assumptions'!Z45","v":43718.870554948517},{"$f":"'6. UD1 Assumptions'!AB45","v":236834.70778116616},{"$f":"'6. UD1 Assumptions'!AD45","v":10819.7395520754},{"$f":"'6. UD1 Assumptions'!AF45","v":3424.5370660474282},{"$f":"'UD1 SC1'!AA16","v":4.0281790364862013},{"$f":"'UD1 SC1'!AB16","v":100.70447591215503},{"$f":"'UD1 SC1'!AC16","v":7.3442387867199976E-2},{"$f":"'UD1 SC1'!AD16","v":21.885831584425592},{"$f":"'UD1 SC1'!AE16","v":122.59030749658062},null,2018,165.62778880997857,122.59030749658062,null,165.62778880997854,122.59030749658062]
[2020,{"$f":"'6. UD1 Assumptions'!B22","v":1400327.9130607205},{"$f":"'6. UD1 Assumptions'!E46","v":172053.72236125765},{"$f":"'6. UD1 Assumptions'!G46","v":847371.48151885497},{"$f":"'6. UD1 Assumptions'!I46","v":82823.674227411029},{"$f":"'6. UD1 Assumptions'!K46","v":43640.368329634941},{"$f":"'6. UD1 Assumptions'!M46","v":240003.82338495247},{"$f":"'6. UD1 Assumptions'!O46","v":10964.370061683028},{"$f":"'6. UD1 Assumptions'!Q46","v":3470.4731769266691},{"$f":"'UD1 BAU'!AA17","v":5.7720208266418895},{"$f":"'UD1 BAU'!AB17","v":144.30052066604725},{"$f":"'UD1 BAU'!AC17","v":7.3438408982400005E-2},{"$f":"'UD1 BAU'!AD17","v":21.884645876755201},{"$f":"'UD1 BAU'!AE17","v":166.18516654280245},{"$f":"'6. UD1 Assumptions'!T46","v":172053.72236125765},{"$f":"'6. UD1 Assumptions'!V46","v":847371.48151885497},{"$f":"'6. UD1 Assumptions'!X46","v":82823.674227411029},{"$f":"'6. UD1 Assumptions'!Z46","v":43640.368329634941},{"$f":"'6. UD1 Assumptions'!AB46","v":240003.82338495247},{"$f":"'6. UD1 Assumptions'!AD46","v":10964.370061683028},{"$f":"'6. UD1 Assumptions'!AF46","v":3470.4731769266691},{"$f":"'UD1 SC1'!AA17","v":3.6139670239502069},{"$f":"'UD1 SC1'!AB17","v":90.349175598755167},{"$f":"'UD1 SC1'!AC17","v":7.3438408982400005E-2},{"$f":"'UD1 SC1'!AD17","v":21.884645876755201},{"$f":"'UD1 SC1'!AE17","v":112.23382147551037},null,2020,166.18516654280245,112.23382147551037,null,166.18516654280245,112.23382147551037]
[2025,{"$f":"'6. UD1 Assumptions'!B23","v":1410451.6830262018},{"$f":"'6. UD1 Assumptions'!E47","v":177809.59355864977},{"$f":"'6. UD1 Assumptions'!G47","v":843572.0914873532},{"$f":"'6. UD1 Assumptions'!I47","v":82675.271035937694},{"$f":"'6. UD1 Assumptions'!K47","v":43444.46516562967},{"$f":"'6. UD1 Assumptions'!M47","v":248032.62825041605},{"$f":"'6. UD1 Assumptions'!O47","v":11330.779627716358},{"$f":"'6. UD1 Assumptions'!Q47","v":3586.8539004989921},{"$f":"'UD1 BAU'!AA18","v":5.8296993838630691},{"$f":"'UD1 BAU'!AB18","v":145.74248459657673},{"$f":"'UD1 BAU'!AC18","v":7.3097955884799989E-2},{"$f":"'UD1 BAU'!AD18","v":21.783190853670398},{"$f":"'UD1 BAU'!AE18","v":167.52567545024712},{"$f":"'6. UD1 Assumptions'!T47","v":177809.59355864977},{"$f":"'6. UD1 Assumptions'!V47","v":843572.0914873532},{"$f":"'6. UD1 Assumptions'!X47","v":82675.271035937694},{"$f":"'6. UD1 Assumptions'!Z47","v":43444.46516562967},{"$f":"'6. UD1 Assumptions'!AB47","v":248032.62825041605},{"$f":"'6. UD1 Assumptions'!AD47","v":11330.779627716358},{"$f":"'6. UD1 Assumptions'!AF47","v":3586.8539004989921},{"$f":"'UD1 SC1'!AA18","v":2.6171207041293671},{"$f":"'UD1 SC1'!AB18","v":65.428017603234181},{"$f":"'UD1 SC1'!AC18","v":7.3097955884799989E-2},{"$f":"'UD1 SC1'!AD18","v":21.783190853670398},{"$f":"'UD1 SC1'!AE18","v":87.211208456904586},null,2025,167.52567545024712,87.211208456904586,null,167.52567545024712,87.211208456904586]
[2030,{"$f":"'6. UD1 Assumptions'!B24","v":1421070.9239173846},{"$f":"'6. UD1 Assumptions'!E48","v":183758.02120170486},{"$f":"'6. UD1 Assumptions'!G48","v":839789.7369177785},{"$f":"'6. UD1 Assumptions'!I48","v":82527.133752822629},{"$f":"'6. UD1 Assumptions'!K48","v":43249.441417888193},{"$f":"'6. UD1 Assumptions'!M48","v":256330.01928529367},{"$f":"'6. UD1 Assumptions'!O48","v":11709.433943728522},{"$f":"'6. UD1 Assumptions'!Q48","v":3707.1373981683078},{"$f":"'UD1 BAU'!AA19","v":5.8898906141970775},{"$f":"'UD1 BAU'!AB19","v":147.24726535492692},{"$f":"'UD1 BAU'!AC19","v":7.2273689628799986E-2},{"$f":"'UD1 BAU'!AD19","v":21.537559509382397},{"$f":"'UD1 BAU'!AE19","v":168.78482486430931},{"$f":"'6. UD1 Assumptions'!T48","v":183758.02120170486},{"$f":"'6. UD1 Assumptions'!V48","v":839789.7369177785},{"$f":"'6. UD1 Assumptions'!X48","v":82527.133752822629},{"$f":"'6. UD1 Assumptions'!Z48","v":43249.441417888193},{"$f":"'6. UD1 Assumptions'!AB48","v":256330.01928529367},{"$f":"'6. UD1 Assumptions'!AD48","v":11709.433943728522},{"$f":"'6. UD1 Assumptions'!AF48","v":3707.1373981683078},{"$f":"'UD1 SC1'!AA19","v":1.5487904233996204},{"$f":"'UD1 SC1'!AB19","v":38.71976058499051},{"$f":"'UD1 SC1'!AC19","v":7.2273689628799986E-2},{"$f":"'UD1 SC1'!AD19","v":21.537559509382397},{"$f":"'UD1 SC1'!AE19","v":60.257320094372908},null,2030,168.78482486430931,60.257320094372908,null,168.78482486430931,60.257320094372908]
[2035,{"$f":"'6. UD1 Assumptions'!B25","v":1432201.521735464},{"$f":"'6. UD1 Assumptions'!E49","v":189905.44705805372},{"$f":"'6. UD1 Assumptions'!G49","v":836024.34142761666},{"$f":"'6. UD1 Assumptions'!I49","v":82379.261901612088},{"$f":"'6. UD1 Assumptions'!K49","v":43055.293138679663},{"$f":"'6. UD1 Assumptions'!M49","v":264904.98145454709},{"$f":"'6. UD1 Assumptions'!O49","v":12100.742207284058},{"$f":"'6. UD1 Assumptions'!Q49","v":3831.4545476709341},{"$f":"'UD1 BAU'!AA20","v":5.9526760104936596},{"$f":"'UD1 BAU'!AB20","v":148.81690026234148},{"$f":"'UD1 BAU'!AC20","v":7.0566904319999985E-2},{"$f":"'UD1 BAU'!AD20","v":21.028937487359997},{"$f":"'UD1 BAU'!AE20","v":169.84583774970147},{"$f":"'6. UD1 Assumptions'!T49","v":189905.44705805372},{"$f":"'6. UD1 Assumptions'!V49","v":836024.34142761666},{"$f":"'6. UD1 Assumptions'!X49","v":82379.261901612088},{"$f":"'6. UD1 Assumptions'!Z49","v":43055.293138679663},{"$f":"'6. UD1 Assumptions'!AB49","v":264904.98145454709},{"$f":"'6. UD1 Assumptions'!AD49","v":12100.742207284058},{"$f":"'6. UD1 Assumptions'!AF49","v":3831.4545476709341},{"$f":"'UD1 SC1'!AA20","v":1.2333233902707774},{"$f":"'UD1 SC1'!AB20","v":30.833084756769434},{"$f":"'UD1 SC1'!AC20","v":7.0566904319999985E-2},{"$f":"'UD1 SC1'!AD20","v":21.028937487359997},{"$f":"'UD1 SC1'!AE20","v":51.862022244129435},null,2035,169.84583774970147,51.862022244129435,null,169.84583774970147,51.862022244129435]
[2040,{"$f":"'6. UD1 Assumptions'!B26","v":1443859.8969810524},{"$f":"'6. UD1 Assumptions'!E50","v":196258.52839769615},{"$f":"'6. UD1 Assumptions'!G50","v":832275.82897683245},{"$f":"'6. UD1 Assumptions'!I50","v":82231.65500670606},{"$f":"'6. UD1 Assumptions'!K50","v":42862.016397994725},{"$f":"'6. UD1 Assumptions'!M50","v":273766.80029555957},{"$f":"'6. UD1 Assumptions'!O50","v":12505.127290595588},{"$f":"'6. UD1 Assumptions'!Q50","v":3959.9406156679474},{"$f":"'UD1 BAU'!AA21","v":6.0181398031468518},{"$f":"'UD1 BAU'!AB21","v":150.4534950786713},{"$f":"'UD1 BAU'!AC21","v":6.794269155520001E-2},{"$f":"'UD1 BAU'!AD21","v":20.246922083449604},{"$f":"'UD1 BAU'!AE21","v":170.70041716212091},{"$f":"'6. UD1 Assumptions'!T50","v":196258.52839769615},{"$f":"'6. UD1 Assumptions'!V50","v":832275.82897683245},{"$f":"'6. UD1 Assumptions'!X50","v":82231.65500670606},{"$f":"'6. UD1 Assumptions'!Z50","v":42862.016397994725},{"$f":"'6. UD1 Assumptions'!AB50","v":273766.80029555957},{"$f":"'6. UD1 Assumptions'!AD50","v":12505.127290595588},{"$f":"'6. UD1 Assumptions'!AF50","v":3959.9406156679474},{"$f":"'UD1 SC1'!AA21","v":1.1468224766885498},{"$f":"'UD1 SC1'!AB21","v":28.670561917213742},{"$f":"'UD1 SC1'!AC21","v":6.794269155520001E-2},{"$f":"'UD1 SC1'!AD21","v":20.246922083449604},{"$f":"'UD1 SC1'!AE21","v":48.91748400066335},null,2040,170.70041716212091,48.91748400066335,null,170.70041716212086,48.917484000663343]
[2045,{"$f":"'6. UD1 Assumptions'!B27","v":1456063.0225211198},{"$f":"'6. UD1 Assumptions'!E51","v":202824.14520239964},{"$f":"'6. UD1 Assumptions'!G51","v":828544.12386633421},{"$f":"'6. UD1 Assumptions'!I51","v":82084.312593356677},{"$f":"'6. UD1 Assumptions'!K51","v":42669.607283465986},{"$f":"'6. UD1 Assumptions'!M51","v":282925.0719731315},{"$f":"'6. UD1 Assumptions'!O51","v":12923.026197506008},{"$f":"'6. UD1 Assumptions'!Q51","v":4092.7354049257597},{"$f":"'UD1 BAU'!AA22","v":6.0863690516220137},{"$f":"'UD1 BAU'!AB22","v":152.15922629055035},{"$f":"'UD1 BAU'!AC22","v":6.4922189076799988E-2},{"$f":"'UD1 BAU'!AD22","v":19.346812344886395},{"$f":"'UD1 BAU'!AE22","v":171.50603863543674},{"$f":"'6. UD1 Assumptions'!T51","v":202824.14520239964},{"$f":"'6. UD1 Assumptions'!V51","v":828544.12386633421},{"$f":"'6. UD1 Assumptions'!X51","v":82084.312593356677},{"$f":"'6. UD1 Assumptions'!Z51","v":42669.607283465986},{"$f":"'6. UD1 Assumptions'!AB51","v":282925.0719731315},{"$f":"'6. UD1 Assumptions'!AD51","v":12923.026197506008},{"$f":"'6. UD1 Assumptions'!AF51","v":4092.7354049257597},{"$f":"'UD1 SC1'!AA22","v":1.0587124198002988},{"$f":"'UD1 SC1'!AB22","v":26.46781049500747},{"$f":"'UD1 SC1'!AC22","v":6.4922189076799988E-2},{"$f":"'UD1 SC1'!AD22","v":19.346812344886395},{"$f":"'UD1 SC1'!AE22","v":45.814622839893865},null,2045,171.50603863543674,45.814622839893865,null,171.50603863543671,45.814622839893865]
[2050,{"$f":"'6. UD1 Assumptions'!B28","v":1468828.4420536994},{"$f":"'6. UD1 Assumptions'!E52","v":209609.40761628069},{"$f":"'6. UD1 Assumptions'!G52","v":824829.15073644486},{"$f":"'6. UD1 Assumptions'!I52","v":81937.234187666763},{"$f":"'6. UD1 Assumptions'!K52","v":42478.061900288798},{"$f":"'6. UD1 Assumptions'!M52","v":292389.71367084346},{"$f":"'6. UD1 Assumptions'!O52","v":13354.890535742205},{"$f":"'6. UD1 Assumptions'!Q52","v":4229.983406432325},{"$f":"'UD1 BAU'!AA23","v":6.1574537390449171},{"$f":"'UD1 BAU'!AB23","v":153.93634347612291},{"$f":"'UD1 BAU'!AC23","v":6.1579925844800001E-2},{"$f":"'UD1 BAU'!AD23","v":18.3508179017504},{"$f":"'UD1 BAU'!AE23","v":172.2871613778733},{"$f":"'6. UD1 Assumptions'!T52","v":209609.40761628069},{"$f":"'6. UD1 Assumptions'!V52","v":824829.15073644486},{"$f":"'6. UD1 Assumptions'!X52","v":81937.234187666763},{"$f":"'6. UD1 Assumptions'!Z52","v":42478.061900288798},{"$f":"'6. UD1 Assumptions'!AB52","v":292389.71367084346},{"$f":"'6. UD1 Assumptions'!AD52","v":13354.890535742205},{"$f":"'6. UD1 Assumptions'!AF52","v":4229.983406432325},{"$f":"'UD1 SC1'!AA23","v":0.93514640529233883},{"$f":"'UD1 SC1'!AB23","v":23.378660132308472},{"$f":"'UD1 SC1'!AC23","v":6.1579925844800001E-2},{"$f":"'UD1 SC1'!AD23","v":18.3508179017504},{"$f":"'UD1 SC1'!AE23","v":41.729478034058872},null,2050,172.2871613778733,41.729478034058872,null,172.2871613778733,41.729478034058872]

{"sheet":"ALL UD2 PLOTS","index":19,"n_rows":22,"n_cols":30,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Year","Population"," Sewered Plaines Wilhems Population"," Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e"," Sewered Plaines Wilhems Population","Population with Absorption pit"," Population with Septic tanks","  Population with pit latrines"," Sewered PL and Pte aux Sables"," 5 CHA estates","  Grand Baie sewerage connections","  CH4 Emissions Gg"," CH4 Emissions Gg CO2 e","  N2O Emissions Gg"," N2O Emissions Gg CO2 e","  Total GHG CO2 e",null,null,"  Total GHG CO2 e","  Total GHG CO2 e"]
["UD2","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",null,null,"BAU","SC1"]
[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]
[2006,{"$f":"'6. UD2 Assumptions'!B10","v":1303680},{"$f":"'6. UD2 Assumptions'!E34","v":124590},{"$f":"'6. UD2 Assumptions'!G34","v":859783},{"$f":"'6. UD2 Assumptions'!I34","v":84036},{"$f":"'6. UD2 Assumptions'!K34","v":44281},{"$f":"'6. UD2 Assumptions'!M34","v":176920},{"$f":"'6. UD2 Assumptions'!O34","v":7110},{"$f":"'6. UD2 Assumptions'!Q34","v":6960},{"$f":"'UD2 BAU'!AB5","v":5.0556434479499996},{"$f":"'UD2 BAU'!AC5","v":126.39108619874999},{"$f":"'UD2 BAU'!AD5","v":6.7046250326000006E-2},{"$f":"'UD2 BAU'!AE5","v":19.979782597148002},{"$f":"'UD2 BAU'!AF5","v":146.37086879589799},{"$f":"'6. UD2 Assumptions'!T34","v":124590},{"$f":"'6. UD2 Assumptions'!V34","v":859783},{"$f":"'6. UD2 Assumptions'!X34","v":84036},{"$f":"'6. UD2 Assumptions'!Z34","v":44281},{"$f":"'6. UD2 Assumptions'!AB34","v":176920},{"$f":"'6. UD2 Assumptions'!AD34","v":7110},{"$f":"'6. UD2 Assumptions'!AF34","v":6960},{"$f":"'UD2 SC1'!AA5","v":5.0556434479499996},{"$f":"'UD2 SC1'!AB5","v":126.39108619874999},{"$f":"'UD2 SC1'!AC5","v":6.7046250326000006E-2},{"$f":"'UD2 SC1'!AD5","v":19.979782597148002},{"$f":"'UD2 SC1'!AE5","v":146.37086879589799},null,2006,{"$f":"N4","v":146.37086879589799},{"$f":"Z4","v":146.37086879589799}]
[2007,{"$f":"'6. UD2 Assumptions'!B11","v":1317503},{"$f":"'6. UD2 Assumptions'!E35","v":130434.99999999999},{"$f":"'6. UD2 Assumptions'!G35","v":865071},{"$f":"'6. UD2 Assumptions'!I35","v":84552},{"$f":"'6. UD2 Assumptions'!K35","v":44552.999999999993},{"$f":"'6. UD2 Assumptions'!M35","v":181949},{"$f":"'6. UD2 Assumptions'!O35","v":8313},{"$f":"'6. UD2 Assumptions'!Q35","v":2630},{"$f":"'UD2 BAU'!AB6","v":5.2423434567630007},{"$f":"'UD2 BAU'!AC6","v":131.05858641907503},{"$f":"'UD2 BAU'!AD6","v":7.3167063463999996E-2},{"$f":"'UD2 BAU'!AE6","v":21.803784912272},{"$f":"'UD2 BAU'!AF6","v":152.86237133134702},{"$f":"'6. UD2 Assumptions'!T35","v":130434.99999999999},{"$f":"'6. UD2 Assumptions'!V35","v":865071},{"$f":"'6. UD2 Assumptions'!X35","v":84552},{"$f":"'6. UD2 Assumptions'!Z35","v":44552.999999999993},{"$f":"'6. UD2 Assumptions'!AB35","v":181949},{"$f":"'6. UD2 Assumptions'!AD35","v":8313},{"$f":"'6. UD2 Assumptions'!AF35","v":2630},{"$f":"'UD2 SC1'!AA6","v":5.2423434567630007},{"$f":"'UD2 SC1'!AB6","v":131.05858641907503},{"$f":"'UD2 SC1'!AC6","v":7.3167063463999996E-2},{"$f":"'UD2 SC1'!AD6","v":21.803784912272},{"$f":"'UD2 SC1'!AE6","v":152.86237133134702},null,2007,152.86237133134702,{"$f":"Z5","v":152.86237133134702}]
[2008,{"$f":"'6. UD2 Assumptions'!B12","v":1335233},{"$f":"'6. UD2 Assumptions'!E36","v":134989.99999999997},{"$f":"'6. UD2 Assumptions'!G36","v":870673.00000000012},{"$f":"'6. UD2 Assumptions'!I36","v":85100},{"$f":"'6. UD2 Assumptions'!K36","v":44841},{"$f":"'6. UD2 Assumptions'!M36","v":188303},{"$f":"'6. UD2 Assumptions'!O36","v":8604},{"$f":"'6. UD2 Assumptions'!Q36","v":2721.9999999999995},{"$f":"'UD2 BAU'!AB7","v":5.7904373511004996},{"$f":"'UD2 BAU'!AC7","v":144.76093377751249},{"$f":"'UD2 BAU'!AD7","v":6.8138035239999992E-2},{"$f":"'UD2 BAU'!AE7","v":20.305134501519998},{"$f":"'UD2 BAU'!AF7","v":165.06606827903249},{"$f":"'6. UD2 Assumptions'!T36","v":134989.99999999997},{"$f":"'6. UD2 Assumptions'!V36","v":870673.00000000012},{"$f":"'6. UD2 Assumptions'!X36","v":85100},{"$f":"'6. UD2 Assumptions'!Z36","v":44841},{"$f":"'6. UD2 Assumptions'!AB36","v":188303},{"$f":"'6. UD2 Assumptions'!AD36","v":8604},{"$f":"'6. UD2 Assumptions'!AF36","v":2721.9999999999995},{"$f":"'UD2 SC1'!AA7","v":5.7904373511004996},{"$f":"'UD2 SC1'!AB7","v":144.76093377751249},{"$f":"'UD2 SC1'!AC7","v":6.8138035239999992E-2},{"$f":"'UD2 SC1'!AD7","v":20.305134501519998},{"$f":"'UD2 SC1'!AE7","v":165.06606827903249},null,2008,165.06606827903249,165.06606827903249]
[2009,{"$f":"'6. UD2 Assumptions'!B13","v":1351292},{"$f":"'6. UD2 Assumptions'!E37","v":139410.99999999997},{"$f":"'6. UD2 Assumptions'!G37","v":875111.00000000012},{"$f":"'6. UD2 Assumptions'!I37","v":85533},{"$f":"'6. UD2 Assumptions'!K37","v":45070.000000000007},{"$f":"'6. UD2 Assumptions'!M37","v":194470},{"$f":"'6. UD2 Assumptions'!O37","v":8886},{"$f":"'6. UD2 Assumptions'!Q37","v":2811},{"$f":"'UD2 BAU'!AB8","v":6.9443162439305013},{"$f":"'UD2 BAU'!AC8","v":173.60790609826253},{"$f":"'UD2 BAU'!AD8","v":7.2296920256E-2},{"$f":"'UD2 BAU'!AE8","v":21.544482236288001},{"$f":"'UD2 BAU'!AF8","v":195.15238833455052},{"$f":"'6. UD2 Assumptions'!T37","v":139410.99999999997},{"$f":"'6. UD2 Assumptions'!V37","v":875111.00000000012},{"$f":"'6. UD2 Assumptions'!X37","v":85533},{"$f":"'6. UD2 Assumptions'!Z37","v":45070.000000000007},{"$f":"'6. UD2 Assumptions'!AB37","v":194470},{"$f":"'6. UD2 Assumptions'!AD37","v":8886},{"$f":"'6. UD2 Assumptions'!AF37","v":2811},{"$f":"'UD2 SC1'!AA8","v":6.9443162439305013},{"$f":"'UD2 SC1'!AB8","v":173.60790609826253},{"$f":"'UD2 SC1'!AC8","v":7.2296920256E-2},{"$f":"'UD2 SC1'!AD8","v":21.544482236288001},{"$f":"'UD2 SC1'!AE8","v":195.15238833455052},null,2009,195.15238833455052,195.15238833455052]
[2010,{"$f":"'6. UD2 Assumptions'!B14","v":1366853},{"$f":"'6. UD2 Assumptions'!E38","v":143812.99999999997},{"$f":"'6. UD2 Assumptions'!G38","v":879156.00000000012},{"$f":"'6. UD2 Assumptions'!I38","v":85928.999999999985},{"$f":"'6. UD2 Assumptions'!K38","v":45278.000000000007},{"$f":"'6. UD2 Assumptions'!M38","v":200611},{"$f":"'6. UD2 Assumptions'!O38","v":9166},{"$f":"'6. UD2 Assumptions'!Q38","v":2900},{"$f":"'UD2 BAU'!AB9","v":5.705396662901002},{"$f":"'UD2 BAU'!AC9","v":142.63491657252504},{"$f":"'UD2 BAU'!AD9","v":7.2635884287999997E-2},{"$f":"'UD2 BAU'!AE9","v":21.645493517824001},{"$f":"'UD2 BAU'!AF9","v":164.28041009034905},{"$f":"'6. UD2 Assumptions'!T38","v":143812.99999999997},{"$f":"'6. UD2 Assumptions'!V38","v":879156.00000000012},{"$f":"'6. UD2 Assumptions'!X38","v":85928.999999999985},{"$f":"'6. UD2 Assumptions'!Z38","v":45278.000000000007},{"$f":"'6. UD2 Assumptions'!AB38","v":200611},{"$f":"'6. UD2 Assumptions'!AD38","v":9166},{"$f":"'6. UD2 Assumptions'!AF38","v":2900},{"$f":"'UD2 SC1'!AA9","v":5.705396662901002},{"$f":"'UD2 SC1'!AB9","v":142.63491657252504},{"$f":"'UD2 SC1'!AC9","v":7.2635884287999997E-2},{"$f":"'UD2 SC1'!AD9","v":21.645493517824001},{"$f":"'UD2 SC1'!AE9","v":164.28041009034905},null,2010,164.28041009034905,164.28041009034905]
[2011,{"$f":"'6. UD2 Assumptions'!B15","v":1350803},{"$f":"'6. UD2 Assumptions'!E39","v":143867.99999999997},{"$f":"'6. UD2 Assumptions'!G39","v":865071.00000000012},{"$f":"'6. UD2 Assumptions'!I39","v":84551.999999999985},{"$f":"'6. UD2 Assumptions'!K39","v":44553.000000000007},{"$f":"'6. UD2 Assumptions'!M39","v":200688},{"$f":"'6. UD2 Assumptions'!O39","v":9170},{"$f":"'6. UD2 Assumptions'!Q39","v":2900.9999999999995},{"$f":"'UD2 BAU'!AB10","v":5.536862855492001},{"$f":"'UD2 BAU'!AC10","v":138.42157138730002},{"$f":"'UD2 BAU'!AD10","v":7.1484414539999999E-2},{"$f":"'UD2 BAU'!AE10","v":21.30235553292},{"$f":"'UD2 BAU'!AF10","v":159.72392692022001},{"$f":"'6. UD2 Assumptions'!T39","v":143867.99999999997},{"$f":"'6. UD2 Assumptions'!V39","v":865071.00000000012},{"$f":"'6. UD2 Assumptions'!X39","v":84551.999999999985},{"$f":"'6. UD2 Assumptions'!Z39","v":44553.000000000007},{"$f":"'6. UD2 Assumptions'!AB39","v":200688},{"$f":"'6. UD2 Assumptions'!AD39","v":9170},{"$f":"'6. UD2 Assumptions'!AF39","v":2900.9999999999995},{"$f":"'UD2 SC1'!AA10","v":5.536862855492001},{"$f":"'UD2 SC1'!AB10","v":138.42157138730002},{"$f":"'UD2 SC1'!AC10","v":7.1484414539999999E-2},{"$f":"'UD2 SC1'!AD10","v":21.30235553292},{"$f":"'UD2 SC1'!AE10","v":159.72392692022001},null,2011,159.72392692022001,159.72392692022001]
[2012,{"$f":"'6. UD2 Assumptions'!B16","v":1360772},{"$f":"'6. UD2 Assumptions'!E40","v":147889.99999999997},{"$f":"'6. UD2 Assumptions'!G40","v":865071.00000000012},{"$f":"'6. UD2 Assumptions'!I40","v":84551.999999999985},{"$f":"'6. UD2 Assumptions'!K40","v":44553.000000000007},{"$f":"'6. UD2 Assumptions'!M40","v":206298},{"$f":"'6. UD2 Assumptions'!O40","v":9426},{"$f":"'6. UD2 Assumptions'!Q40","v":2981.9999999999995},{"$f":"'UD2 BAU'!AB11","v":5.5398823583045012},{"$f":"'UD2 BAU'!AC11","v":138.49705895761252},{"$f":"'UD2 BAU'!AD11","v":7.2303876369999978E-2},{"$f":"'UD2 BAU'!AE11","v":21.546555158259995},{"$f":"'UD2 BAU'!AF11","v":160.04361411587251},{"$f":"'6. UD2 Assumptions'!T40","v":147889.99999999997},{"$f":"'6. UD2 Assumptions'!V40","v":865071.00000000012},{"$f":"'6. UD2 Assumptions'!X40","v":84551.999999999985},{"$f":"'6. UD2 Assumptions'!Z40","v":44553.000000000007},{"$f":"'6. UD2 Assumptions'!AB40","v":206298},{"$f":"'6. UD2 Assumptions'!AD40","v":9426},{"$f":"'6. UD2 Assumptions'!AF40","v":2981.9999999999995},{"$f":"'UD2 SC1'!AA11","v":5.5398823583045012},{"$f":"'UD2 SC1'!AB11","v":138.49705895761252},{"$f":"'UD2 SC1'!AC11","v":7.2303876369999978E-2},{"$f":"'UD2 SC1'!AD11","v":21.546555158259995},{"$f":"'UD2 SC1'!AE11","v":160.04361411587251},null,2012,160.04361411587251,160.04361411587251]
[2013,{"$f":"'6. UD2 Assumptions'!B17","v":1367017},{"$f":"'6. UD2 Assumptions'!E41","v":151847.99999999997},{"$f":"'6. UD2 Assumptions'!G41","v":861968.00000000012},{"$f":"'6. UD2 Assumptions'!I41","v":84248.999999999985},{"$f":"'6. UD2 Assumptions'!K41","v":44393.000000000007},{"$f":"'6. UD2 Assumptions'!M41","v":211819.00000000003},{"$f":"'6. UD2 Assumptions'!O41","v":9677.9999999999982},{"$f":"'6. UD2 Assumptions'!Q41","v":3062},{"$f":"'UD2 BAU'!AB12","v":5.5778294716249999},{"$f":"'UD2 BAU'!AC12","v":139.44573679062501},{"$f":"'UD2 BAU'!AD12","v":7.3167063463999996E-2},{"$f":"'UD2 BAU'!AE12","v":21.803784912272},{"$f":"'UD2 BAU'!AF12","v":161.249521702897},{"$f":"'6. UD2 Assumptions'!T41","v":151847.99999999997},{"$f":"'6. UD2 Assumptions'!V41","v":861968.00000000012},{"$f":"'6. UD2 Assumptions'!X41","v":84248.999999999985},{"$f":"'6. UD2 Assumptions'!Z41","v":44393.000000000007},{"$f":"'6. UD2 Assumptions'!AB41","v":211819.00000000003},{"$f":"'6. UD2 Assumptions'!AD41","v":9677.9999999999982},{"$f":"'6. UD2 Assumptions'!AF41","v":3062},{"$f":"'UD2 SC1'!AA12","v":5.5778294716249999},{"$f":"'UD2 SC1'!AB12","v":139.44573679062501},{"$f":"'UD2 SC1'!AC12","v":7.3167063463999996E-2},{"$f":"'UD2 SC1'!AD12","v":21.803784912272},{"$f":"'UD2 SC1'!AE12","v":161.249521702897},null,2013,161.249521702897,161.249521702897]
[2015,{"$f":"'6. UD2 Assumptions'!B18","v":1380057.714156297},{"$f":"'6. UD2 Assumptions'!E42","v":159975.85697477852},{"$f":"'6. UD2 Assumptions'!G42","v":855784.26085257751},{"$f":"'6. UD2 Assumptions'!I42","v":83645.171657678089},{"$f":"'6. UD2 Assumptions'!K42","v":44074.149193095873},{"$f":"'6. UD2 Assumptions'!M42","v":223156.50883673134},{"$f":"'6. UD2 Assumptions'!O42","v":10195.474220241882},{"$f":"'6. UD2 Assumptions'!Q42","v":3226.2924211938298},{"$f":"'UD2 BAU'!AB13","v":5.6546096718383145},{"$f":"'UD2 BAU'!AC13","v":141.36524179595787},{"$f":"'UD2 BAU'!AD13","v":7.3322624636799991E-2},{"$f":"'UD2 BAU'!AE13","v":21.850142141766398},{"$f":"'UD2 BAU'!AF13","v":163.21538393772425},{"$f":"'6. UD2 Assumptions'!T42","v":159975.85697477852},{"$f":"'6. UD2 Assumptions'!V42","v":855784.26085257751},{"$f":"'6. UD2 Assumptions'!X42","v":83645.171657678089},{"$f":"'6. UD2 Assumptions'!Z42","v":44074.149193095873},{"$f":"'6. UD2 Assumptions'!AB42","v":223156.50883673134},{"$f":"'6. UD2 Assumptions'!AD42","v":10195.474220241882},{"$f":"'6. UD2 Assumptions'!AF42","v":3226.2924211938298},{"$f":"'UD2 SC1'!AA13","v":4.5929404372329623},{"$f":"'UD2 SC1'!AB13","v":114.82351093082406},{"$f":"'UD2 SC1'!AC13","v":7.3322624636799991E-2},{"$f":"'UD2 SC1'!AD13","v":21.850142141766398},{"$f":"'UD2 SC1'!AE13","v":136.67365307259047},null,2015,163.21538393772425,136.67365307259047]
[2016,{"$f":"'6. UD2 Assumptions'!B19","v":1387142.7474549264},{"$f":"'6. UD2 Assumptions'!E43","v":164257.31239371269},{"$f":"'6. UD2 Assumptions'!G43","v":852714.57228201441},{"$f":"'6. UD2 Assumptions'!I43","v":83345.421361856861},{"$f":"'6. UD2 Assumptions'!K43","v":43915.868855724759},{"$f":"'6. UD2 Assumptions'!M43","v":229128.68057512725},{"$f":"'6. UD2 Assumptions'!O43","v":10468.045778007736},{"$f":"'6. UD2 Assumptions'!Q43","v":3312.8462084827324},{"$f":"'UD2 BAU'!AB14","v":5.695856714857074},{"$f":"'UD2 BAU'!AC14","v":142.39641787142685},{"$f":"'UD2 BAU'!AD14","v":7.3362545713599986E-2},{"$f":"'UD2 BAU'!AE14","v":21.862038622652797},{"$f":"'UD2 BAU'!AF14","v":164.25845649407964},{"$f":"'6. UD2 Assumptions'!T43","v":164257.31239371269},{"$f":"'6. UD2 Assumptions'!V43","v":852714.57228201441},{"$f":"'6. UD2 Assumptions'!X43","v":83345.421361856861},{"$f":"'6. UD2 Assumptions'!Z43","v":43915.868855724759},{"$f":"'6. UD2 Assumptions'!AB43","v":229128.68057512725},{"$f":"'6. UD2 Assumptions'!AD43","v":10468.045778007736},{"$f":"'6. UD2 Assumptions'!AF43","v":3312.8462084827324},{"$f":"'UD2 SC1'!AA14","v":4.4146366242538022},{"$f":"'UD2 SC1'!AB14","v":110.36591560634506},{"$f":"'UD2 SC1'!AC14","v":7.3362545713599986E-2},{"$f":"'UD2 SC1'!AD14","v":21.862038622652797},{"$f":"'UD2 SC1'!AE14","v":132.22795422899785},null,2016,164.25845649407964,132.22795422899785]
[2017,{"$f":"'6. UD2 Assumptions'!B20","v":1394524.457371657},{"$f":"'6. UD2 Assumptions'!E44","v":168653.35298100268},{"$f":"'6. UD2 Assumptions'!G44","v":849655.89465001528},{"$f":"'6. UD2 Assumptions'!I44","v":83046.745249255822},{"$f":"'6. UD2 Assumptions'!K44","v":43758.156939200264},{"$f":"'6. UD2 Assumptions'!M44","v":235260.68110569604},{"$f":"'6. UD2 Assumptions'!O44","v":10747.904417521628},{"$f":"'6. UD2 Assumptions'!Q44","v":3401.7220289651668},{"$f":"'UD2 BAU'!AB15","v":5.7386058098461001},{"$f":"'UD2 BAU'!AC15","v":143.4651452461525},{"$f":"'UD2 BAU'!AD15","v":7.3402466790399967E-2},{"$f":"'UD2 BAU'!AE15","v":21.873935103539189},{"$f":"'UD2 BAU'!AF15","v":165.3390803496917},{"$f":"'6. UD2 Assumptions'!T44","v":168653.35298100268},{"$f":"'6. UD2 Assumptions'!V44","v":849655.89465001528},{"$f":"'6. UD2 Assumptions'!X44","v":83046.745249255822},{"$f":"'6. UD2 Assumptions'!Z44","v":43758.156939200264},{"$f":"'6. UD2 Assumptions'!AB44","v":235260.68110569604},{"$f":"'6. UD2 Assumptions'!AD44","v":10747.904417521628},{"$f":"'6. UD2 Assumptions'!AF44","v":3401.7220289651668},{"$f":"'UD2 SC1'!AA15","v":4.2338263859959779},{"$f":"'UD2 SC1'!AB15","v":105.84565964989945},{"$f":"'UD2 SC1'!AC15","v":7.3402466790399967E-2},{"$f":"'UD2 SC1'!AD15","v":21.873935103539189},{"$f":"'UD2 SC1'!AE15","v":127.71959475343863},null,2017,165.3390803496917,127.71959475343863]
[2018,{"$f":"'6. UD2 Assumptions'!B21","v":1396445.9429459069},{"$f":"'6. UD2 Assumptions'!E45","v":169781.77608448974},{"$f":"'6. UD2 Assumptions'!G45","v":848893.96810262813},{"$f":"'6. UD2 Assumptions'!I45","v":82972.343804551609},{"$f":"'6. UD2 Assumptions'!K45","v":43718.870554948517},{"$f":"'6. UD2 Assumptions'!M45","v":236834.70778116616},{"$f":"'6. UD2 Assumptions'!O45","v":10819.7395520754},{"$f":"'6. UD2 Assumptions'!Q45","v":3424.5370660474282},{"$f":"'UD2 BAU'!AB16","v":5.7496782890221185},{"$f":"'UD2 BAU'!AC16","v":143.74195722555297},{"$f":"'UD2 BAU'!AD16","v":7.3442387867199976E-2},{"$f":"'UD2 BAU'!AE16","v":21.885831584425592},{"$f":"'UD2 BAU'!AF16","v":165.62778880997857},{"$f":"'6. UD2 Assumptions'!T45","v":169781.77608448974},{"$f":"'6. UD2 Assumptions'!V45","v":848893.96810262813},{"$f":"'6. UD2 Assumptions'!X45","v":82972.343804551609},{"$f":"'6. UD2 Assumptions'!Z45","v":43718.870554948517},{"$f":"'6. UD2 Assumptions'!AB45","v":236834.70778116616},{"$f":"'6. UD2 Assumptions'!AD45","v":10819.7395520754},{"$f":"'6. UD2 Assumptions'!AF45","v":3424.5370660474282},{"$f":"'UD2 SC1'!AA16","v":4.0281790364862013},{"$f":"'UD2 SC1'!AB16","v":100.70447591215503},{"$f":"'UD2 SC1'!AC16","v":7.3442387867199976E-2},{"$f":"'UD2 SC1'!AD16","v":21.885831584425592},{"$f":"'UD2 SC1'!AE16","v":122.59030749658062},null,2018,165.62778880997857,122.59030749658062]
[2020,{"$f":"'6. UD2 Assumptions'!B22","v":1400327.9130607205},{"$f":"'6. UD2 Assumptions'!E46","v":172053.72236125765},{"$f":"'6. UD2 Assumptions'!G46","v":847371.48151885497},{"$f":"'6. UD2 Assumptions'!I46","v":82823.674227411029},{"$f":"'6. UD2 Assumptions'!K46","v":43640.368329634941},{"$f":"'6. UD2 Assumptions'!M46","v":240003.82338495247},{"$f":"'6. UD2 Assumptions'!O46","v":10964.370061683028},{"$f":"'6. UD2 Assumptions'!Q46","v":3470.4731769266691},{"$f":"'UD2 BAU'!AB17","v":5.7720208266418895},{"$f":"'UD2 BAU'!AC17","v":144.30052066604725},{"$f":"'UD2 BAU'!AD17","v":7.3438408982400005E-2},{"$f":"'UD2 BAU'!AE17","v":21.884645876755201},{"$f":"'UD2 BAU'!AF17","v":166.18516654280245},{"$f":"'6. UD2 Assumptions'!T46","v":172053.72236125765},{"$f":"'6. UD2 Assumptions'!V46","v":847371.48151885497},{"$f":"'6. UD2 Assumptions'!X46","v":82823.674227411029},{"$f":"'6. UD2 Assumptions'!Z46","v":43640.368329634941},{"$f":"'6. UD2 Assumptions'!AB46","v":240003.82338495247},{"$f":"'6. UD2 Assumptions'!AD46","v":10964.370061683028},{"$f":"'6. UD2 Assumptions'!AF46","v":3470.4731769266691},{"$f":"'UD2 SC1'!AA17","v":3.6139670239502069},{"$f":"'UD2 SC1'!AB17","v":90.349175598755167},{"$f":"'UD2 SC1'!AC17","v":7.3438408982400005E-2},{"$f":"'UD2 SC1'!AD17","v":21.884645876755201},{"$f":"'UD2 SC1'!AE17","v":112.23382147551037},null,2020,166.18516654280245,112.23382147551037]
[2025,{"$f":"'6. UD2 Assumptions'!B23","v":1410451.6830262018},{"$f":"'6. UD2 Assumptions'!E47","v":177809.59355864977},{"$f":"'6. UD2 Assumptions'!G47","v":843572.0914873532},{"$f":"'6. UD2 Assumptions'!I47","v":82675.271035937694},{"$f":"'6. UD2 Assumptions'!K47","v":43444.46516562967},{"$f":"'6. UD2 Assumptions'!M47","v":248032.62825041605},{"$f":"'6. UD2 Assumptions'!O47","v":11330.779627716358},{"$f":"'6. UD2 Assumptions'!Q47","v":3586.8539004989921},{"$f":"'UD2 BAU'!AB18","v":5.8296993838630691},{"$f":"'UD2 BAU'!AC18","v":145.74248459657673},{"$f":"'UD2 BAU'!AD18","v":7.3097955884799989E-2},{"$f":"'UD2 BAU'!AE18","v":21.783190853670398},{"$f":"'UD2 BAU'!AF18","v":167.52567545024712},{"$f":"'6. UD2 Assumptions'!T47","v":177809.59355864977},{"$f":"'6. UD2 Assumptions'!V47","v":843572.0914873532},{"$f":"'6. UD2 Assumptions'!X47","v":82675.271035937694},{"$f":"'6. UD2 Assumptions'!Z47","v":43444.46516562967},{"$f":"'6. UD2 Assumptions'!AB47","v":248032.62825041605},{"$f":"'6. UD2 Assumptions'!AD47","v":11330.779627716358},{"$f":"'6. UD2 Assumptions'!AF47","v":3586.8539004989921},{"$f":"'UD2 SC1'!AA18","v":2.6171207041293671},{"$f":"'UD2 SC1'!AB18","v":65.428017603234181},{"$f":"'UD2 SC1'!AC18","v":7.3097955884799989E-2},{"$f":"'UD2 SC1'!AD18","v":21.783190853670398},{"$f":"'UD2 SC1'!AE18","v":87.211208456904586},null,2025,167.52567545024712,87.211208456904586]
[2030,{"$f":"'6. UD2 Assumptions'!B24","v":1421070.9239173846},{"$f":"'6. UD2 Assumptions'!E48","v":183758.02120170486},{"$f":"'6. UD2 Assumptions'!G48","v":839789.7369177785},{"$f":"'6. UD2 Assumptions'!I48","v":82527.133752822629},{"$f":"'6. UD2 Assumptions'!K48","v":43249.441417888193},{"$f":"'6. UD2 Assumptions'!M48","v":256330.01928529367},{"$f":"'6. UD2 Assumptions'!O48","v":11709.433943728522},{"$f":"'6. UD2 Assumptions'!Q48","v":3707.1373981683078},{"$f":"'UD2 BAU'!AB19","v":5.8898906141970775},{"$f":"'UD2 BAU'!AC19","v":147.24726535492692},{"$f":"'UD2 BAU'!AD19","v":7.2273689628799986E-2},{"$f":"'UD2 BAU'!AE19","v":21.537559509382397},{"$f":"'UD2 BAU'!AF19","v":168.78482486430931},{"$f":"'6. UD2 Assumptions'!T48","v":183758.02120170486},{"$f":"'6. UD2 Assumptions'!V48","v":839789.7369177785},{"$f":"'6. UD2 Assumptions'!X48","v":82527.133752822629},{"$f":"'6. UD2 Assumptions'!Z48","v":43249.441417888193},{"$f":"'6. UD2 Assumptions'!AB48","v":256330.01928529367},{"$f":"'6. UD2 Assumptions'!AD48","v":11709.433943728522},{"$f":"'6. UD2 Assumptions'!AF48","v":3707.1373981683078},{"$f":"'UD2 SC1'!AA19","v":1.5487904233996204},{"$f":"'UD2 SC1'!AB19","v":38.71976058499051},{"$f":"'UD2 SC1'!AC19","v":7.2273689628799986E-2},{"$f":"'UD2 SC1'!AD19","v":21.537559509382397},{"$f":"'UD2 SC1'!AE19","v":60.257320094372908},null,2030,168.78482486430931,60.257320094372908]
[2035,{"$f":"'6. UD2 Assumptions'!B25","v":1432201.521735464},{"$f":"'6. UD2 Assumptions'!E49","v":189905.44705805372},{"$f":"'6. UD2 Assumptions'!G49","v":836024.34142761666},{"$f":"'6. UD2 Assumptions'!I49","v":82379.261901612088},{"$f":"'6. UD2 Assumptions'!K49","v":43055.293138679663},{"$f":"'6. UD2 Assumptions'!M49","v":264904.98145454709},{"$f":"'6. UD2 Assumptions'!O49","v":12100.742207284058},{"$f":"'6. UD2 Assumptions'!Q49","v":3831.4545476709341},{"$f":"'UD2 BAU'!AB20","v":5.9526760104936596},{"$f":"'UD2 BAU'!AC20","v":148.81690026234148},{"$f":"'UD2 BAU'!AD20","v":7.0566904319999985E-2},{"$f":"'UD2 BAU'!AE20","v":21.028937487359997},{"$f":"'UD2 BAU'!AF20","v":169.84583774970147},{"$f":"'6. UD2 Assumptions'!T49","v":189905.44705805372},{"$f":"'6. UD2 Assumptions'!V49","v":836024.34142761666},{"$f":"'6. UD2 Assumptions'!X49","v":82379.261901612088},{"$f":"'6. UD2 Assumptions'!Z49","v":43055.293138679663},{"$f":"'6. UD2 Assumptions'!AB49","v":264904.98145454709},{"$f":"'6. UD2 Assumptions'!AD49","v":12100.742207284058},{"$f":"'6. UD2 Assumptions'!AF49","v":3831.4545476709341},{"$f":"'UD2 SC1'!AA20","v":1.2333233902707774},{"$f":"'UD2 SC1'!AB20","v":30.833084756769434},{"$f":"'UD2 SC1'!AC20","v":7.0566904319999985E-2},{"$f":"'UD2 SC1'!AD20","v":21.028937487359997},{"$f":"'UD2 SC1'!AE20","v":51.862022244129435},null,2035,169.84583774970147,51.862022244129435]
[2040,{"$f":"'6. UD2 Assumptions'!B26","v":1443859.8969810524},{"$f":"'6. UD2 Assumptions'!E50","v":196258.52839769615},{"$f":"'6. UD2 Assumptions'!G50","v":832275.82897683245},{"$f":"'6. UD2 Assumptions'!I50","v":82231.65500670606},{"$f":"'6. UD2 Assumptions'!K50","v":42862.016397994725},{"$f":"'6. UD2 Assumptions'!M50","v":273766.80029555957},{"$f":"'6. UD2 Assumptions'!O50","v":12505.127290595588},{"$f":"'6. UD2 Assumptions'!Q50","v":3959.9406156679474},{"$f":"'UD2 BAU'!AB21","v":6.0181398031468518},{"$f":"'UD2 BAU'!AC21","v":150.4534950786713},{"$f":"'UD2 BAU'!AD21","v":6.794269155520001E-2},{"$f":"'UD2 BAU'!AE21","v":20.246922083449604},{"$f":"'UD2 BAU'!AF21","v":170.70041716212091},{"$f":"'6. UD2 Assumptions'!T50","v":196258.52839769615},{"$f":"'6. UD2 Assumptions'!V50","v":832275.82897683245},{"$f":"'6. UD2 Assumptions'!X50","v":82231.65500670606},{"$f":"'6. UD2 Assumptions'!Z50","v":42862.016397994725},{"$f":"'6. UD2 Assumptions'!AB50","v":273766.80029555957},{"$f":"'6. UD2 Assumptions'!AD50","v":12505.127290595588},{"$f":"'6. UD2 Assumptions'!AF50","v":3959.9406156679474},{"$f":"'UD2 SC1'!AA21","v":1.1468224766885498},{"$f":"'UD2 SC1'!AB21","v":28.670561917213742},{"$f":"'UD2 SC1'!AC21","v":6.794269155520001E-2},{"$f":"'UD2 SC1'!AD21","v":20.246922083449604},{"$f":"'UD2 SC1'!AE21","v":48.91748400066335},null,2040,170.70041716212091,48.91748400066335]
[2045,{"$f":"'6. UD2 Assumptions'!B27","v":1456063.0225211198},{"$f":"'6. UD2 Assumptions'!E51","v":202824.14520239964},{"$f":"'6. UD2 Assumptions'!G51","v":828544.12386633421},{"$f":"'6. UD2 Assumptions'!I51","v":82084.312593356677},{"$f":"'6. UD2 Assumptions'!K51","v":42669.607283465986},{"$f":"'6. UD2 Assumptions'!M51","v":282925.0719731315},{"$f":"'6. UD2 Assumptions'!O51","v":12923.026197506008},{"$f":"'6. UD2 Assumptions'!Q51","v":4092.7354049257597},{"$f":"'UD2 BAU'!AB22","v":6.0863690516220137},{"$f":"'UD2 BAU'!AC22","v":152.15922629055035},{"$f":"'UD2 BAU'!AD22","v":6.4922189076799988E-2},{"$f":"'UD2 BAU'!AE22","v":19.346812344886395},{"$f":"'UD2 BAU'!AF22","v":171.50603863543674},{"$f":"'6. UD2 Assumptions'!T51","v":202824.14520239964},{"$f":"'6. UD2 Assumptions'!V51","v":828544.12386633421},{"$f":"'6. UD2 Assumptions'!X51","v":82084.312593356677},{"$f":"'6. UD2 Assumptions'!Z51","v":42669.607283465986},{"$f":"'6. UD2 Assumptions'!AB51","v":282925.0719731315},{"$f":"'6. UD2 Assumptions'!AD51","v":12923.026197506008},{"$f":"'6. UD2 Assumptions'!AF51","v":4092.7354049257597},{"$f":"'UD2 SC1'!AA22","v":1.0587124198002988},{"$f":"'UD2 SC1'!AB22","v":26.46781049500747},{"$f":"'UD2 SC1'!AC22","v":6.4922189076799988E-2},{"$f":"'UD2 SC1'!AD22","v":19.346812344886395},{"$f":"'UD2 SC1'!AE22","v":45.814622839893865},null,2045,171.50603863543674,45.814622839893865]
[2050,{"$f":"'6. UD2 Assumptions'!B28","v":1468828.4420536994},{"$f":"'6. UD2 Assumptions'!E52","v":209609.40761628069},{"$f":"'6. UD2 Assumptions'!G52","v":824829.15073644486},{"$f":"'6. UD2 Assumptions'!I52","v":81937.234187666763},{"$f":"'6. UD2 Assumptions'!K52","v":42478.061900288798},{"$f":"'6. UD2 Assumptions'!M52","v":292389.71367084346},{"$f":"'6. UD2 Assumptions'!O52","v":13354.890535742205},{"$f":"'6. UD2 Assumptions'!Q52","v":4229.983406432325},{"$f":"'UD2 BAU'!AB23","v":6.1574537390449171},{"$f":"'UD2 BAU'!AC23","v":153.93634347612291},{"$f":"'UD2 BAU'!AD23","v":6.1579925844800001E-2},{"$f":"'UD2 BAU'!AE23","v":18.3508179017504},{"$f":"'UD2 BAU'!AF23","v":172.2871613778733},{"$f":"'6. UD2 Assumptions'!T52","v":209609.40761628069},{"$f":"'6. UD2 Assumptions'!V52","v":824829.15073644486},{"$f":"'6. UD2 Assumptions'!X52","v":81937.234187666763},{"$f":"'6. UD2 Assumptions'!Z52","v":42478.061900288798},{"$f":"'6. UD2 Assumptions'!AB52","v":292389.71367084346},{"$f":"'6. UD2 Assumptions'!AD52","v":13354.890535742205},{"$f":"'6. UD2 Assumptions'!AF52","v":4229.983406432325},{"$f":"'UD2 SC1'!AA23","v":0.93514640529233883},{"$f":"'UD2 SC1'!AB23","v":23.378660132308472},{"$f":"'UD2 SC1'!AC23","v":6.1579925844800001E-2},{"$f":"'UD2 SC1'!AD23","v":18.3508179017504},{"$f":"'UD2 SC1'!AE23","v":41.729478034058872},null,2050,172.2871613778733,41.729478034058872]

{"sheet":"Diff","index":20,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","%Change"]
[146.37086879589799,146.37086879589799,{"$f":"(B2-A2)*100/A2","v":0}]
[152.86237133134702,152.86237133134702,{"$f":"(B3-A3)*100/A3","v":0}]
[165.06606827903249,165.06606827903249,0]
[195.15238833455052,195.15238833455052,0]
[164.28041009034905,164.28041009034905,0]
[159.72392692022001,159.72392692022001,0]
[160.04361411587251,160.04361411587251,0]
[161.249521702897,161.249521702897,0]
[163.21538393772425,136.67365307259047,-16.261782575140671]
[164.25845649407964,132.22795422899785,-19.500062857485982]
[165.3390803496917,127.71959475343863,-22.752930230825019]
[165.62778880997857,122.59030749658062,-25.984456849070167]
[166.18516654280245,112.23382147551037,-32.464597286061888]
[167.52567545024712,87.211208456904586,-47.941586731399184]
[168.78482486430931,60.257320094372908,-64.299325995204015]
[169.84583774970147,51.862022244129435,-69.465238046894328]
[170.70041716212091,48.91748400066335,-71.343078819658373]
[171.50603863543674,45.814622839893865,-73.286874792041516]
[172.2871613778733,41.729478034058872,-75.779113370766723]

{"sheet":"Radar Ratio","index":21,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","Ratio","R1","R2","R3","R4","R5"]
[146.37086879589799,146.37086879589799,{"$f":"B2/A2","v":1},0.125,0.5,1,1.5,2.15]
[152.86237133134702,152.86237133134702,{"$f":"B3/A3","v":1},0.125,0.5,1,1.5,2.15]
[165.06606827903249,165.06606827903249,1,0.125,0.5,1,1.5,2.15]
[195.15238833455052,195.15238833455052,1,0.125,0.5,1,1.5,2.15]
[164.28041009034905,164.28041009034905,1,0.125,0.5,1,1.5,2.15]
[159.72392692022001,159.72392692022001,1,0.125,0.5,1,1.5,2.15]
[160.04361411587251,160.04361411587251,1,0.125,0.5,1,1.5,2.15]
[161.249521702897,161.249521702897,1,0.125,0.5,1,1.5,2.15]
[163.21538393772425,136.67365307259047,0.83738217424859329,0.125,0.5,1,1.5,2.15]
[164.25845649407964,132.22795422899785,0.80499937142514022,0.125,0.5,1,1.5,2.15]
[165.3390803496917,127.71959475343863,0.77247069769174981,0.125,0.5,1,1.5,2.15]
[165.62778880997857,122.59030749658062,0.7401554315092983,0.125,0.5,1,1.5,2.15]
[166.18516654280245,112.23382147551037,0.67535402713938109,0.125,0.5,1,1.5,2.15]
[167.52567545024712,87.211208456904586,0.52058413268600812,0.125,0.5,1,1.5,2.15]
[168.78482486430931,60.257320094372908,0.35700674004795985,0.125,0.5,1,1.5,2.15]
[169.84583774970147,51.862022244129435,0.30534761953105671,0.125,0.5,1,1.5,2.15]
[170.70041716212091,48.91748400066335,0.28656921180341632,0.125,0.5,1,1.5,2.15]
[171.50603863543674,45.814622839893865,0.26713125207958482,0.125,0.5,1,1.5,2.15]
[172.2871613778733,41.729478034058872,0.24220886629233276,0.125,0.5,1,1.5,2.15]

{"sheet":"ChartData","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"List","index":24,"n_rows":28,"n_cols":5,"rows_kept":28,"cut":false,"hidden":true,"merged":[[1,3,1,4],[3,1,10,1],[11,1,15,1],[16,1,22,1],[23,1,27,1]]}
[]
[null,null,null,"Plot Numbers"]
[null,null,null,"BAU","SC1"]
[null,"Connectivity","Population",1]
[null,null,"Sewered Plaines Wilhems Population",2,26]
[null,null,"Population with Absorption pit",3,27]
[null,null,"Population with Septic tanks",4,28]
[null,null,"Population with pit latrines",5,29]
[null,null,"Sewered PL and Pte aux Sables",6,30]
[null,null," 5 CHA Estates",7,31]
[null,null,"Grand Baie sewerage connections",8,32]
[null,"GHG Emissions","CH4 Emissions Gg",9,33]
[null,null,"CH4 Emissions Gg CO2 e",10,34]
[null,null,"N2O Emissions Gg",11,35]
[null,null,"N2O Emissions Gg CO2 e",12,36]
[null,null,"Total GHG CO2 e",13,37]
[null,"Connectivity","UD Sewered Plaines Wilhems Population",14,38]
[null,null,"UD Population with Absorption pit",15,39]
[null,null,"UD Population with Septic tanks",16,40]
[null,null,"UD Population with pit latrines",17,41]
[null,null,"UD Sewered PL and Pte aux Sables",18,42]
[null,null,"UD 5 CHA estates",19,43]
[null,null,"UD Grand Baie sewerage connections",20,44]
[null,"GHG Emissions","UD CH4 Emissions Gg",21,45]
[null,null,"UD CH4 Emissions Gg CO2 e",22,46]
[null,null,"UD N2O Emissions Gg",23,47]
[null,null,"UD N2O Emissions Gg CO2 e",24,48]
[null,null,"UD Total GHG CO2 e",25,49]

{"sheet":"TNC SC1","index":27,"n_rows":150,"n_cols":41,"rows_kept":150,"cut":false,"hidden":true,"merged":[[26,2,26,10],[26,13,26,21],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,19,3,19],[2,20,3,20],[3,17,3,18],[51,9,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,12],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,8,52,8],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr"]
[]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,null,null,null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk",null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e"]
[null,2006,{"$f":"U29","v":17895572.75},{"$f":"'5. TNC Parameters'!X45","v":0.9},{"$f":"'5. TNC Parameters'!Z45","v":0.05},{"$f":"'5. TNC Parameters'!AB45","v":0.03},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. TNC Parameters'!AG45","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. TNC Parameters'!AI10","v":0},{"$f":"'5. TNC Parameters'!V45","v":0.02},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},null,5055643.4479499999,{"$f":"W5-Y5","v":0},null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AB5*'5. TNC Parameters'!$P$69","v":126.39108619874999},{"$f":"M54/1000000","v":6.7046250326000006E-2},{"$f":"AD5*'5. TNC Parameters'!$P$70","v":19.979782597148002},{"$f":"AC5+AE5","v":146.37086879589799},null,146.37086879589799,{"$f":"AF5-AH5","v":0},null,5.0556434479499996,126.39108619874999,6.7046250326000006E-2,19.979782597148002,146.37086879589799]
[null,2007,18556981.755000003,{"$f":"'5. TNC Parameters'!X46","v":0.9},{"$f":"'5. TNC Parameters'!Z46","v":0.05},{"$f":"'5. TNC Parameters'!AB46","v":0.03},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},3.0000000000000001E-3,0,{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. TNC Parameters'!AG46","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. TNC Parameters'!AI11","v":0},{"$f":"'5. TNC Parameters'!V46","v":0.02},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},null,5242343.4567630012,{"$f":"W6-Y6","v":0},null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AB6*'5. TNC Parameters'!$P$69","v":131.05858641907503},{"$f":"M55/1000000","v":7.3167063463999996E-2},{"$f":"AD6*'5. TNC Parameters'!$P$70","v":21.803784912272},{"$f":"AC6+AE6","v":152.86237133134702},null,152.86237133134702,{"$f":"AF6-AH6","v":0},null,5.2423434567630007,131.05858641907503,7.3167063463999996E-2,21.803784912272,152.86237133134702]
[null,2008,21152022.782499999,{"$f":"'5. TNC Parameters'!X47","v":0.9},{"$f":"'5. TNC Parameters'!Z47","v":0.01},{"$f":"'5. TNC Parameters'!AB47","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. TNC Parameters'!AG47","v":7144734},14007288.782499999,{"$f":"'5. TNC Parameters'!AI12","v":535},{"$f":"'5. TNC Parameters'!V47","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,null,5790437.3511004997,0,null,5.7904373511004996,{"$f":"AB7*'5. TNC Parameters'!$P$69","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AD7*'5. TNC Parameters'!$P$70","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0,null,5.7904373511004996,144.76093377751249,6.8138035239999992E-2,20.305134501519998,165.06606827903249]
[null,2009,25341851.732500002,{"$f":"'5. TNC Parameters'!X48","v":0.9},{"$f":"'5. TNC Parameters'!Z48","v":0.01},{"$f":"'5. TNC Parameters'!AB48","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. TNC Parameters'!AG48","v":7144734},18197117.732500002,{"$f":"'5. TNC Parameters'!AI13","v":535},{"$f":"'5. TNC Parameters'!V48","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,null,6944316.2439305019,0,null,6.9443162439305013,{"$f":"AB8*'5. TNC Parameters'!$P$69","v":173.60790609826253},7.2296920256E-2,{"$f":"AD8*'5. TNC Parameters'!$P$70","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0,null,6.9443162439305013,173.60790609826253,7.2296920256E-2,21.544482236288001,195.15238833455052]
[null,2010,20843233.065000005,{"$f":"'5. TNC Parameters'!X49","v":0.9},{"$f":"'5. TNC Parameters'!Z49","v":0.01},{"$f":"'5. TNC Parameters'!AB49","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. TNC Parameters'!AG49","v":7144734},13698499.065000005,{"$f":"'5. TNC Parameters'!AI14","v":535},{"$f":"'5. TNC Parameters'!V49","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,null,5705396.6629010011,0,null,5.705396662901002,{"$f":"AB9*'5. TNC Parameters'!$P$69","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AD9*'5. TNC Parameters'!$P$70","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0,null,5.7053966629010011,142.63491657252501,7.2635884287999997E-2,21.645493517824001,164.28041009034902]
[null,2011,20231272.980000004,{"$f":"'5. TNC Parameters'!X50","v":0.9},{"$f":"'5. TNC Parameters'!Z50","v":0.01},{"$f":"'5. TNC Parameters'!AB50","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. TNC Parameters'!AG50","v":7144734},13086538.980000004,{"$f":"'5. TNC Parameters'!AI15","v":535},{"$f":"'5. TNC Parameters'!V50","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,null,5536862.8554920014,0,null,5.536862855492001,{"$f":"AB10*'5. TNC Parameters'!$P$69","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AD10*'5. TNC Parameters'!$P$70","v":21.30235553292},159.72392692022001,null,159.72392692022004,0,null,5.536862855492001,138.42157138730002,7.1484414539999999E-2,21.30235553292,159.72392692022001]
[null,2012,20242237.042500004,{"$f":"'5. TNC Parameters'!X51","v":0.9},{"$f":"'5. TNC Parameters'!Z51","v":0.01},{"$f":"'5. TNC Parameters'!AB51","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. TNC Parameters'!AG51","v":7144734},13097503.042500004,{"$f":"'5. TNC Parameters'!AI16","v":535},{"$f":"'5. TNC Parameters'!V51","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,null,5539882.3583045015,0,null,5.5398823583045012,{"$f":"AB11*'5. TNC Parameters'!$P$69","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AD11*'5. TNC Parameters'!$P$70","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0,null,5.5398823583045012,138.49705895761252,7.2303876369999978E-2,21.546555158259995,160.04361411587251]
[null,2013,20380026.125,{"$f":"'5. TNC Parameters'!X52","v":0.9},{"$f":"'5. TNC Parameters'!Z52","v":0.01},{"$f":"'5. TNC Parameters'!AB52","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. TNC Parameters'!AG52","v":7144734},13235292.125,{"$f":"'5. TNC Parameters'!AI17","v":535},{"$f":"'5. TNC Parameters'!V52","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,null,5577829.4716250002,0,null,5.5778294716249999,{"$f":"AB12*'5. TNC Parameters'!$P$69","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AD12*'5. TNC Parameters'!$P$70","v":21.803784912272},161.249521702897,null,161.249521702897,0,null,5.5778294716249999,139.44573679062501,7.3167063463999996E-2,21.803784912272,161.249521702897]
[null,2015,20658821.332746238,{"$f":"'5. TNC Parameters'!X53","v":0.73},{"$f":"'5. TNC Parameters'!Z53","v":0.01},{"$f":"'5. TNC Parameters'!AB53","v":0.25},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.219,5.9999999999999995E-4,0,0.21959999999999999,4536677.1646710737,{"$f":"'5. TNC Parameters'!AG53","v":8825847.8823529407},11832973.450393297,{"$f":"'5. TNC Parameters'!AI18","v":535},{"$f":"'5. TNC Parameters'!V53","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4592940.4372329619,null,4592940.4372329619,null,4592940.4372329609,0,null,4.5929404372329623,{"$f":"AB13*'5. TNC Parameters'!$P$69","v":114.82351093082406},7.3322624636799991E-2,{"$f":"AD13*'5. TNC Parameters'!$P$70","v":21.850142141766398},136.67365307259047,null,136.67365307259041,0,null,4.5929404372329605,114.82351093082401,7.3322624636799991E-2,21.850142141766398,136.67365307259041]
[null,2016,20808592.730780952,{"$f":"'5. TNC Parameters'!X54","v":0.69669999999999999},{"$f":"'5. TNC Parameters'!Z54","v":0.01},{"$f":"'5. TNC Parameters'!AB54","v":0.2833},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.20901,5.9999999999999995E-4,0,0.20960999999999999,4361689.122298995,{"$f":"'5. TNC Parameters'!AG54","v":9666404.8235294111},11142187.907251541,{"$f":"'5. TNC Parameters'!AI19","v":535},{"$f":"'5. TNC Parameters'!V54","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4414636.624253802,null,4414636.624253802,null,4414636.624253802,0,null,4.4146366242538022,{"$f":"AB14*'5. TNC Parameters'!$P$69","v":110.36591560634506},7.3362545713599986E-2,{"$f":"AD14*'5. TNC Parameters'!$P$70","v":21.862038622652797},132.22795422899785,null,132.22795422899785,0,null,4.4146366242538022,110.36591560634506,7.3362545713599986E-2,21.862038622652797,132.22795422899785]
[null,2017,20963818.20278177,{"$f":"'5. TNC Parameters'!X55","v":0.6633},{"$f":"'5. TNC Parameters'!Z55","v":0.01},{"$f":"'5. TNC Parameters'!AB55","v":0.31669999999999998},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.19899,5.9999999999999995E-4,0,0.19958999999999999,4184168.4750932134,{"$f":"'5. TNC Parameters'!AG55","v":10506961.764705881},10456856.438075889,{"$f":"'5. TNC Parameters'!AI20","v":535},{"$f":"'5. TNC Parameters'!V55","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4233826.3859959776,null,4233826.3859959776,null,4233826.3859959776,0,null,4.2338263859959779,{"$f":"AB15*'5. TNC Parameters'!$P$69","v":105.84565964989945},7.3402466790399967E-2,{"$f":"AD15*'5. TNC Parameters'!$P$70","v":21.873935103539189},127.71959475343863,null,127.71959475343863,0,null,4.2338263859959779,105.84565964989945,7.3402466790399967E-2,21.873935103539189,127.71959475343863]
[null,2018,21004023.283304717,{"$f":"'5. TNC Parameters'!X56","v":0.63},{"$f":"'5. TNC Parameters'!Z56","v":0.01},{"$f":"'5. TNC Parameters'!AB56","v":0.35},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.189,5.9999999999999995E-4,0,0.18959999999999999,3982362.8145145741,{"$f":"'5. TNC Parameters'!AG56","v":11347518.705882352},9656504.5774223655,{"$f":"'5. TNC Parameters'!AI21","v":535},{"$f":"'5. TNC Parameters'!V56","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4028179.0364862015,null,4028179.0364862015,null,4028179.036486201,0,null,4.0281790364862013,{"$f":"AB16*'5. TNC Parameters'!$P$69","v":100.70447591215503},7.3442387867199976E-2,{"$f":"AD16*'5. TNC Parameters'!$P$70","v":21.885831584425592},122.59030749658062,null,122.59030749658062,0,null,4.0281790364862013,100.70447591215503,7.3442387867199976E-2,21.885831584425592,122.59030749658062]
[null,2020,21085150.870885581,{"$f":"'5. TNC Parameters'!X57","v":0.56330000000000002},{"$f":"'5. TNC Parameters'!Z57","v":0.01},{"$f":"'5. TNC Parameters'!AB57","v":0.41670000000000001},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.16899,5.9999999999999995E-4,0,0.16958999999999999,3575830.7361934856,{"$f":"'5. TNC Parameters'!AG57","v":13028632.588235293},8056518.2826502882,{"$f":"'5. TNC Parameters'!AI22","v":535},{"$f":"'5. TNC Parameters'!V57","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,3613967.023950207,null,3613967.023950207,null,3613967.023950207,0,null,3.6139670239502069,{"$f":"AB17*'5. TNC Parameters'!$P$69","v":90.349175598755167},7.3438408982400005E-2,{"$f":"AD17*'5. TNC Parameters'!$P$70","v":21.884645876755201},112.23382147551037,null,112.23382147551038,0,null,3.6139670239502069,90.349175598755167,7.3438408982400005E-2,21.884645876755201,112.23382147551037]
[null,2025,21294586.445399668,{"$f":"'5. TNC Parameters'!X58","v":0.40670000000000001},{"$f":"'5. TNC Parameters'!Z58","v":0},{"$f":"'5. TNC Parameters'!AB58","v":0.58330000000000004},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.12200999999999999,0,0,0.12200999999999999,2598152.4922032133,{"$f":"'5. TNC Parameters'!AG58","v":17231417.294117644},4063169.1512820236,{"$f":"'5. TNC Parameters'!AI23","v":535},{"$f":"'5. TNC Parameters'!V58","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,2617120.7041293671,null,2617120.7041293671,null,2617120.7041293671,0,null,2.6171207041293671,{"$f":"AB18*'5. TNC Parameters'!$P$69","v":65.428017603234181},7.3097955884799989E-2,{"$f":"AD18*'5. TNC Parameters'!$P$70","v":21.783190853670398},87.211208456904586,null,87.211208456904572,0,null,2.6171207041293671,65.428017603234181,7.3097955884799989E-2,21.783190853670398,87.211208456904586]
[null,2030,21513145.74218256,{"$f":"'5. TNC Parameters'!X59","v":0.24},{"$f":"'5. TNC Parameters'!Z59","v":0},{"$f":"'5. TNC Parameters'!AB59","v":0.75},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},7.1999999999999995E-2,0,0,7.1999999999999995E-2,1548946.4934371442,{"$f":"'5. TNC Parameters'!AG59","v":21434202},78943.742182560265,{"$f":"'5. TNC Parameters'!AI24","v":535},{"$f":"'5. TNC Parameters'!V59","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1548790.4233996205,null,1548790.4233996205,null,1548790.4233996205,0,null,1.5487904233996204,{"$f":"AB19*'5. TNC Parameters'!$P$69","v":38.71976058499051},7.2273689628799986E-2,{"$f":"AD19*'5. TNC Parameters'!$P$70","v":21.537559509382397},60.257320094372908,null,60.257320094372908,0,null,1.5487904233996204,38.71976058499051,7.2273689628799986E-2,21.537559509382397,60.257320094372908]
[null,2035,21741124.668459184,{"$f":"'5. TNC Parameters'!X60","v":0.19},{"$f":"'5. TNC Parameters'!Z60","v":0},{"$f":"'5. TNC Parameters'!AB60","v":0.8},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},5.6999999999999995E-2,0,0,5.6999999999999995E-2,1239244.1061021734,{"$f":"'5. TNC Parameters'!AG60","v":22863148.800000001},-1122024.1315408163,{"$f":"'5. TNC Parameters'!AI25","v":535},{"$f":"'5. TNC Parameters'!V60","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1233323.3902707775,null,1233323.3902707775,null,1233323.3902707775,0,null,1.2333233902707774,{"$f":"AB20*'5. TNC Parameters'!$P$69","v":30.833084756769434},7.0566904319999985E-2,{"$f":"AD20*'5. TNC Parameters'!$P$70","v":21.028937487359997},51.862022244129435,null,51.862022244129435,0,null,1.2333233902707774,30.833084756769434,7.0566904319999985E-2,21.028937487359997,51.862022244129435]
[null,2040,21978829.071702439,{"$f":"'5. TNC Parameters'!X61","v":0.17499999999999999},{"$f":"'5. TNC Parameters'!Z61","v":0},{"$f":"'5. TNC Parameters'!AB61","v":0.81499999999999995},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},5.2499999999999998E-2,0,0,5.2499999999999998E-2,1153888.5262643781,{"$f":"'5. TNC Parameters'!AG61","v":23339464.400000002},-1360635.3282975629,{"$f":"'5. TNC Parameters'!AI26","v":535},{"$f":"'5. TNC Parameters'!V61","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1146822.4766885499,null,1146822.4766885499,null,1146822.4766885496,0,null,1.1468224766885498,{"$f":"AB21*'5. TNC Parameters'!$P$69","v":28.670561917213742},6.794269155520001E-2,{"$f":"AD21*'5. TNC Parameters'!$P$70","v":20.246922083449604},48.91748400066335,null,48.91748400066335,0,null,1.1468224766885495,28.670561917213739,6.794269155520001E-2,20.246922083449604,48.917484000663343]
[null,2045,22226575.071975358,{"$f":"'5. TNC Parameters'!X62","v":0.16},{"$f":"'5. TNC Parameters'!Z62","v":0},{"$f":"'5. TNC Parameters'!AB62","v":0.83},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},4.8000000000000001E-2,0,0,4.8000000000000001E-2,1066875.6034548171,{"$f":"'5. TNC Parameters'!AG62","v":23815780.000000004},-1589204.9280246459,{"$f":"'5. TNC Parameters'!AI27","v":535},{"$f":"'5. TNC Parameters'!V62","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1058712.4198002988,null,1058712.4198002988,null,1058712.4198002988,0,null,1.0587124198002988,{"$f":"AB22*'5. TNC Parameters'!$P$69","v":26.46781049500747},6.4922189076799988E-2,{"$f":"AD22*'5. TNC Parameters'!$P$70","v":19.346812344886395},45.814622839893865,null,45.814622839893865,0,null,1.0587124198002988,26.46781049500747,6.4922189076799988E-2,19.346812344886395,45.814622839893865]
[null,2050,22484689.405391853,{"$f":"'5. TNC Parameters'!X63","v":0.14000000000000001},{"$f":"'5. TNC Parameters'!Z63","v":0},{"$f":"'5. TNC Parameters'!AB63","v":0.85},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},4.2000000000000003E-2,0,0,4.2000000000000003E-2,944356.9550264579,{"$f":"'5. TNC Parameters'!AG63","v":24292095.600000005},-1807406.1946081519,{"$f":"'5. TNC Parameters'!AI28","v":535},{"$f":"'5. TNC Parameters'!V63","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":935146.40529233881},null,935146.40529233881,null,935146.40529233881,0,null,0.93514640529233883,{"$f":"AB23*'5. TNC Parameters'!$P$69","v":23.378660132308472},6.1579925844800001E-2,{"$f":"AD23*'5. TNC Parameters'!$P$70","v":18.3508179017504},41.729478034058872,null,41.729478034058872,0,null,0.93514640529233872,23.378660132308468,6.1579925844800001E-2,18.3508179017504,41.729478034058872]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,{"$f":"'4. Data'!D4*'5. TNC Parameters'!E9*'5. TNC Parameters'!E10","v":1277047.5},{"$f":"'4. Data'!E4*'5. TNC Parameters'!G9*'5. TNC Parameters'!G10","v":11611369.415000001},{"$f":"'4. Data'!F4*'5. TNC Parameters'!I9*'5. TNC Parameters'!I10","v":1134906.1800000002},{"$f":"'4. Data'!G4*'5. TNC Parameters'!K9*'5. TNC Parameters'!K10","v":598014.90500000003},{"$f":"'4. Data'!H4*'5. TNC Parameters'!M9*'5. TNC Parameters'!M10","v":3096100},null,{"$f":"'4. Data'!I4*'5. TNC Parameters'!O9*'5. TNC Parameters'!O10","v":121758.75},{"$f":"'4. Data'!J4*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q10","v":56376},{"$f":"SUM(C29:J29)","v":17895572.75},null,2006,{"$f":"'6. TNC Assumptions'!U34*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F45","v":1277047.5},{"$f":"'6. TNC Assumptions'!W34*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H45","v":11611369.415000001},{"$f":"'6. TNC Assumptions'!Y34*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J45","v":1134906.1800000002},{"$f":"'6. TNC Assumptions'!AA34*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L45","v":598014.90500000003},{"$f":"'6. TNC Assumptions'!AC34*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N45","v":3096100},{"$f":"'6. TNC Assumptions'!AE34*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P45","v":121758.75},{"$f":"'6. TNC Assumptions'!AG34*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R45","v":56376},{"$f":"SUM(N29:T29)","v":17895572.75}]
[null,2007,{"$f":"'4. Data'!D5*'5. TNC Parameters'!E9*'5. TNC Parameters'!E11","v":1548915.625},{"$f":"'4. Data'!E5*'5. TNC Parameters'!G9*'5. TNC Parameters'!G11","v":11682783.855},{"$f":"'4. Data'!F5*'5. TNC Parameters'!I9*'5. TNC Parameters'!I11","v":1141874.76},{"$f":"'4. Data'!G5*'5. TNC Parameters'!K9*'5. TNC Parameters'!K11","v":601688.26500000001},{"$f":"'4. Data'!H5*'5. TNC Parameters'!M9*'5. TNC Parameters'!M11","v":3479774.625},null,{"$f":"'4. Data'!I5*'5. TNC Parameters'!O9*'5. TNC Parameters'!O11","v":71699.625},{"$f":"'4. Data'!J5*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q11","v":30245},18556981.755000003,null,2007,{"$f":"'6. TNC Assumptions'!U35*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F46","v":1548915.6249999998},{"$f":"'6. TNC Assumptions'!W35*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H46","v":11682783.855},{"$f":"'6. TNC Assumptions'!Y35*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J46","v":1141874.76},{"$f":"'6. TNC Assumptions'!AA35*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L46","v":601688.2649999999},{"$f":"'6. TNC Assumptions'!AC35*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N46","v":3479774.625},{"$f":"'6. TNC Assumptions'!AE35*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P46","v":71699.625},{"$f":"'6. TNC Assumptions'!AG35*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R46","v":30245},18556981.755000003]
[null,2008,{"$f":"'4. Data'!D6*'5. TNC Parameters'!E9*'5. TNC Parameters'!E12","v":2244208.75},{"$f":"'4. Data'!E6*'5. TNC Parameters'!G9*'5. TNC Parameters'!G12","v":11758438.865},{"$f":"'4. Data'!F6*'5. TNC Parameters'!I9*'5. TNC Parameters'!I12","v":1149275.5},{"$f":"'4. Data'!G6*'5. TNC Parameters'!K9*'5. TNC Parameters'!K12","v":605577.70500000007},{"$f":"'4. Data'!H6*'5. TNC Parameters'!M9*'5. TNC Parameters'!M12","v":5307790.8125},null,{"$f":"'4. Data'!I6*'5. TNC Parameters'!O9*'5. TNC Parameters'!O12","v":52161.749999999993},{"$f":"'4. Data'!J6*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q12","v":34569.4},21152022.782499999,null,2008,{"$f":"'6. TNC Assumptions'!U36*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F47","v":2244208.7499999995},{"$f":"'6. TNC Assumptions'!W36*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H47","v":11758438.865000002},{"$f":"'6. TNC Assumptions'!Y36*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J47","v":1149275.5},{"$f":"'6. TNC Assumptions'!AA36*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L47","v":605577.70500000007},{"$f":"'6. TNC Assumptions'!AC36*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N47","v":5307790.8125},{"$f":"'6. TNC Assumptions'!AE36*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P47","v":52161.749999999993},{"$f":"'6. TNC Assumptions'!AG36*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R47","v":34569.399999999994},21152022.782499999]
[null,2009,{"$f":"'4. Data'!D7*'5. TNC Parameters'!E9*'5. TNC Parameters'!E13","v":2666235.375},{"$f":"'4. Data'!E7*'5. TNC Parameters'!G9*'5. TNC Parameters'!G13","v":11818374.055000002},{"$f":"'4. Data'!F7*'5. TNC Parameters'!I9*'5. TNC Parameters'!I13","v":1155123.165},{"$f":"'4. Data'!G7*'5. TNC Parameters'!K9*'5. TNC Parameters'!K13","v":608670.35000000009},{"$f":"'4. Data'!H7*'5. TNC Parameters'!M9*'5. TNC Parameters'!M13","v":8799767.5},null,{"$f":"'4. Data'!I7*'5. TNC Parameters'!O9*'5. TNC Parameters'!O13","v":238866.78749999998},{"$f":"'4. Data'!J7*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q13","v":54814.5},25341851.732500002,null,2009,{"$f":"'6. TNC Assumptions'!U37*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F48","v":2666235.3749999995},{"$f":"'6. TNC Assumptions'!W37*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H48","v":11818374.055000002},{"$f":"'6. TNC Assumptions'!Y37*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J48","v":1155123.165},{"$f":"'6. TNC Assumptions'!AA37*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L48","v":608670.35000000009},{"$f":"'6. TNC Assumptions'!AC37*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N48","v":8799767.5},{"$f":"'6. TNC Assumptions'!AE37*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P48","v":238866.78749999998},{"$f":"'6. TNC Assumptions'!AG37*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R48","v":54814.5},25341851.732500002]
[null,2010,{"$f":"'4. Data'!D8*'5. TNC Parameters'!E9*'5. TNC Parameters'!E14","v":2822330.125},{"$f":"'4. Data'!E8*'5. TNC Parameters'!G9*'5. TNC Parameters'!G14","v":11873001.780000001},{"$f":"'4. Data'!F8*'5. TNC Parameters'!I9*'5. TNC Parameters'!I14","v":1160471.145},{"$f":"'4. Data'!G8*'5. TNC Parameters'!K9*'5. TNC Parameters'!K14","v":611479.39},{"$f":"'4. Data'!H8*'5. TNC Parameters'!M9*'5. TNC Parameters'!M14","v":4137601.875},null,{"$f":"'4. Data'!I8*'5. TNC Parameters'!O9*'5. TNC Parameters'!O14","v":189048.75},{"$f":"'4. Data'!J8*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q14","v":49300},20843233.065000001,null,2010,{"$f":"'6. TNC Assumptions'!U38*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F49","v":2822330.1249999995},{"$f":"'6. TNC Assumptions'!W38*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H49","v":11873001.780000003},{"$f":"'6. TNC Assumptions'!Y38*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J49","v":1160471.1449999998},{"$f":"'6. TNC Assumptions'!AA38*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L49","v":611479.39000000013},{"$f":"'6. TNC Assumptions'!AC38*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N49","v":4137601.875},{"$f":"'6. TNC Assumptions'!AE38*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P49","v":189048.75},{"$f":"'6. TNC Assumptions'!AG38*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R49","v":49300},20843233.065000005]
[null,2011,{"$f":"'4. Data'!D9*'5. TNC Parameters'!E9*'5. TNC Parameters'!E15","v":2787442.5},{"$f":"'4. Data'!E9*'5. TNC Parameters'!G9*'5. TNC Parameters'!G15","v":11682783.855},{"$f":"'4. Data'!F9*'5. TNC Parameters'!I9*'5. TNC Parameters'!I15","v":1141874.76},{"$f":"'4. Data'!G9*'5. TNC Parameters'!K9*'5. TNC Parameters'!K15","v":601688.26500000001},{"$f":"'4. Data'!H9*'5. TNC Parameters'!M9*'5. TNC Parameters'!M15","v":3787986},null,{"$f":"'4. Data'!I9*'5. TNC Parameters'!O9*'5. TNC Parameters'!O15","v":185692.5},{"$f":"'4. Data'!J9*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q15","v":43805.1},20231272.980000004,null,2011,{"$f":"'6. TNC Assumptions'!U39*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F50","v":2787442.4999999995},{"$f":"'6. TNC Assumptions'!W39*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H50","v":11682783.855000002},{"$f":"'6. TNC Assumptions'!Y39*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J50","v":1141874.7599999998},{"$f":"'6. TNC Assumptions'!AA39*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L50","v":601688.26500000013},{"$f":"'6. TNC Assumptions'!AC39*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N50","v":3787986},{"$f":"'6. TNC Assumptions'!AE39*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P50","v":185692.5},{"$f":"'6. TNC Assumptions'!AG39*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R50","v":43805.099999999991},20231272.980000004]
[null,2012,{"$f":"'4. Data'!D10*'5. TNC Parameters'!E9*'5. TNC Parameters'!E16","v":2939313.75},{"$f":"'4. Data'!E10*'5. TNC Parameters'!G9*'5. TNC Parameters'!G16","v":11682783.855},{"$f":"'4. Data'!F10*'5. TNC Parameters'!I9*'5. TNC Parameters'!I16","v":1141874.76},{"$f":"'4. Data'!G10*'5. TNC Parameters'!K9*'5. TNC Parameters'!K16","v":601688.26500000001},{"$f":"'4. Data'!H10*'5. TNC Parameters'!M9*'5. TNC Parameters'!M16","v":3584427.75},null,{"$f":"'4. Data'!I10*'5. TNC Parameters'!O9*'5. TNC Parameters'!O16","v":253382.66249999998},{"$f":"'4. Data'!J10*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q16","v":38766},20242237.042500004,null,2012,{"$f":"'6. TNC Assumptions'!U40*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F51","v":2939313.7499999995},{"$f":"'6. TNC Assumptions'!W40*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H51","v":11682783.855000002},{"$f":"'6. TNC Assumptions'!Y40*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J51","v":1141874.7599999998},{"$f":"'6. TNC Assumptions'!AA40*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L51","v":601688.26500000013},{"$f":"'6. TNC Assumptions'!AC40*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N51","v":3584427.75},{"$f":"'6. TNC Assumptions'!AE40*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P51","v":253382.66249999998},{"$f":"'6. TNC Assumptions'!AG40*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R51","v":38765.999999999993},20242237.042500004]
[null,2013,{"$f":"'4. Data'!D11*'5. TNC Parameters'!E9*'5. TNC Parameters'!E17","v":2828169},{"$f":"'4. Data'!E11*'5. TNC Parameters'!G9*'5. TNC Parameters'!G17","v":11640877.84},{"$f":"'4. Data'!F11*'5. TNC Parameters'!I9*'5. TNC Parameters'!I17","v":1137782.7450000001},{"$f":"'4. Data'!G11*'5. TNC Parameters'!K9*'5. TNC Parameters'!K17","v":599527.46500000008},{"$f":"'4. Data'!H11*'5. TNC Parameters'!M9*'5. TNC Parameters'!M17","v":3892174.125},null,{"$f":"'4. Data'!I11*'5. TNC Parameters'!O9*'5. TNC Parameters'!O17","v":238320.75},{"$f":"'4. Data'!J11*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q17","v":43174.2},20380026.125,null,2013,{"$f":"'6. TNC Assumptions'!U41*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F52","v":2828168.9999999995},{"$f":"'6. TNC Assumptions'!W41*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H52","v":11640877.840000002},{"$f":"'6. TNC Assumptions'!Y41*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J52","v":1137782.7449999999},{"$f":"'6. TNC Assumptions'!AA41*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L52","v":599527.46500000008},{"$f":"'6. TNC Assumptions'!AC41*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N52","v":3892174.1250000005},{"$f":"'6. TNC Assumptions'!AE41*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P52","v":238320.74999999994},{"$f":"'6. TNC Assumptions'!AG41*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R52","v":43174.2},20380026.125]
[null,2015,{"$f":"'4. Data'!D12*'5. TNC Parameters'!E9*'5. TNC Parameters'!E18","v":2979550.3361552507},{"$f":"'4. Data'!E12*'5. TNC Parameters'!G9*'5. TNC Parameters'!G18","v":11557366.442814058},{"$f":"'4. Data'!F12*'5. TNC Parameters'!I9*'5. TNC Parameters'!I18","v":1129628.043236943},{"$f":"'4. Data'!G12*'5. TNC Parameters'!K9*'5. TNC Parameters'!K18","v":595221.38485275966},{"$f":"'4. Data'!H12*'5. TNC Parameters'!M9*'5. TNC Parameters'!M18","v":4100500.8498749379},null,{"$f":"'4. Data'!I12*'5. TNC Parameters'!O9*'5. TNC Parameters'!O18","v":251063.55267345638},{"$f":"'4. Data'!J12*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q18","v":45490.723138832996},20658821.332746234,null,2015,{"$f":"'6. TNC Assumptions'!U42*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F53","v":2979550.3361552497},{"$f":"'6. TNC Assumptions'!W42*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H53","v":11557366.44281406},{"$f":"'6. TNC Assumptions'!Y42*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J53","v":1129628.0432369427},{"$f":"'6. TNC Assumptions'!AA42*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L53","v":595221.38485275977},{"$f":"'6. TNC Assumptions'!AC42*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N53","v":4100500.8498749384},{"$f":"'6. TNC Assumptions'!AE42*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P53","v":251063.55267345635},{"$f":"'6. TNC Assumptions'!AG42*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R53","v":45490.723138832996},20658821.332746238]
[null,2016,{"$f":"'4. Data'!D13*'5. TNC Parameters'!E9*'5. TNC Parameters'!E19","v":3059292.4433328994},{"$f":"'4. Data'!E13*'5. TNC Parameters'!G9*'5. TNC Parameters'!G19","v":11515910.298668604},{"$f":"'4. Data'!F13*'5. TNC Parameters'!I9*'5. TNC Parameters'!I19","v":1125579.9154918771},{"$f":"'4. Data'!G13*'5. TNC Parameters'!K9*'5. TNC Parameters'!K19","v":593083.80889656278},{"$f":"'4. Data'!H13*'5. TNC Parameters'!M9*'5. TNC Parameters'!M19","v":4210239.5055679623},null,{"$f":"'4. Data'!I13*'5. TNC Parameters'!O9*'5. TNC Parameters'!O19","v":257775.62728344055},{"$f":"'4. Data'!J13*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q19","v":46711.131539606526},20808592.730780952,null,2016,{"$f":"'6. TNC Assumptions'!U43*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F54","v":3059292.4433328989},{"$f":"'6. TNC Assumptions'!W43*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H54","v":11515910.298668606},{"$f":"'6. TNC Assumptions'!Y43*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J54","v":1125579.9154918769},{"$f":"'6. TNC Assumptions'!AA43*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L54","v":593083.8088965629},{"$f":"'6. TNC Assumptions'!AC43*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N54","v":4210239.5055679632},{"$f":"'6. TNC Assumptions'!AE43*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P54","v":257775.62728344047},{"$f":"'6. TNC Assumptions'!AG43*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R54","v":46711.131539606526},20808592.730780952]
[null,2017,{"$f":"'4. Data'!D14*'5. TNC Parameters'!E9*'5. TNC Parameters'!E20","v":3141168.6992711755},{"$f":"'4. Data'!E14*'5. TNC Parameters'!G9*'5. TNC Parameters'!G20","v":11474602.857248455},{"$f":"'4. Data'!F14*'5. TNC Parameters'!I9*'5. TNC Parameters'!I20","v":1121546.2945912001},{"$f":"'4. Data'!G14*'5. TNC Parameters'!K9*'5. TNC Parameters'!K20","v":590953.90946389944},{"$f":"'4. Data'!H14*'5. TNC Parameters'!M9*'5. TNC Parameters'!M20","v":4322915.0153171644},null,{"$f":"'4. Data'!I14*'5. TNC Parameters'!O9*'5. TNC Parameters'!O20","v":264667.14628147008},{"$f":"'4. Data'!J14*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q20","v":47964.280608408852},20963818.20278177,null,2017,{"$f":"'6. TNC Assumptions'!U44*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F55","v":3141168.6992711751},{"$f":"'6. TNC Assumptions'!W44*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H55","v":11474602.857248457},{"$f":"'6. TNC Assumptions'!Y44*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J55","v":1121546.2945911998},{"$f":"'6. TNC Assumptions'!AA44*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L55","v":590953.90946389956},{"$f":"'6. TNC Assumptions'!AC44*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N55","v":4322915.0153171644},{"$f":"'6. TNC Assumptions'!AE44*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P55","v":264667.14628147008},{"$f":"'6. TNC Assumptions'!AG44*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R55","v":47964.280608408852},20963818.20278177]
[null,2018,{"$f":"'4. Data'!D15*'5. TNC Parameters'!E9*'5. TNC Parameters'!E21","v":3162185.579573622},{"$f":"'4. Data'!E15*'5. TNC Parameters'!G9*'5. TNC Parameters'!G21","v":11464313.039225992},{"$f":"'4. Data'!F15*'5. TNC Parameters'!I9*'5. TNC Parameters'!I21","v":1120541.5030804698},{"$f":"'4. Data'!G15*'5. TNC Parameters'!K9*'5. TNC Parameters'!K21","v":590423.34684457968},{"$f":"'4. Data'!H15*'5. TNC Parameters'!M9*'5. TNC Parameters'!M21","v":4351837.7554789269},null,{"$f":"'4. Data'!I15*'5. TNC Parameters'!O9*'5. TNC Parameters'!O21","v":266436.08646985673},{"$f":"'4. Data'!J15*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q21","v":48285.972631268734},21004023.283304714,null,2018,{"$f":"'6. TNC Assumptions'!U45*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F56","v":3162185.5795736215},{"$f":"'6. TNC Assumptions'!W45*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H56","v":11464313.039225994},{"$f":"'6. TNC Assumptions'!Y45*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J56","v":1120541.5030804696},{"$f":"'6. TNC Assumptions'!AA45*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L56","v":590423.34684457979},{"$f":"'6. TNC Assumptions'!AC45*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N56","v":4351837.7554789279},{"$f":"'6. TNC Assumptions'!AE45*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P56","v":266436.08646985673},{"$f":"'6. TNC Assumptions'!AG45*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R56","v":48285.972631268734},21004023.283304717]
[null,2020,{"$f":"'4. Data'!D16*'5. TNC Parameters'!E9*'5. TNC Parameters'!E22","v":3204500.5789784244},{"$f":"'4. Data'!E16*'5. TNC Parameters'!G9*'5. TNC Parameters'!G22","v":11443751.857912136},{"$f":"'4. Data'!F16*'5. TNC Parameters'!I9*'5. TNC Parameters'!I22","v":1118533.7204411861},{"$f":"'4. Data'!G16*'5. TNC Parameters'!K9*'5. TNC Parameters'!K22","v":589363.1742917198},{"$f":"'4. Data'!H16*'5. TNC Parameters'!M9*'5. TNC Parameters'!M22","v":4410070.254698501},null,{"$f":"'4. Data'!I16*'5. TNC Parameters'!O9*'5. TNC Parameters'!O22","v":269997.61276894464},{"$f":"'4. Data'!J16*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q22","v":48933.671794666036},21085150.870885581,null,2020,{"$f":"'6. TNC Assumptions'!U46*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F57","v":3204500.578978424},{"$f":"'6. TNC Assumptions'!W46*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H57","v":11443751.857912136},{"$f":"'6. TNC Assumptions'!Y46*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J57","v":1118533.7204411861},{"$f":"'6. TNC Assumptions'!AA46*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L57","v":589363.17429171992},{"$f":"'6. TNC Assumptions'!AC46*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N57","v":4410070.254698501},{"$f":"'6. TNC Assumptions'!AE46*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P57","v":269997.61276894459},{"$f":"'6. TNC Assumptions'!AG46*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R57","v":48933.671794666036},21085150.870885581]
[null,2025,{"$f":"'4. Data'!D17*'5. TNC Parameters'!E9*'5. TNC Parameters'!E23","v":3311703.6800298523},{"$f":"'4. Data'!E17*'5. TNC Parameters'!G9*'5. TNC Parameters'!G23","v":11392441.095536703},{"$f":"'4. Data'!F17*'5. TNC Parameters'!I9*'5. TNC Parameters'!I23","v":1116529.5353403387},{"$f":"'4. Data'!G17*'5. TNC Parameters'!K9*'5. TNC Parameters'!K23","v":586717.50206182862},{"$f":"'4. Data'!H17*'5. TNC Parameters'!M9*'5. TNC Parameters'!M23","v":4557599.5441013938},null,{"$f":"'4. Data'!I17*'5. TNC Parameters'!O9*'5. TNC Parameters'!O23","v":279020.44833251531},{"$f":"'4. Data'!J17*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q23","v":50574.639997035789},21294586.445399668,null,2025,{"$f":"'6. TNC Assumptions'!U47*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F58","v":3311703.6800298519},{"$f":"'6. TNC Assumptions'!W47*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H58","v":11392441.095536705},{"$f":"'6. TNC Assumptions'!Y47*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J58","v":1116529.5353403387},{"$f":"'6. TNC Assumptions'!AA47*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L58","v":586717.50206182874},{"$f":"'6. TNC Assumptions'!AC47*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N58","v":4557599.5441013947},{"$f":"'6. TNC Assumptions'!AE47*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P58","v":279020.44833251531},{"$f":"'6. TNC Assumptions'!AG47*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R58","v":50574.639997035789},21294586.445399668]
[null,2030,{"$f":"'4. Data'!D18*'5. TNC Parameters'!E9*'5. TNC Parameters'!E24","v":3422493.1448817537},{"$f":"'4. Data'!E18*'5. TNC Parameters'!G9*'5. TNC Parameters'!G24","v":11341360.397074597},{"$f":"'4. Data'!F18*'5. TNC Parameters'!I9*'5. TNC Parameters'!I24","v":1114528.9413318699},{"$f":"'4. Data'!G18*'5. TNC Parameters'!K9*'5. TNC Parameters'!K24","v":584083.70634857996},{"$f":"'4. Data'!H18*'5. TNC Parameters'!M9*'5. TNC Parameters'!M24","v":4710064.1043672711},null,{"$f":"'4. Data'!I18*'5. TNC Parameters'!O9*'5. TNC Parameters'!O24","v":288344.8108643149},{"$f":"'4. Data'!J18*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q24","v":52270.637314173138},21513145.74218256,null,2030,{"$f":"'6. TNC Assumptions'!U48*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F59","v":3422493.1448817533},{"$f":"'6. TNC Assumptions'!W48*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H59","v":11341360.397074599},{"$f":"'6. TNC Assumptions'!Y48*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J59","v":1114528.9413318697},{"$f":"'6. TNC Assumptions'!AA48*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L59","v":584083.70634858008},{"$f":"'6. TNC Assumptions'!AC48*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N59","v":4710064.1043672711},{"$f":"'6. TNC Assumptions'!AE48*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P59","v":288344.81086431484},{"$f":"'6. TNC Assumptions'!AG48*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R59","v":52270.637314173138},21513145.74218256]
[null,2035,{"$f":"'4. Data'!D19*'5. TNC Parameters'!E9*'5. TNC Parameters'!E25","v":3536988.9514562511},{"$f":"'4. Data'!E19*'5. TNC Parameters'!G9*'5. TNC Parameters'!G25","v":11290508.730979962},{"$f":"'4. Data'!F19*'5. TNC Parameters'!I9*'5. TNC Parameters'!I25","v":1112531.9319812716},{"$f":"'4. Data'!G19*'5. TNC Parameters'!K9*'5. TNC Parameters'!K25","v":581461.73383786879},{"$f":"'4. Data'!H19*'5. TNC Parameters'!M9*'5. TNC Parameters'!M25","v":4867629.0342273014},null,{"$f":"'4. Data'!I19*'5. TNC Parameters'!O9*'5. TNC Parameters'!O25","v":297980.77685436996},{"$f":"'4. Data'!J19*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q25","v":54023.509122160169},21741124.668459184,null,2035,{"$f":"'6. TNC Assumptions'!U49*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F60","v":3536988.9514562506},{"$f":"'6. TNC Assumptions'!W49*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H60","v":11290508.730979964},{"$f":"'6. TNC Assumptions'!Y49*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J60","v":1112531.9319812714},{"$f":"'6. TNC Assumptions'!AA49*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L60","v":581461.7338378689},{"$f":"'6. TNC Assumptions'!AC49*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N60","v":4867629.0342273023},{"$f":"'6. TNC Assumptions'!AE49*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P60","v":297980.77685436991},{"$f":"'6. TNC Assumptions'!AG49*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R60","v":54023.509122160169},21741124.668459184]
[null,2040,{"$f":"'4. Data'!D20*'5. TNC Parameters'!E9*'5. TNC Parameters'!E26","v":3655315.0914070914},{"$f":"'4. Data'!E20*'5. TNC Parameters'!G9*'5. TNC Parameters'!G26","v":11239885.070332121},{"$f":"'4. Data'!F20*'5. TNC Parameters'!I9*'5. TNC Parameters'!I26","v":1110538.5008655656},{"$f":"'4. Data'!G20*'5. TNC Parameters'!K9*'5. TNC Parameters'!K26","v":578851.53145491867},{"$f":"'4. Data'!H20*'5. TNC Parameters'!M9*'5. TNC Parameters'!M26","v":5030464.9554309053},null,{"$f":"'4. Data'!I20*'5. TNC Parameters'!O9*'5. TNC Parameters'!O26","v":307938.7595309164},{"$f":"'4. Data'!J20*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q26","v":55835.16268091806},21978829.071702436,null,2040,{"$f":"'6. TNC Assumptions'!U50*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F61","v":3655315.0914070909},{"$f":"'6. TNC Assumptions'!W50*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H61","v":11239885.070332123},{"$f":"'6. TNC Assumptions'!Y50*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J61","v":1110538.5008655654},{"$f":"'6. TNC Assumptions'!AA50*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L61","v":578851.53145491879},{"$f":"'6. TNC Assumptions'!AC50*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N61","v":5030464.9554309072},{"$f":"'6. TNC Assumptions'!AE50*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P61","v":307938.75953091634},{"$f":"'6. TNC Assumptions'!AG50*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R61","v":55835.16268091806},21978829.071702439]
[null,2045,{"$f":"'4. Data'!D21*'5. TNC Parameters'!E9*'5. TNC Parameters'!E27","v":3777599.704394694},{"$f":"'4. Data'!E21*'5. TNC Parameters'!G9*'5. TNC Parameters'!G27","v":11189488.392814843},{"$f":"'4. Data'!F21*'5. TNC Parameters'!I9*'5. TNC Parameters'!I27","v":1108548.6415732822},{"$f":"'4. Data'!G21*'5. TNC Parameters'!K9*'5. TNC Parameters'!K27","v":576253.04636320809},{"$f":"'4. Data'!H21*'5. TNC Parameters'!M9*'5. TNC Parameters'!M27","v":5198748.1975062899},null,{"$f":"'4. Data'!I21*'5. TNC Parameters'!O9*'5. TNC Parameters'!O27","v":318229.52011358546},{"$f":"'4. Data'!J21*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q27","v":57707.569209453213},22226575.071975354,null,2045,{"$f":"'6. TNC Assumptions'!U51*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F62","v":3777599.7043946935},{"$f":"'6. TNC Assumptions'!W51*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H62","v":11189488.392814845},{"$f":"'6. TNC Assumptions'!Y51*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J62","v":1108548.641573282},{"$f":"'6. TNC Assumptions'!AA51*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L62","v":576253.04636320821},{"$f":"'6. TNC Assumptions'!AC51*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N62","v":5198748.1975062909},{"$f":"'6. TNC Assumptions'!AE51*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P62","v":318229.5201135854},{"$f":"'6. TNC Assumptions'!AG51*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R62","v":57707.569209453213},22226575.071975358]
[null,2050,{"$f":"'4. Data'!D22*'5. TNC Parameters'!E9*'5. TNC Parameters'!E28","v":3903975.2168532289},{"$f":"'4. Data'!E22*'5. TNC Parameters'!G9*'5. TNC Parameters'!G28","v":11139317.680695686},{"$f":"'4. Data'!F22*'5. TNC Parameters'!I9*'5. TNC Parameters'!I28","v":1106562.3477044399},{"$f":"'4. Data'!G22*'5. TNC Parameters'!K9*'5. TNC Parameters'!K28","v":573666.22596340009},{"$f":"'4. Data'!H22*'5. TNC Parameters'!M9*'5. TNC Parameters'!M28","v":5372660.9887017468},null,{"$f":"'4. Data'!I22*'5. TNC Parameters'!O9*'5. TNC Parameters'!O28","v":328864.17944265186},{"$f":"'4. Data'!J22*'5. TNC Parameters'!Q9*'5. TNC Parameters'!Q28","v":59642.766030695777},22484689.40539185,null,2050,{"$f":"'6. TNC Assumptions'!U52*'5. TNC Parameters'!$F$44*'5. TNC Parameters'!F63","v":3903975.2168532279},{"$f":"'6. TNC Assumptions'!W52*'5. TNC Parameters'!$H$44*'5. TNC Parameters'!H63","v":11139317.680695688},{"$f":"'6. TNC Assumptions'!Y52*'5. TNC Parameters'!$J$44*'5. TNC Parameters'!J63","v":1106562.3477044397},{"$f":"'6. TNC Assumptions'!AA52*'5. TNC Parameters'!$L$44*'5. TNC Parameters'!L63","v":573666.22596340021},{"$f":"'6. TNC Assumptions'!AC52*'5. TNC Parameters'!$N$44*'5. TNC Parameters'!N63","v":5372660.9887017487},{"$f":"'6. TNC Assumptions'!AE52*'5. TNC Parameters'!$P$44*'5. TNC Parameters'!P63","v":328864.1794426518},{"$f":"'6. TNC Assumptions'!AG52*'5. TNC Parameters'!$R$44*'5. TNC Parameters'!R63","v":59642.766030695777},22484689.405391853]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8533159.1324000005},{"$f":"(E54*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8533159.1324000005},{"$f":"(L54*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":67046.250326000008}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9312171.7135999985},{"$f":"(E55*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9312171.7135999985},{"$f":"(L55*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73167.063463999992}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8672113.5759999994},{"$f":"(E56*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8672113.5759999994},{"$f":"(L56*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":68138.035239999997}]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9201426.214399999},{"$f":"(E57*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9201426.214399999},{"$f":"(L57*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72296.920255999998}]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9244567.0911999997},{"$f":"(E58*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9244567.0911999997},{"$f":"(L58*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72635.884288000001}]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9098016.3959999997},{"$f":"(E59*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9098016.3959999997},{"$f":"(L59*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":71484.414539999998}]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9202311.5379999988},{"$f":"(E60*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9202311.5379999988},{"$f":"(L60*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72303.876369999984}]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9312171.7135999985},{"$f":"(E61*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9312171.7135999985},{"$f":"(L61*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73167.063463999992}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C62*D62*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9331970.4083199985},{"$f":"(E62*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J62*K62*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9331970.4083199985},{"$f":"(L62*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73322.624636799985}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C63*D63*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9337051.2726399992},{"$f":"(E63*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J63*K63*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9337051.2726399992},{"$f":"(L63*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73362.54571359999}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C64*D64*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9342132.1369599961},{"$f":"(E64*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J64*K64*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9342132.1369599961},{"$f":"(L64*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73402.466790399965}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C65*D65*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9347213.0012799967},{"$f":"(E65*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J65*K65*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!AI85","v":9347213.0012799967},{"$f":"(L65*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73442.38786719997}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C66*D66*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9346706.5977600012},{"$f":"(E66*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J66*K66*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9346706.5977600012},{"$f":"(L66*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73438.408982400011}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C67*D67*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9303376.2035199981},{"$f":"(E67*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J67*K67*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9303376.2035199981},{"$f":"(L67*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73097.955884799987}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C68*D68*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9198469.5891199987},{"$f":"(E68*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J68*K68*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9198469.5891199987},{"$f":"(L68*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72273.689628799984}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C69*D69*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8981242.3679999989},{"$f":"(E69*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J69*K69*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8981242.3679999989},{"$f":"(L69*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":70566.904319999987}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C70*D70*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8647251.6524800006},{"$f":"(E70*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J70*K70*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8647251.6524800006},{"$f":"(L70*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":67942.691555200014}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C71*D71*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8262824.064319999},{"$f":"(E71*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J71*K71*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8262824.064319999},{"$f":"(L71*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":64922.189076799987}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C72*D72*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":7837445.1075200001},{"$f":"(E72*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J72*K72*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":7837445.1075200001},{"$f":"(L72*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":61579.925844800004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E108*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E109*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E110*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E111*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E112*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E113*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E114*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E115*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C116*D116*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E116*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C117*D117*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E117*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C118*D118*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E118*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C119*D119*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E119*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C120*D120*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E120*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C121*D121*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E121*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C122*D122*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E122*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C123*D123*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E123*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C124*D124*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E124*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C125*D125*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E125*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C126*D126*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E126*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8533159.1324000005},{"$f":"(E132*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":67046.250326000008}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9312171.7135999985},{"$f":"(E133*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73167.063463999992}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8672113.5759999994},{"$f":"(E134*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":68138.035239999997}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9201426.214399999},{"$f":"(E135*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72296.920255999998}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9244567.0911999997},{"$f":"(E136*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72635.884288000001}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9098016.3959999997},{"$f":"(E137*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":71484.414539999998}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9202311.5379999988},{"$f":"(E138*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72303.876369999984}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9312171.7135999985},{"$f":"(E139*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73167.063463999992}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C140*D140*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9331970.4083199985},{"$f":"(E140*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73322.624636799985}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C141*D141*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9337051.2726399992},{"$f":"(E141*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73362.54571359999}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C142*D142*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9342132.1369599961},{"$f":"(E142*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73402.466790399965}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C143*D143*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI141","v":9347213.0012799967},{"$f":"(E143*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73442.38786719997}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C144*D144*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9346706.5977600012},{"$f":"(E144*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73438.408982400011}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C145*D145*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9303376.2035199981},{"$f":"(E145*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73097.955884799987}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C146*D146*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9198469.5891199987},{"$f":"(E146*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72273.689628799984}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C147*D147*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8981242.3679999989},{"$f":"(E147*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":70566.904319999987}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C148*D148*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8647251.6524800006},{"$f":"(E148*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":67942.691555200014}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C149*D149*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8262824.064319999},{"$f":"(E149*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":64922.189076799987}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C150*D150*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":7837445.1075200001},{"$f":"(E150*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":61579.925844800004}]

{"sheet":"UD1 SC1","index":28,"n_rows":150,"n_cols":34,"rows_kept":150,"cut":false,"hidden":true,"merged":[[26,2,26,10],[26,13,26,21],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,19,3,19],[2,20,3,20],[3,17,3,18],[51,9,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,12],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,8,52,8],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr",null,null,null,null,null,null,null,null,null,"5_UD1_Parameters"]
[null,null,null,null,null,null,null,null,null,null,null,"5_UD1_Parameters"]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,"GgCH4",null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk"]
[null,2006,{"$f":"K29","v":17895572.75},{"$f":"'5. UD1 Parameters'!X45","v":0.9},{"$f":"'5. UD1 Parameters'!Z45","v":0.05},{"$f":"'5. UD1 Parameters'!AB45","v":0.03},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. UD1 Parameters'!AG45","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. UD1 Parameters'!AI10","v":0},{"$f":"'5. UD1 Parameters'!V45","v":0.02},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},5055643.4479499999,{"$f":"U5-W5","v":0},null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AA5*'5. UD1 Parameters'!$P$69","v":126.39108619874999},{"$f":"M54/1000000","v":6.7046250326000006E-2},{"$f":"AC5*'5. UD1 Parameters'!$P$70","v":19.979782597148002},{"$f":"AB5+AD5","v":146.37086879589799},null,146.37086879589799,{"$f":"AE5-AG5","v":0}]
[null,2007,{"$f":"K30","v":18556981.755000003},{"$f":"'5. UD1 Parameters'!X46","v":0.9},{"$f":"'5. UD1 Parameters'!Z46","v":0.05},{"$f":"'5. UD1 Parameters'!AB46","v":0.03},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},3.0000000000000001E-3,0,{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. UD1 Parameters'!AG46","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. UD1 Parameters'!AI11","v":0},{"$f":"'5. UD1 Parameters'!V46","v":0.02},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},5242343.4567630012,{"$f":"U6-W6","v":0},null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AA6*'5. UD1 Parameters'!$P$69","v":131.05858641907503},{"$f":"M55/1000000","v":7.3167063463999996E-2},{"$f":"AC6*'5. UD1 Parameters'!$P$70","v":21.803784912272},{"$f":"AB6+AD6","v":152.86237133134702},null,152.86237133134702,{"$f":"AE6-AG6","v":0}]
[null,2008,21152022.782499999,{"$f":"'5. UD1 Parameters'!X47","v":0.9},{"$f":"'5. UD1 Parameters'!Z47","v":0.01},{"$f":"'5. UD1 Parameters'!AB47","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. UD1 Parameters'!AG47","v":7144734},14007288.782499999,{"$f":"'5. UD1 Parameters'!AI12","v":535},{"$f":"'5. UD1 Parameters'!V47","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,5790437.3511004997,0,null,5.7904373511004996,{"$f":"AA7*'5. UD1 Parameters'!$P$69","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AC7*'5. UD1 Parameters'!$P$70","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0]
[null,2009,25341851.732500002,{"$f":"'5. UD1 Parameters'!X48","v":0.9},{"$f":"'5. UD1 Parameters'!Z48","v":0.01},{"$f":"'5. UD1 Parameters'!AB48","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. UD1 Parameters'!AG48","v":7144734},18197117.732500002,{"$f":"'5. UD1 Parameters'!AI13","v":535},{"$f":"'5. UD1 Parameters'!V48","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,6944316.2439305019,0,null,6.9443162439305013,{"$f":"AA8*'5. UD1 Parameters'!$P$69","v":173.60790609826253},7.2296920256E-2,{"$f":"AC8*'5. UD1 Parameters'!$P$70","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0]
[null,2010,20843233.065000005,{"$f":"'5. UD1 Parameters'!X49","v":0.9},{"$f":"'5. UD1 Parameters'!Z49","v":0.01},{"$f":"'5. UD1 Parameters'!AB49","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. UD1 Parameters'!AG49","v":7144734},13698499.065000005,{"$f":"'5. UD1 Parameters'!AI14","v":535},{"$f":"'5. UD1 Parameters'!V49","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,5705396.6629010011,0,null,5.705396662901002,{"$f":"AA9*'5. UD1 Parameters'!$P$69","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AC9*'5. UD1 Parameters'!$P$70","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0]
[null,2011,20231272.980000004,{"$f":"'5. UD1 Parameters'!X50","v":0.9},{"$f":"'5. UD1 Parameters'!Z50","v":0.01},{"$f":"'5. UD1 Parameters'!AB50","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. UD1 Parameters'!AG50","v":7144734},13086538.980000004,{"$f":"'5. UD1 Parameters'!AI15","v":535},{"$f":"'5. UD1 Parameters'!V50","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,5536862.8554920014,0,null,5.536862855492001,{"$f":"AA10*'5. UD1 Parameters'!$P$69","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AC10*'5. UD1 Parameters'!$P$70","v":21.30235553292},159.72392692022001,null,159.72392692022004,0]
[null,2012,20242237.042500004,{"$f":"'5. UD1 Parameters'!X51","v":0.9},{"$f":"'5. UD1 Parameters'!Z51","v":0.01},{"$f":"'5. UD1 Parameters'!AB51","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. UD1 Parameters'!AG51","v":7144734},13097503.042500004,{"$f":"'5. UD1 Parameters'!AI16","v":535},{"$f":"'5. UD1 Parameters'!V51","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,5539882.3583045015,0,null,5.5398823583045012,{"$f":"AA11*'5. UD1 Parameters'!$P$69","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AC11*'5. UD1 Parameters'!$P$70","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0]
[null,2013,20380026.125,{"$f":"'5. UD1 Parameters'!X52","v":0.9},{"$f":"'5. UD1 Parameters'!Z52","v":0.01},{"$f":"'5. UD1 Parameters'!AB52","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. UD1 Parameters'!AG52","v":7144734},13235292.125,{"$f":"'5. UD1 Parameters'!AI17","v":535},{"$f":"'5. UD1 Parameters'!V52","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,5577829.4716250002,0,null,5.5778294716249999,{"$f":"AA12*'5. UD1 Parameters'!$P$69","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AC12*'5. UD1 Parameters'!$P$70","v":21.803784912272},161.249521702897,null,161.249521702897,0]
[null,2015,20658821.332746238,{"$f":"'5. UD1 Parameters'!X53","v":0.73},{"$f":"'5. UD1 Parameters'!Z53","v":0.01},{"$f":"'5. UD1 Parameters'!AB53","v":0.25},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.219,5.9999999999999995E-4,0,0.21959999999999999,4536677.1646710737,{"$f":"'5. UD1 Parameters'!AG53","v":8825847.8823529407},11832973.450393297,{"$f":"'5. UD1 Parameters'!AI18","v":535},{"$f":"'5. UD1 Parameters'!V53","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4592940.4372329619,null,4592940.4372329619,4592940.4372329609,0,null,4.5929404372329623,{"$f":"AA13*'5. UD1 Parameters'!$P$69","v":114.82351093082406},7.3322624636799991E-2,{"$f":"AC13*'5. UD1 Parameters'!$P$70","v":21.850142141766398},136.67365307259047,null,136.67365307259041,0]
[null,2016,20808592.730780952,{"$f":"'5. UD1 Parameters'!X54","v":0.69669999999999999},{"$f":"'5. UD1 Parameters'!Z54","v":0.01},{"$f":"'5. UD1 Parameters'!AB54","v":0.2833},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.20901,5.9999999999999995E-4,0,0.20960999999999999,4361689.122298995,{"$f":"'5. UD1 Parameters'!AG54","v":9666404.8235294111},11142187.907251541,{"$f":"'5. UD1 Parameters'!AI19","v":535},{"$f":"'5. UD1 Parameters'!V54","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4414636.624253802,null,4414636.624253802,4414636.624253802,0,null,4.4146366242538022,{"$f":"AA14*'5. UD1 Parameters'!$P$69","v":110.36591560634506},7.3362545713599986E-2,{"$f":"AC14*'5. UD1 Parameters'!$P$70","v":21.862038622652797},132.22795422899785,null,132.22795422899785,0]
[null,2017,20963818.20278177,{"$f":"'5. UD1 Parameters'!X55","v":0.6633},{"$f":"'5. UD1 Parameters'!Z55","v":0.01},{"$f":"'5. UD1 Parameters'!AB55","v":0.31669999999999998},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.19899,5.9999999999999995E-4,0,0.19958999999999999,4184168.4750932134,{"$f":"'5. UD1 Parameters'!AG55","v":10506961.764705881},10456856.438075889,{"$f":"'5. UD1 Parameters'!AI20","v":535},{"$f":"'5. UD1 Parameters'!V55","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4233826.3859959776,null,4233826.3859959776,4233826.3859959776,0,null,4.2338263859959779,{"$f":"AA15*'5. UD1 Parameters'!$P$69","v":105.84565964989945},7.3402466790399967E-2,{"$f":"AC15*'5. UD1 Parameters'!$P$70","v":21.873935103539189},127.71959475343863,null,127.71959475343863,0]
[null,2018,21004023.283304717,{"$f":"'5. UD1 Parameters'!X56","v":0.63},{"$f":"'5. UD1 Parameters'!Z56","v":0.01},{"$f":"'5. UD1 Parameters'!AB56","v":0.35},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.189,5.9999999999999995E-4,0,0.18959999999999999,3982362.8145145741,{"$f":"'5. UD1 Parameters'!AG56","v":11347518.705882352},9656504.5774223655,{"$f":"'5. UD1 Parameters'!AI21","v":535},{"$f":"'5. UD1 Parameters'!V56","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4028179.0364862015,null,4028179.0364862015,4028179.036486201,0,null,4.0281790364862013,{"$f":"AA16*'5. UD1 Parameters'!$P$69","v":100.70447591215503},7.3442387867199976E-2,{"$f":"AC16*'5. UD1 Parameters'!$P$70","v":21.885831584425592},122.59030749658062,null,122.59030749658062,0]
[null,2020,21085150.870885581,{"$f":"'5. UD1 Parameters'!X57","v":0.56330000000000002},{"$f":"'5. UD1 Parameters'!Z57","v":0.01},{"$f":"'5. UD1 Parameters'!AB57","v":0.41670000000000001},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.16899,5.9999999999999995E-4,0,0.16958999999999999,3575830.7361934856,{"$f":"'5. UD1 Parameters'!AG57","v":13028632.588235293},8056518.2826502882,{"$f":"'5. UD1 Parameters'!AI22","v":535},{"$f":"'5. UD1 Parameters'!V57","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,3613967.023950207,null,3613967.023950207,3613967.023950207,0,null,3.6139670239502069,{"$f":"AA17*'5. UD1 Parameters'!$P$69","v":90.349175598755167},7.3438408982400005E-2,{"$f":"AC17*'5. UD1 Parameters'!$P$70","v":21.884645876755201},112.23382147551037,null,112.23382147551038,0]
[null,2025,21294586.445399668,{"$f":"'5. UD1 Parameters'!X58","v":0.40670000000000001},{"$f":"'5. UD1 Parameters'!Z58","v":0},{"$f":"'5. UD1 Parameters'!AB58","v":0.58330000000000004},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.12200999999999999,0,0,0.12200999999999999,2598152.4922032133,{"$f":"'5. UD1 Parameters'!AG58","v":17231417.294117644},4063169.1512820236,{"$f":"'5. UD1 Parameters'!AI23","v":535},{"$f":"'5. UD1 Parameters'!V58","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,2617120.7041293671,null,2617120.7041293671,2617120.7041293671,0,null,2.6171207041293671,{"$f":"AA18*'5. UD1 Parameters'!$P$69","v":65.428017603234181},7.3097955884799989E-2,{"$f":"AC18*'5. UD1 Parameters'!$P$70","v":21.783190853670398},87.211208456904586,null,87.211208456904572,0]
[null,2030,21513145.74218256,{"$f":"'5. UD1 Parameters'!X59","v":0.24},{"$f":"'5. UD1 Parameters'!Z59","v":0},{"$f":"'5. UD1 Parameters'!AB59","v":0.75},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},7.1999999999999995E-2,0,0,7.1999999999999995E-2,1548946.4934371442,{"$f":"'5. UD1 Parameters'!AG59","v":21434202},78943.742182560265,{"$f":"'5. UD1 Parameters'!AI24","v":535},{"$f":"'5. UD1 Parameters'!V59","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1548790.4233996205,null,1548790.4233996205,1548790.4233996205,0,null,1.5487904233996204,{"$f":"AA19*'5. UD1 Parameters'!$P$69","v":38.71976058499051},7.2273689628799986E-2,{"$f":"AC19*'5. UD1 Parameters'!$P$70","v":21.537559509382397},60.257320094372908,null,60.257320094372908,0]
[null,2035,21741124.668459184,{"$f":"'5. UD1 Parameters'!X60","v":0.19},{"$f":"'5. UD1 Parameters'!Z60","v":0},{"$f":"'5. UD1 Parameters'!AB60","v":0.8},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},5.6999999999999995E-2,0,0,5.6999999999999995E-2,1239244.1061021734,{"$f":"'5. UD1 Parameters'!AG60","v":22863148.800000001},-1122024.1315408163,{"$f":"'5. UD1 Parameters'!AI25","v":535},{"$f":"'5. UD1 Parameters'!V60","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1233323.3902707775,null,1233323.3902707775,1233323.3902707775,0,null,1.2333233902707774,{"$f":"AA20*'5. UD1 Parameters'!$P$69","v":30.833084756769434},7.0566904319999985E-2,{"$f":"AC20*'5. UD1 Parameters'!$P$70","v":21.028937487359997},51.862022244129435,null,51.862022244129435,0]
[null,2040,21978829.071702439,{"$f":"'5. UD1 Parameters'!X61","v":0.17499999999999999},{"$f":"'5. UD1 Parameters'!Z61","v":0},{"$f":"'5. UD1 Parameters'!AB61","v":0.81499999999999995},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},5.2499999999999998E-2,0,0,5.2499999999999998E-2,1153888.5262643781,{"$f":"'5. UD1 Parameters'!AG61","v":23339464.400000002},-1360635.3282975629,{"$f":"'5. UD1 Parameters'!AI26","v":535},{"$f":"'5. UD1 Parameters'!V61","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1146822.4766885499,null,1146822.4766885499,1146822.4766885496,0,null,1.1468224766885498,{"$f":"AA21*'5. UD1 Parameters'!$P$69","v":28.670561917213742},6.794269155520001E-2,{"$f":"AC21*'5. UD1 Parameters'!$P$70","v":20.246922083449604},48.91748400066335,null,48.91748400066335,0]
[null,2045,22226575.071975358,{"$f":"'5. UD1 Parameters'!X62","v":0.16},{"$f":"'5. UD1 Parameters'!Z62","v":0},{"$f":"'5. UD1 Parameters'!AB62","v":0.83},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},4.8000000000000001E-2,0,0,4.8000000000000001E-2,1066875.6034548171,{"$f":"'5. UD1 Parameters'!AG62","v":23815780.000000004},-1589204.9280246459,{"$f":"'5. UD1 Parameters'!AI27","v":535},{"$f":"'5. UD1 Parameters'!V62","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1058712.4198002988,null,1058712.4198002988,1058712.4198002988,0,null,1.0587124198002988,{"$f":"AA22*'5. UD1 Parameters'!$P$69","v":26.46781049500747},6.4922189076799988E-2,{"$f":"AC22*'5. UD1 Parameters'!$P$70","v":19.346812344886395},45.814622839893865,null,45.814622839893865,0]
[null,2050,22484689.405391853,{"$f":"'5. UD1 Parameters'!X63","v":0.14000000000000001},{"$f":"'5. UD1 Parameters'!Z63","v":0},{"$f":"'5. UD1 Parameters'!AB63","v":0.85},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},4.2000000000000003E-2,0,0,4.2000000000000003E-2,944356.9550264579,{"$f":"'5. UD1 Parameters'!AG63","v":24292095.600000005},-1807406.1946081519,{"$f":"'5. UD1 Parameters'!AI28","v":535},{"$f":"'5. UD1 Parameters'!V63","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":935146.40529233881},null,935146.40529233881,935146.40529233881,0,null,0.93514640529233883,{"$f":"AA23*'5. UD1 Parameters'!$P$69","v":23.378660132308472},6.1579925844800001E-2,{"$f":"AC23*'5. UD1 Parameters'!$P$70","v":18.3508179017504},41.729478034058872,null,41.729478034058872,0]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"check"]
[null,2006,{"$f":"'6. UD1 Assumptions'!U34*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F45","v":1277047.5},{"$f":"'6. UD1 Assumptions'!W34*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H45","v":11611369.415000001},{"$f":"'6. UD1 Assumptions'!Y34*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J45","v":1134906.1800000002},{"$f":"'6. UD1 Assumptions'!AA34*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L45","v":598014.90500000003},{"$f":"'6. UD1 Assumptions'!AC34*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N45","v":3096100},null,{"$f":"'6. UD1 Assumptions'!AE34*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P45","v":121758.75},{"$f":"'6. UD1 Assumptions'!AG34*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R45","v":56376},{"$f":"SUM(C29:J29)","v":17895572.75},null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N29:U29)","v":17895572.75},null,{"$f":"K29","v":17895572.75},{"$f":"V29-X29","v":0}]
[null,2007,{"$f":"'6. UD1 Assumptions'!U35*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F46","v":1548915.6249999998},{"$f":"'6. UD1 Assumptions'!W35*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H46","v":11682783.855},{"$f":"'6. UD1 Assumptions'!Y35*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J46","v":1141874.76},{"$f":"'6. UD1 Assumptions'!AA35*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L46","v":601688.2649999999},{"$f":"'6. UD1 Assumptions'!AC35*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N46","v":3479774.625},null,{"$f":"'6. UD1 Assumptions'!AE35*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P46","v":71699.625},{"$f":"'6. UD1 Assumptions'!AG35*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R46","v":30245},18556981.755000003,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,18556981.755000003,null,{"$f":"K30","v":18556981.755000003},{"$f":"V30-X30","v":0}]
[null,2008,{"$f":"'6. UD1 Assumptions'!U36*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F47","v":2244208.7499999995},{"$f":"'6. UD1 Assumptions'!W36*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H47","v":11758438.865000002},{"$f":"'6. UD1 Assumptions'!Y36*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J47","v":1149275.5},{"$f":"'6. UD1 Assumptions'!AA36*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L47","v":605577.70500000007},{"$f":"'6. UD1 Assumptions'!AC36*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N47","v":5307790.8125},null,{"$f":"'6. UD1 Assumptions'!AE36*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P47","v":52161.749999999993},{"$f":"'6. UD1 Assumptions'!AG36*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R47","v":34569.399999999994},21152022.782499999,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999,null,21152022.782499999,0]
[null,2009,{"$f":"'6. UD1 Assumptions'!U37*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F48","v":2666235.3749999995},{"$f":"'6. UD1 Assumptions'!W37*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H48","v":11818374.055000002},{"$f":"'6. UD1 Assumptions'!Y37*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J48","v":1155123.165},{"$f":"'6. UD1 Assumptions'!AA37*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L48","v":608670.35000000009},{"$f":"'6. UD1 Assumptions'!AC37*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N48","v":8799767.5},null,{"$f":"'6. UD1 Assumptions'!AE37*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P48","v":238866.78749999998},{"$f":"'6. UD1 Assumptions'!AG37*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R48","v":54814.5},25341851.732500002,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006,null,25341851.732500002,0]
[null,2010,{"$f":"'6. UD1 Assumptions'!U38*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F49","v":2822330.1249999995},{"$f":"'6. UD1 Assumptions'!W38*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H49","v":11873001.780000003},{"$f":"'6. UD1 Assumptions'!Y38*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J49","v":1160471.1449999998},{"$f":"'6. UD1 Assumptions'!AA38*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L49","v":611479.39000000013},{"$f":"'6. UD1 Assumptions'!AC38*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N49","v":4137601.875},null,{"$f":"'6. UD1 Assumptions'!AE38*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P49","v":189048.75},{"$f":"'6. UD1 Assumptions'!AG38*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R49","v":49300},20843233.065000005,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001,null,20843233.065000005,0]
[null,2011,{"$f":"'6. UD1 Assumptions'!U39*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F50","v":2787442.4999999995},{"$f":"'6. UD1 Assumptions'!W39*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H50","v":11682783.855000002},{"$f":"'6. UD1 Assumptions'!Y39*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J50","v":1141874.7599999998},{"$f":"'6. UD1 Assumptions'!AA39*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L50","v":601688.26500000013},{"$f":"'6. UD1 Assumptions'!AC39*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N50","v":3787986},null,{"$f":"'6. UD1 Assumptions'!AE39*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P50","v":185692.5},{"$f":"'6. UD1 Assumptions'!AG39*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R50","v":43805.099999999991},20231272.980000004,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004,null,20231272.980000004,0]
[null,2012,{"$f":"'6. UD1 Assumptions'!U40*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F51","v":2939313.7499999995},{"$f":"'6. UD1 Assumptions'!W40*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H51","v":11682783.855000002},{"$f":"'6. UD1 Assumptions'!Y40*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J51","v":1141874.7599999998},{"$f":"'6. UD1 Assumptions'!AA40*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L51","v":601688.26500000013},{"$f":"'6. UD1 Assumptions'!AC40*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N51","v":3584427.75},null,{"$f":"'6. UD1 Assumptions'!AE40*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P51","v":253382.66249999998},{"$f":"'6. UD1 Assumptions'!AG40*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R51","v":38765.999999999993},20242237.042500004,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004,null,20242237.042500004,0]
[null,2013,{"$f":"'6. UD1 Assumptions'!U41*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F52","v":2828168.9999999995},{"$f":"'6. UD1 Assumptions'!W41*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H52","v":11640877.840000002},{"$f":"'6. UD1 Assumptions'!Y41*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J52","v":1137782.7449999999},{"$f":"'6. UD1 Assumptions'!AA41*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L52","v":599527.46500000008},{"$f":"'6. UD1 Assumptions'!AC41*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N52","v":3892174.1250000005},null,{"$f":"'6. UD1 Assumptions'!AE41*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P52","v":238320.74999999994},{"$f":"'6. UD1 Assumptions'!AG41*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R52","v":43174.2},20380026.125,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125,null,20380026.125,0]
[null,2015,{"$f":"'6. UD1 Assumptions'!U42*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F53","v":2979550.3361552497},{"$f":"'6. UD1 Assumptions'!W42*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H53","v":11557366.44281406},{"$f":"'6. UD1 Assumptions'!Y42*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J53","v":1129628.0432369427},{"$f":"'6. UD1 Assumptions'!AA42*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L53","v":595221.38485275977},{"$f":"'6. UD1 Assumptions'!AC42*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N53","v":4100500.8498749384},null,{"$f":"'6. UD1 Assumptions'!AE42*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P53","v":251063.55267345635},{"$f":"'6. UD1 Assumptions'!AG42*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R53","v":45490.723138832996},20658821.332746238,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234,null,20658821.332746238,0]
[null,2016,{"$f":"'6. UD1 Assumptions'!U43*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F54","v":3059292.4433328989},{"$f":"'6. UD1 Assumptions'!W43*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H54","v":11515910.298668606},{"$f":"'6. UD1 Assumptions'!Y43*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J54","v":1125579.9154918769},{"$f":"'6. UD1 Assumptions'!AA43*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L54","v":593083.8088965629},{"$f":"'6. UD1 Assumptions'!AC43*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N54","v":4210239.5055679632},null,{"$f":"'6. UD1 Assumptions'!AE43*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P54","v":257775.62728344047},{"$f":"'6. UD1 Assumptions'!AG43*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R54","v":46711.131539606526},20808592.730780952,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952,null,20808592.730780952,0]
[null,2017,{"$f":"'6. UD1 Assumptions'!U44*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F55","v":3141168.6992711751},{"$f":"'6. UD1 Assumptions'!W44*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H55","v":11474602.857248457},{"$f":"'6. UD1 Assumptions'!Y44*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J55","v":1121546.2945911998},{"$f":"'6. UD1 Assumptions'!AA44*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L55","v":590953.90946389956},{"$f":"'6. UD1 Assumptions'!AC44*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N55","v":4322915.0153171644},null,{"$f":"'6. UD1 Assumptions'!AE44*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P55","v":264667.14628147008},{"$f":"'6. UD1 Assumptions'!AG44*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R55","v":47964.280608408852},20963818.20278177,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177,null,20963818.20278177,0]
[null,2018,{"$f":"'6. UD1 Assumptions'!U45*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F56","v":3162185.5795736215},{"$f":"'6. UD1 Assumptions'!W45*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H56","v":11464313.039225994},{"$f":"'6. UD1 Assumptions'!Y45*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J56","v":1120541.5030804696},{"$f":"'6. UD1 Assumptions'!AA45*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L56","v":590423.34684457979},{"$f":"'6. UD1 Assumptions'!AC45*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N56","v":4351837.7554789279},null,{"$f":"'6. UD1 Assumptions'!AE45*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P56","v":266436.08646985673},{"$f":"'6. UD1 Assumptions'!AG45*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R56","v":48285.972631268734},21004023.283304717,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714,null,21004023.283304717,0]
[null,2020,{"$f":"'6. UD1 Assumptions'!U46*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F57","v":3204500.578978424},{"$f":"'6. UD1 Assumptions'!W46*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H57","v":11443751.857912136},{"$f":"'6. UD1 Assumptions'!Y46*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J57","v":1118533.7204411861},{"$f":"'6. UD1 Assumptions'!AA46*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L57","v":589363.17429171992},{"$f":"'6. UD1 Assumptions'!AC46*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N57","v":4410070.254698501},null,{"$f":"'6. UD1 Assumptions'!AE46*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P57","v":269997.61276894459},{"$f":"'6. UD1 Assumptions'!AG46*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R57","v":48933.671794666036},21085150.870885581,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581,null,21085150.870885581,0]
[null,2025,{"$f":"'6. UD1 Assumptions'!U47*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F58","v":3311703.6800298519},{"$f":"'6. UD1 Assumptions'!W47*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H58","v":11392441.095536705},{"$f":"'6. UD1 Assumptions'!Y47*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J58","v":1116529.5353403387},{"$f":"'6. UD1 Assumptions'!AA47*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L58","v":586717.50206182874},{"$f":"'6. UD1 Assumptions'!AC47*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N58","v":4557599.5441013947},null,{"$f":"'6. UD1 Assumptions'!AE47*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P58","v":279020.44833251531},{"$f":"'6. UD1 Assumptions'!AG47*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R58","v":50574.639997035789},21294586.445399668,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668,null,21294586.445399668,0]
[null,2030,{"$f":"'6. UD1 Assumptions'!U48*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F59","v":3422493.1448817533},{"$f":"'6. UD1 Assumptions'!W48*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H59","v":11341360.397074599},{"$f":"'6. UD1 Assumptions'!Y48*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J59","v":1114528.9413318697},{"$f":"'6. UD1 Assumptions'!AA48*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L59","v":584083.70634858008},{"$f":"'6. UD1 Assumptions'!AC48*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N59","v":4710064.1043672711},null,{"$f":"'6. UD1 Assumptions'!AE48*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P59","v":288344.81086431484},{"$f":"'6. UD1 Assumptions'!AG48*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R59","v":52270.637314173138},21513145.74218256,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256,null,21513145.74218256,0]
[null,2035,{"$f":"'6. UD1 Assumptions'!U49*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F60","v":3536988.9514562506},{"$f":"'6. UD1 Assumptions'!W49*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H60","v":11290508.730979964},{"$f":"'6. UD1 Assumptions'!Y49*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J60","v":1112531.9319812714},{"$f":"'6. UD1 Assumptions'!AA49*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L60","v":581461.7338378689},{"$f":"'6. UD1 Assumptions'!AC49*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N60","v":4867629.0342273023},null,{"$f":"'6. UD1 Assumptions'!AE49*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P60","v":297980.77685436991},{"$f":"'6. UD1 Assumptions'!AG49*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R60","v":54023.509122160169},21741124.668459184,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184,null,21741124.668459184,0]
[null,2040,{"$f":"'6. UD1 Assumptions'!U50*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F61","v":3655315.0914070909},{"$f":"'6. UD1 Assumptions'!W50*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H61","v":11239885.070332123},{"$f":"'6. UD1 Assumptions'!Y50*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J61","v":1110538.5008655654},{"$f":"'6. UD1 Assumptions'!AA50*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L61","v":578851.53145491879},{"$f":"'6. UD1 Assumptions'!AC50*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N61","v":5030464.9554309072},null,{"$f":"'6. UD1 Assumptions'!AE50*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P61","v":307938.75953091634},{"$f":"'6. UD1 Assumptions'!AG50*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R61","v":55835.16268091806},21978829.071702439,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436,null,21978829.071702439,0]
[null,2045,{"$f":"'6. UD1 Assumptions'!U51*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F62","v":3777599.7043946935},{"$f":"'6. UD1 Assumptions'!W51*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H62","v":11189488.392814845},{"$f":"'6. UD1 Assumptions'!Y51*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J62","v":1108548.641573282},{"$f":"'6. UD1 Assumptions'!AA51*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L62","v":576253.04636320821},{"$f":"'6. UD1 Assumptions'!AC51*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N62","v":5198748.1975062909},null,{"$f":"'6. UD1 Assumptions'!AE51*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P62","v":318229.5201135854},{"$f":"'6. UD1 Assumptions'!AG51*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R62","v":57707.569209453213},22226575.071975358,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354,null,22226575.071975358,0]
[null,2050,{"$f":"'6. UD1 Assumptions'!U52*'5. UD1 Parameters'!$F$44*'5. UD1 Parameters'!F63","v":3903975.2168532279},{"$f":"'6. UD1 Assumptions'!W52*'5. UD1 Parameters'!$H$44*'5. UD1 Parameters'!H63","v":11139317.680695688},{"$f":"'6. UD1 Assumptions'!Y52*'5. UD1 Parameters'!$J$44*'5. UD1 Parameters'!J63","v":1106562.3477044397},{"$f":"'6. UD1 Assumptions'!AA52*'5. UD1 Parameters'!$L$44*'5. UD1 Parameters'!L63","v":573666.22596340021},{"$f":"'6. UD1 Assumptions'!AC52*'5. UD1 Parameters'!$N$44*'5. UD1 Parameters'!N63","v":5372660.9887017487},null,{"$f":"'6. UD1 Assumptions'!AE52*'5. UD1 Parameters'!$P$44*'5. UD1 Parameters'!P63","v":328864.1794426518},{"$f":"'6. UD1 Assumptions'!AG52*'5. UD1 Parameters'!$R$44*'5. UD1 Parameters'!R63","v":59642.766030695777},22484689.405391853,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853,null,22484689.405391853,0]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,"total nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8533159.1324000005},{"$f":"(E54*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8533159.1324000005},{"$f":"(L54*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":67046.250326000008},null,8533159.1324000005,67046.250326000008,null,{"$f":"L54-O54","v":0},{"$f":"M54-P54","v":0}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9312171.7135999985},{"$f":"(E55*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(L55*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73167.063463999992},null,9312171.7135999985,73167.063463999992,null,{"$f":"L55-O55","v":0},{"$f":"M55-P55","v":0}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8672113.5759999994},{"$f":"(E56*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8672113.5759999994},{"$f":"(L56*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":68138.035239999997},null,8672113.5759999994,68138.035239999997,null,0,0]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9201426.214399999},{"$f":"(E57*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9201426.214399999},{"$f":"(L57*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72296.920255999998},null,9201426.214399999,72296.920255999998,null,0,0]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9244567.0911999997},{"$f":"(E58*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9244567.0911999997},{"$f":"(L58*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72635.884288000001},null,9244567.0911999997,72635.884288000001,null,0,0]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9098016.3959999997},{"$f":"(E59*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9098016.3959999997},{"$f":"(L59*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":71484.414539999998},null,9098016.3959999997,71484.414539999998,null,0,0]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9202311.5379999988},{"$f":"(E60*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9202311.5379999988},{"$f":"(L60*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72303.876369999984},null,9202311.5379999988,72303.876369999984,null,0,0]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9312171.7135999985},{"$f":"(E61*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(L61*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73167.063463999992},null,9312171.7135999985,73167.063463999992,null,0,0]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C62*D62*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9331970.4083199985},{"$f":"(E62*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J62*K62*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9331970.4083199985},{"$f":"(L62*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73322.624636799985},null,9331970.4083199985,73322.624636799985,null,0,0]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C63*D63*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9337051.2726399992},{"$f":"(E63*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J63*K63*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9337051.2726399992},{"$f":"(L63*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73362.54571359999},null,9337051.2726399992,73362.54571359999,null,0,0]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C64*D64*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9342132.1369599961},{"$f":"(E64*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J64*K64*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9342132.1369599961},{"$f":"(L64*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73402.466790399965},null,9342132.1369599961,73402.466790399965,null,0,0]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C65*D65*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9347213.0012799967},{"$f":"(E65*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J65*K65*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9347213.0012799967},{"$f":"(L65*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73442.38786719997},null,9347213.0012799967,73442.38786719997,null,0,0]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C66*D66*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9346706.5977600012},{"$f":"(E66*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J66*K66*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9346706.5977600012},{"$f":"(L66*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73438.408982400011},null,9346706.5977600012,73438.408982400011,null,0,0]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C67*D67*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9303376.2035199981},{"$f":"(E67*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J67*K67*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9303376.2035199981},{"$f":"(L67*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73097.955884799987},null,9303376.2035199981,73097.955884799987,null,0,0]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C68*D68*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9198469.5891199987},{"$f":"(E68*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J68*K68*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9198469.5891199987},{"$f":"(L68*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72273.689628799984},null,9198469.5891199987,72273.689628799984,null,0,0]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C69*D69*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8981242.3679999989},{"$f":"(E69*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J69*K69*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8981242.3679999989},{"$f":"(L69*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":70566.904319999987},null,8981242.3679999989,70566.904319999987,null,0,0]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C70*D70*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8647251.6524800006},{"$f":"(E70*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J70*K70*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8647251.6524800006},{"$f":"(L70*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":67942.691555200014},null,8647251.6524800006,67942.691555200014,null,0,0]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C71*D71*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8262824.064319999},{"$f":"(E71*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J71*K71*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8262824.064319999},{"$f":"(L71*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":64922.189076799987},null,8262824.064319999,64922.189076799987,null,0,0]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!E92","v":27.32},{"$f":"(C72*D72*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":7837445.1075200001},{"$f":"(E72*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!$E$107","v":27.32},{"$f":"(J72*K72*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":7837445.1075200001},{"$f":"(L72*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":61579.925844800004},null,7837445.1075200001,61579.925844800004,null,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E108*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E109*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E110*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E111*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E112*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E113*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E114*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E115*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C116*D116*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E116*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C117*D117*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E117*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C118*D118*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E118*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C119*D119*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E119*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C120*D120*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E120*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C121*D121*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E121*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C122*D122*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E122*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C123*D123*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E123*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C124*D124*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E124*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C125*D125*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E125*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C126*D126*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E126*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E132*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E133*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E134*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E135*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E136*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E137*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E138*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E139*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C140*D140*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E140*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C141*D141*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E141*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C142*D142*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E142*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C143*D143*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI142","v":0},{"$f":"(E143*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C144*D144*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E144*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C145*D145*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E145*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C146*D146*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E146*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C147*D147*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E147*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C148*D148*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E148*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C149*D149*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E149*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C150*D150*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E150*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]

{"sheet":"UD1 BAU","index":29,"n_rows":150,"n_cols":34,"rows_kept":150,"cut":false,"hidden":true,"merged":[[26,2,26,10],[26,13,26,21],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,19,3,19],[2,20,3,20],[3,17,3,18],[51,9,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,12],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,8,52,8],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr",null,null,null,null,null,null,null,null,null,"5_UD1_Parameters",null,null,"UD1 Assumptions",null,"UD1 Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,"5_UD1_Parameters"]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,"GgCH4",null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk"]
[null,2006,{"$f":"K29","v":17895572.75},{"$f":"'5. UD1 Parameters'!X10","v":0.9},{"$f":"'5. UD1 Parameters'!Z10","v":0.05},{"$f":"'5. UD1 Parameters'!AB10","v":0.03},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. UD1 Parameters'!AG10","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. UD1 Parameters'!AI10","v":0},{"$f":"'5. UD1 Parameters'!V10","v":0.02},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},null,{"$f":"U5-W5","v":0},null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AA5*'5. UD1 Parameters'!$P$34","v":126.39108619874999},{"$f":"F54/1000000","v":6.7046250326000006E-2},{"$f":"AC5*'5. UD1 Parameters'!$P$35","v":19.979782597148002},{"$f":"AB5+AD5","v":146.37086879589799},null,146.37086879589799,{"$f":"AE5-AG5","v":0}]
[null,2007,{"$f":"K30","v":18556981.755000003},{"$f":"'5. UD1 Parameters'!X11","v":0.9},{"$f":"'5. UD1 Parameters'!Z11","v":0.05},{"$f":"'5. UD1 Parameters'!AB11","v":0.03},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},3.0000000000000001E-3,0,{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. UD1 Parameters'!AG11","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. UD1 Parameters'!AI11","v":0},{"$f":"'5. UD1 Parameters'!V11","v":0.02},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},null,{"$f":"U6-W6","v":0},null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AA6*'5. UD1 Parameters'!$P$34","v":131.05858641907503},{"$f":"F55/1000000","v":7.3167063463999996E-2},{"$f":"AC6*'5. UD1 Parameters'!$P$35","v":21.803784912272},{"$f":"AB6+AD6","v":152.86237133134702},null,152.86237133134702,{"$f":"AE6-AG6","v":0}]
[null,2008,21152022.782499999,{"$f":"'5. UD1 Parameters'!X12","v":0.9},{"$f":"'5. UD1 Parameters'!Z12","v":0.01},{"$f":"'5. UD1 Parameters'!AB12","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. UD1 Parameters'!AG12","v":7144734},14007288.782499999,{"$f":"'5. UD1 Parameters'!AI12","v":535},{"$f":"'5. UD1 Parameters'!V12","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,null,0,null,5.7904373511004996,{"$f":"AA7*'5. UD1 Parameters'!$P$34","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AC7*'5. UD1 Parameters'!$P$35","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0]
[null,2009,25341851.732500002,{"$f":"'5. UD1 Parameters'!X13","v":0.9},{"$f":"'5. UD1 Parameters'!Z13","v":0.01},{"$f":"'5. UD1 Parameters'!AB13","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. UD1 Parameters'!AG13","v":7144734},18197117.732500002,{"$f":"'5. UD1 Parameters'!AI13","v":535},{"$f":"'5. UD1 Parameters'!V13","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,null,0,null,6.9443162439305013,{"$f":"AA8*'5. UD1 Parameters'!$P$34","v":173.60790609826253},7.2296920256E-2,{"$f":"AC8*'5. UD1 Parameters'!$P$35","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0]
[null,2010,20843233.065000005,{"$f":"'5. UD1 Parameters'!X14","v":0.9},{"$f":"'5. UD1 Parameters'!Z14","v":0.01},{"$f":"'5. UD1 Parameters'!AB14","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. UD1 Parameters'!AG14","v":7144734},13698499.065000005,{"$f":"'5. UD1 Parameters'!AI14","v":535},{"$f":"'5. UD1 Parameters'!V14","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,null,0,null,5.705396662901002,{"$f":"AA9*'5. UD1 Parameters'!$P$34","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AC9*'5. UD1 Parameters'!$P$35","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0]
[null,2011,20231272.980000004,{"$f":"'5. UD1 Parameters'!X15","v":0.9},{"$f":"'5. UD1 Parameters'!Z15","v":0.01},{"$f":"'5. UD1 Parameters'!AB15","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. UD1 Parameters'!AG15","v":7144734},13086538.980000004,{"$f":"'5. UD1 Parameters'!AI15","v":535},{"$f":"'5. UD1 Parameters'!V15","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,null,0,null,5.536862855492001,{"$f":"AA10*'5. UD1 Parameters'!$P$34","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AC10*'5. UD1 Parameters'!$P$35","v":21.30235553292},159.72392692022001,null,159.72392692022004,0]
[null,2012,20242237.042500004,{"$f":"'5. UD1 Parameters'!X16","v":0.9},{"$f":"'5. UD1 Parameters'!Z16","v":0.01},{"$f":"'5. UD1 Parameters'!AB16","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. UD1 Parameters'!AG16","v":7144734},13097503.042500004,{"$f":"'5. UD1 Parameters'!AI16","v":535},{"$f":"'5. UD1 Parameters'!V16","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,null,0,null,5.5398823583045012,{"$f":"AA11*'5. UD1 Parameters'!$P$34","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AC11*'5. UD1 Parameters'!$P$35","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0]
[null,2013,20380026.125,{"$f":"'5. UD1 Parameters'!X17","v":0.9},{"$f":"'5. UD1 Parameters'!Z17","v":0.01},{"$f":"'5. UD1 Parameters'!AB17","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. UD1 Parameters'!AG17","v":7144734},13235292.125,{"$f":"'5. UD1 Parameters'!AI17","v":535},{"$f":"'5. UD1 Parameters'!V17","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,null,0,null,5.5778294716249999,{"$f":"AA12*'5. UD1 Parameters'!$P$34","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AC12*'5. UD1 Parameters'!$P$35","v":21.803784912272},161.249521702897,null,161.249521702897,0]
[null,2015,20658821.332746238,{"$f":"'5. UD1 Parameters'!X18","v":0.9},{"$f":"'5. UD1 Parameters'!Z18","v":0.01},{"$f":"'5. UD1 Parameters'!AB18","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5590277.0526411319,{"$f":"'5. UD1 Parameters'!AG18","v":7144734},13514087.332746238,{"$f":"'5. UD1 Parameters'!AI18","v":535},{"$f":"'5. UD1 Parameters'!V18","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5654609.6718383143,null,5654609.6718383143,null,0,null,5.6546096718383145,{"$f":"AA13*'5. UD1 Parameters'!$P$34","v":141.36524179595787},7.3322624636799991E-2,{"$f":"AC13*'5. UD1 Parameters'!$P$35","v":21.850142141766398},163.21538393772425,null,163.21538393772423,0]
[null,2016,20808592.730780952,{"$f":"'5. UD1 Parameters'!X19","v":0.9},{"$f":"'5. UD1 Parameters'!Z19","v":0.01},{"$f":"'5. UD1 Parameters'!AB19","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5630805.1929493258,{"$f":"'5. UD1 Parameters'!AG19","v":7144734},13663858.730780952,{"$f":"'5. UD1 Parameters'!AI19","v":535},{"$f":"'5. UD1 Parameters'!V19","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5695856.7148570744,null,5695856.7148570744,null,0,null,5.695856714857074,{"$f":"AA14*'5. UD1 Parameters'!$P$34","v":142.39641787142685},7.3362545713599986E-2,{"$f":"AC14*'5. UD1 Parameters'!$P$35","v":21.862038622652797},164.25845649407964,null,164.25845649407964,0]
[null,2017,20963818.20278177,{"$f":"'5. UD1 Parameters'!X20","v":0.9},{"$f":"'5. UD1 Parameters'!Z20","v":0.01},{"$f":"'5. UD1 Parameters'!AB20","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5672809.2056727475,{"$f":"'5. UD1 Parameters'!AG20","v":7144734},13819084.20278177,{"$f":"'5. UD1 Parameters'!AI20","v":535},{"$f":"'5. UD1 Parameters'!V20","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5738605.8098461004,null,5738605.8098461004,null,0,null,5.7386058098461001,{"$f":"AA15*'5. UD1 Parameters'!$P$34","v":143.4651452461525},7.3402466790399967E-2,{"$f":"AC15*'5. UD1 Parameters'!$P$35","v":21.873935103539189},165.3390803496917,null,165.33908034969173,0]
[null,2018,21004023.283304717,{"$f":"'5. UD1 Parameters'!X21","v":0.9},{"$f":"'5. UD1 Parameters'!Z21","v":0.01},{"$f":"'5. UD1 Parameters'!AB21","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5683688.7004622566,{"$f":"'5. UD1 Parameters'!AG21","v":7144734},13859289.283304717,{"$f":"'5. UD1 Parameters'!AI21","v":535},{"$f":"'5. UD1 Parameters'!V21","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5749678.2890221188,null,5749678.2890221188,null,0,null,5.7496782890221185,{"$f":"AA16*'5. UD1 Parameters'!$P$34","v":143.74195722555297},7.3442387867199976E-2,{"$f":"AC16*'5. UD1 Parameters'!$P$35","v":21.885831584425592},165.62778880997857,null,165.62778880997854,0]
[null,2020,21085150.870885581,{"$f":"'5. UD1 Parameters'!X22","v":0.9},{"$f":"'5. UD1 Parameters'!Z22","v":0.01},{"$f":"'5. UD1 Parameters'!AB22","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5705641.8256616388,{"$f":"'5. UD1 Parameters'!AG22","v":7144734},13940416.870885581,{"$f":"'5. UD1 Parameters'!AI22","v":535},{"$f":"'5. UD1 Parameters'!V22","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5772020.8266418893,null,5772020.8266418893,null,0,null,5.7720208266418895,{"$f":"AA17*'5. UD1 Parameters'!$P$34","v":144.30052066604725},7.3438408982400005E-2,{"$f":"AC17*'5. UD1 Parameters'!$P$35","v":21.884645876755201},166.18516654280245,null,166.18516654280245,0]
[null,2025,21294586.445399668,{"$f":"'5. UD1 Parameters'!X23","v":0.9},{"$f":"'5. UD1 Parameters'!Z23","v":0.01},{"$f":"'5. UD1 Parameters'!AB23","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5762315.0921251504,{"$f":"'5. UD1 Parameters'!AG23","v":7144734},14149852.445399668,{"$f":"'5. UD1 Parameters'!AI23","v":535},{"$f":"'5. UD1 Parameters'!V23","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5829699.3838630691,null,5829699.3838630691,null,0,null,5.8296993838630691,{"$f":"AA18*'5. UD1 Parameters'!$P$34","v":145.74248459657673},7.3097955884799989E-2,{"$f":"AC18*'5. UD1 Parameters'!$P$35","v":21.783190853670398},167.52567545024712,null,167.52567545024712,0]
[null,2030,21513145.74218256,{"$f":"'5. UD1 Parameters'!X24","v":0.9},{"$f":"'5. UD1 Parameters'!Z24","v":0.01},{"$f":"'5. UD1 Parameters'!AB24","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5821457.2378346007,{"$f":"'5. UD1 Parameters'!AG24","v":7144734},14368411.74218256,{"$f":"'5. UD1 Parameters'!AI24","v":535},{"$f":"'5. UD1 Parameters'!V24","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5889890.6141970772,null,5889890.6141970772,null,0,null,5.8898906141970775,{"$f":"AA19*'5. UD1 Parameters'!$P$34","v":147.24726535492692},7.2273689628799986E-2,{"$f":"AC19*'5. UD1 Parameters'!$P$35","v":21.537559509382397},168.78482486430931,null,168.78482486430934,0]
[null,2035,21741124.668459184,{"$f":"'5. UD1 Parameters'!X25","v":0.9},{"$f":"'5. UD1 Parameters'!Z25","v":0.01},{"$f":"'5. UD1 Parameters'!AB25","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5883148.3352850555,{"$f":"'5. UD1 Parameters'!AG25","v":7144734},14596390.668459184,{"$f":"'5. UD1 Parameters'!AI25","v":535},{"$f":"'5. UD1 Parameters'!V25","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5952676.0104936594,null,5952676.0104936594,null,0,null,5.9526760104936596,{"$f":"AA20*'5. UD1 Parameters'!$P$34","v":148.81690026234148},7.0566904319999985E-2,{"$f":"AC20*'5. UD1 Parameters'!$P$35","v":21.028937487359997},169.84583774970147,null,169.8458377497015,0]
[null,2040,21978829.071702439,{"$f":"'5. UD1 Parameters'!X26","v":0.9},{"$f":"'5. UD1 Parameters'!Z26","v":0.01},{"$f":"'5. UD1 Parameters'!AB26","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5947471.1468026806,{"$f":"'5. UD1 Parameters'!AG26","v":7144734},14834095.071702439,{"$f":"'5. UD1 Parameters'!AI26","v":535},{"$f":"'5. UD1 Parameters'!V26","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6018139.8031468522,null,6018139.8031468522,null,0,null,6.0181398031468518,{"$f":"AA21*'5. UD1 Parameters'!$P$34","v":150.4534950786713},6.794269155520001E-2,{"$f":"AC21*'5. UD1 Parameters'!$P$35","v":20.246922083449604},170.70041716212091,null,170.70041716212086,0]
[null,2045,22226575.071975358,{"$f":"'5. UD1 Parameters'!X27","v":0.9},{"$f":"'5. UD1 Parameters'!Z27","v":0.01},{"$f":"'5. UD1 Parameters'!AB27","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6014511.2144765323,{"$f":"'5. UD1 Parameters'!AG27","v":7144734},15081841.071975358,{"$f":"'5. UD1 Parameters'!AI27","v":535},{"$f":"'5. UD1 Parameters'!V27","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6086369.0516220136,null,6086369.0516220136,null,0,null,6.0863690516220137,{"$f":"AA22*'5. UD1 Parameters'!$P$34","v":152.15922629055035},6.4922189076799988E-2,{"$f":"AC22*'5. UD1 Parameters'!$P$35","v":19.346812344886395},171.50603863543674,null,171.50603863543671,0]
[null,2050,22484689.405391853,{"$f":"'5. UD1 Parameters'!X28","v":0.9},{"$f":"'5. UD1 Parameters'!Z28","v":0.01},{"$f":"'5. UD1 Parameters'!AB28","v":0.01},{"$f":"'5. UD1 Parameters'!$K$35","v":0.3},{"$f":"'5. UD1 Parameters'!$K$36","v":0.06},{"$f":"'5. UD1 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6084356.9530990357,{"$f":"'5. UD1 Parameters'!AG28","v":7144734},15339955.405391853,{"$f":"'5. UD1 Parameters'!AI28","v":535},{"$f":"'5. UD1 Parameters'!V28","v":0.01},{"$f":"'5. UD1 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":6157453.7390449168},null,6157453.7390449168,null,0,null,6.1574537390449171,{"$f":"AA23*'5. UD1 Parameters'!$P$34","v":153.93634347612291},6.1579925844800001E-2,{"$f":"AC23*'5. UD1 Parameters'!$P$35","v":18.3508179017504},172.2871613778733,null,172.2871613778733,0]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,{"$f":"'6. UD1 Assumptions'!F34*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E10","v":1277047.5},{"$f":"'6. UD1 Assumptions'!H34*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G10","v":11611369.415000001},{"$f":"'6. UD1 Assumptions'!J34*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I10","v":1134906.1800000002},{"$f":"'6. UD1 Assumptions'!L34*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K10","v":598014.90500000003},{"$f":"'6. UD1 Assumptions'!N34*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M10","v":3096100},null,{"$f":"'6. UD1 Assumptions'!P34*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O10","v":121758.75},{"$f":"'6. UD1 Assumptions'!R34*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q10","v":56376},{"$f":"SUM(C29:J29)","v":17895572.75},null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N29:U29)","v":17895572.75},null,{"$f":"K29-V29","v":0}]
[null,2007,{"$f":"'6. UD1 Assumptions'!F35*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E11","v":1548915.6249999998},{"$f":"'6. UD1 Assumptions'!H35*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G11","v":11682783.855},{"$f":"'6. UD1 Assumptions'!J35*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I11","v":1141874.76},{"$f":"'6. UD1 Assumptions'!L35*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K11","v":601688.2649999999},{"$f":"'6. UD1 Assumptions'!N35*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M11","v":3479774.625},null,{"$f":"'6. UD1 Assumptions'!P35*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O11","v":71699.625},{"$f":"'6. UD1 Assumptions'!R35*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q11","v":30245},18556981.755000003,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,18556981.755000003,null,{"$f":"K30-V30","v":0}]
[null,2008,{"$f":"'6. UD1 Assumptions'!F36*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E12","v":2244208.7499999995},{"$f":"'6. UD1 Assumptions'!H36*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G12","v":11758438.865000002},{"$f":"'6. UD1 Assumptions'!J36*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I12","v":1149275.5},{"$f":"'6. UD1 Assumptions'!L36*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K12","v":605577.70500000007},{"$f":"'6. UD1 Assumptions'!N36*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M12","v":5307790.8125},null,{"$f":"'6. UD1 Assumptions'!P36*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O12","v":52161.749999999993},{"$f":"'6. UD1 Assumptions'!R36*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q12","v":34569.399999999994},21152022.782499999,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999,null,0]
[null,2009,{"$f":"'6. UD1 Assumptions'!F37*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E13","v":2666235.3749999995},{"$f":"'6. UD1 Assumptions'!H37*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G13","v":11818374.055000002},{"$f":"'6. UD1 Assumptions'!J37*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I13","v":1155123.165},{"$f":"'6. UD1 Assumptions'!L37*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K13","v":608670.35000000009},{"$f":"'6. UD1 Assumptions'!N37*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M13","v":8799767.5},null,{"$f":"'6. UD1 Assumptions'!P37*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O13","v":238866.78749999998},{"$f":"'6. UD1 Assumptions'!R37*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q13","v":54814.5},25341851.732500002,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006,null,0]
[null,2010,{"$f":"'6. UD1 Assumptions'!F38*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E14","v":2822330.1249999995},{"$f":"'6. UD1 Assumptions'!H38*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G14","v":11873001.780000003},{"$f":"'6. UD1 Assumptions'!J38*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I14","v":1160471.1449999998},{"$f":"'6. UD1 Assumptions'!L38*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K14","v":611479.39000000013},{"$f":"'6. UD1 Assumptions'!N38*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M14","v":4137601.875},null,{"$f":"'6. UD1 Assumptions'!P38*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O14","v":189048.75},{"$f":"'6. UD1 Assumptions'!R38*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q14","v":49300},20843233.065000005,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001,null,0]
[null,2011,{"$f":"'6. UD1 Assumptions'!F39*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E15","v":2787442.4999999995},{"$f":"'6. UD1 Assumptions'!H39*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G15","v":11682783.855000002},{"$f":"'6. UD1 Assumptions'!J39*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I15","v":1141874.7599999998},{"$f":"'6. UD1 Assumptions'!L39*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K15","v":601688.26500000013},{"$f":"'6. UD1 Assumptions'!N39*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M15","v":3787986},null,{"$f":"'6. UD1 Assumptions'!P39*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O15","v":185692.5},{"$f":"'6. UD1 Assumptions'!R39*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q15","v":43805.099999999991},20231272.980000004,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004,null,0]
[null,2012,{"$f":"'6. UD1 Assumptions'!F40*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E16","v":2939313.7499999995},{"$f":"'6. UD1 Assumptions'!H40*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G16","v":11682783.855000002},{"$f":"'6. UD1 Assumptions'!J40*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I16","v":1141874.7599999998},{"$f":"'6. UD1 Assumptions'!L40*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K16","v":601688.26500000013},{"$f":"'6. UD1 Assumptions'!N40*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M16","v":3584427.75},null,{"$f":"'6. UD1 Assumptions'!P40*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O16","v":253382.66249999998},{"$f":"'6. UD1 Assumptions'!R40*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q16","v":38765.999999999993},20242237.042500004,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004,null,0]
[null,2013,{"$f":"'6. UD1 Assumptions'!F41*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E17","v":2828168.9999999995},{"$f":"'6. UD1 Assumptions'!H41*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G17","v":11640877.840000002},{"$f":"'6. UD1 Assumptions'!J41*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I17","v":1137782.7449999999},{"$f":"'6. UD1 Assumptions'!L41*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K17","v":599527.46500000008},{"$f":"'6. UD1 Assumptions'!N41*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M17","v":3892174.1250000005},null,{"$f":"'6. UD1 Assumptions'!P41*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O17","v":238320.74999999994},{"$f":"'6. UD1 Assumptions'!R41*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q17","v":43174.2},20380026.125,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125,null,0]
[null,2015,{"$f":"'6. UD1 Assumptions'!F42*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E18","v":2979550.3361552497},{"$f":"'6. UD1 Assumptions'!H42*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G18","v":11557366.44281406},{"$f":"'6. UD1 Assumptions'!J42*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I18","v":1129628.0432369427},{"$f":"'6. UD1 Assumptions'!L42*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K18","v":595221.38485275977},{"$f":"'6. UD1 Assumptions'!N42*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M18","v":4100500.8498749384},null,{"$f":"'6. UD1 Assumptions'!P42*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O18","v":251063.55267345635},{"$f":"'6. UD1 Assumptions'!R42*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q18","v":45490.723138832996},20658821.332746238,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234,null,0]
[null,2016,{"$f":"'6. UD1 Assumptions'!F43*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E19","v":3059292.4433328989},{"$f":"'6. UD1 Assumptions'!H43*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G19","v":11515910.298668606},{"$f":"'6. UD1 Assumptions'!J43*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I19","v":1125579.9154918769},{"$f":"'6. UD1 Assumptions'!L43*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K19","v":593083.8088965629},{"$f":"'6. UD1 Assumptions'!N43*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M19","v":4210239.5055679632},null,{"$f":"'6. UD1 Assumptions'!P43*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O19","v":257775.62728344047},{"$f":"'6. UD1 Assumptions'!R43*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q19","v":46711.131539606526},20808592.730780952,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952,null,0]
[null,2017,{"$f":"'6. UD1 Assumptions'!F44*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E20","v":3141168.6992711751},{"$f":"'6. UD1 Assumptions'!H44*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G20","v":11474602.857248457},{"$f":"'6. UD1 Assumptions'!J44*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I20","v":1121546.2945911998},{"$f":"'6. UD1 Assumptions'!L44*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K20","v":590953.90946389956},{"$f":"'6. UD1 Assumptions'!N44*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M20","v":4322915.0153171644},null,{"$f":"'6. UD1 Assumptions'!P44*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O20","v":264667.14628147008},{"$f":"'6. UD1 Assumptions'!R44*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q20","v":47964.280608408852},20963818.20278177,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177,null,0]
[null,2018,{"$f":"'6. UD1 Assumptions'!F45*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E21","v":3162185.5795736215},{"$f":"'6. UD1 Assumptions'!H45*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G21","v":11464313.039225994},{"$f":"'6. UD1 Assumptions'!J45*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I21","v":1120541.5030804696},{"$f":"'6. UD1 Assumptions'!L45*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K21","v":590423.34684457979},{"$f":"'6. UD1 Assumptions'!N45*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M21","v":4351837.7554789279},null,{"$f":"'6. UD1 Assumptions'!P45*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O21","v":266436.08646985673},{"$f":"'6. UD1 Assumptions'!R45*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q21","v":48285.972631268734},21004023.283304717,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714,null,0]
[null,2020,{"$f":"'6. UD1 Assumptions'!F46*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E22","v":3204500.578978424},{"$f":"'6. UD1 Assumptions'!H46*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G22","v":11443751.857912136},{"$f":"'6. UD1 Assumptions'!J46*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I22","v":1118533.7204411861},{"$f":"'6. UD1 Assumptions'!L46*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K22","v":589363.17429171992},{"$f":"'6. UD1 Assumptions'!N46*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M22","v":4410070.254698501},null,{"$f":"'6. UD1 Assumptions'!P46*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O22","v":269997.61276894459},{"$f":"'6. UD1 Assumptions'!R46*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q22","v":48933.671794666036},21085150.870885581,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581,null,0]
[null,2025,{"$f":"'6. UD1 Assumptions'!F47*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E23","v":3311703.6800298519},{"$f":"'6. UD1 Assumptions'!H47*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G23","v":11392441.095536705},{"$f":"'6. UD1 Assumptions'!J47*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I23","v":1116529.5353403387},{"$f":"'6. UD1 Assumptions'!L47*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K23","v":586717.50206182874},{"$f":"'6. UD1 Assumptions'!N47*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M23","v":4557599.5441013947},null,{"$f":"'6. UD1 Assumptions'!P47*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O23","v":279020.44833251531},{"$f":"'6. UD1 Assumptions'!R47*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q23","v":50574.639997035789},21294586.445399668,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668,null,0]
[null,2030,{"$f":"'6. UD1 Assumptions'!F48*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E24","v":3422493.1448817533},{"$f":"'6. UD1 Assumptions'!H48*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G24","v":11341360.397074599},{"$f":"'6. UD1 Assumptions'!J48*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I24","v":1114528.9413318697},{"$f":"'6. UD1 Assumptions'!L48*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K24","v":584083.70634858008},{"$f":"'6. UD1 Assumptions'!N48*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M24","v":4710064.1043672711},null,{"$f":"'6. UD1 Assumptions'!P48*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O24","v":288344.81086431484},{"$f":"'6. UD1 Assumptions'!R48*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q24","v":52270.637314173138},21513145.74218256,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256,null,0]
[null,2035,{"$f":"'6. UD1 Assumptions'!F49*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E25","v":3536988.9514562506},{"$f":"'6. UD1 Assumptions'!H49*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G25","v":11290508.730979964},{"$f":"'6. UD1 Assumptions'!J49*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I25","v":1112531.9319812714},{"$f":"'6. UD1 Assumptions'!L49*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K25","v":581461.7338378689},{"$f":"'6. UD1 Assumptions'!N49*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M25","v":4867629.0342273023},null,{"$f":"'6. UD1 Assumptions'!P49*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O25","v":297980.77685436991},{"$f":"'6. UD1 Assumptions'!R49*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q25","v":54023.509122160169},21741124.668459184,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184,null,0]
[null,2040,{"$f":"'6. UD1 Assumptions'!F50*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E26","v":3655315.0914070909},{"$f":"'6. UD1 Assumptions'!H50*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G26","v":11239885.070332123},{"$f":"'6. UD1 Assumptions'!J50*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I26","v":1110538.5008655654},{"$f":"'6. UD1 Assumptions'!L50*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K26","v":578851.53145491879},{"$f":"'6. UD1 Assumptions'!N50*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M26","v":5030464.9554309072},null,{"$f":"'6. UD1 Assumptions'!P50*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O26","v":307938.75953091634},{"$f":"'6. UD1 Assumptions'!R50*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q26","v":55835.16268091806},21978829.071702439,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436,null,0]
[null,2045,{"$f":"'6. UD1 Assumptions'!F51*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E27","v":3777599.7043946935},{"$f":"'6. UD1 Assumptions'!H51*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G27","v":11189488.392814845},{"$f":"'6. UD1 Assumptions'!J51*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I27","v":1108548.641573282},{"$f":"'6. UD1 Assumptions'!L51*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K27","v":576253.04636320821},{"$f":"'6. UD1 Assumptions'!N51*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M27","v":5198748.1975062909},null,{"$f":"'6. UD1 Assumptions'!P51*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O27","v":318229.5201135854},{"$f":"'6. UD1 Assumptions'!R51*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q27","v":57707.569209453213},22226575.071975358,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354,null,0]
[null,2050,{"$f":"'6. UD1 Assumptions'!F52*'5. UD1 Parameters'!$E$9*'5. UD1 Parameters'!E28","v":3903975.2168532279},{"$f":"'6. UD1 Assumptions'!H52*'5. UD1 Parameters'!$G$9*'5. UD1 Parameters'!G28","v":11139317.680695688},{"$f":"'6. UD1 Assumptions'!J52*'5. UD1 Parameters'!$I$9*'5. UD1 Parameters'!I28","v":1106562.3477044397},{"$f":"'6. UD1 Assumptions'!L52*'5. UD1 Parameters'!$K$9*'5. UD1 Parameters'!K28","v":573666.22596340021},{"$f":"'6. UD1 Assumptions'!N52*'5. UD1 Parameters'!$M$9*'5. UD1 Parameters'!M28","v":5372660.9887017487},null,{"$f":"'6. UD1 Assumptions'!P52*'5. UD1 Parameters'!$O$9*'5. UD1 Parameters'!O28","v":328864.1794426518},{"$f":"'6. UD1 Assumptions'!R52*'5. UD1 Parameters'!$Q$9*'5. UD1 Parameters'!Q28","v":59642.766030695777},22484689.405391853,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853,null,0]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8533159.1324000005},{"$f":"(E54*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8533159.1324000005},{"$f":"(L54*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":67046.250326000008}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9312171.7135999985},{"$f":"(E55*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(L55*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73167.063463999992}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8672113.5759999994},{"$f":"(E56*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8672113.5759999994},{"$f":"(L56*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":68138.035239999997}]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9201426.214399999},{"$f":"(E57*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9201426.214399999},{"$f":"(L57*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72296.920255999998}]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9244567.0911999997},{"$f":"(E58*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9244567.0911999997},{"$f":"(L58*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72635.884288000001}]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9098016.3959999997},{"$f":"(E59*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9098016.3959999997},{"$f":"(L59*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":71484.414539999998}]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9202311.5379999988},{"$f":"(E60*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9202311.5379999988},{"$f":"(L60*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72303.876369999984}]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9312171.7135999985},{"$f":"(E61*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(L61*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73167.063463999992}]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C62*D62*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9331970.4083199985},{"$f":"(E62*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J62*K62*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9331970.4083199985},{"$f":"(L62*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73322.624636799985}]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C63*D63*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9337051.2726399992},{"$f":"(E63*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J63*K63*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9337051.2726399992},{"$f":"(L63*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73362.54571359999}]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C64*D64*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9342132.1369599961},{"$f":"(E64*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J64*K64*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9342132.1369599961},{"$f":"(L64*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73402.466790399965}]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C65*D65*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9347213.0012799967},{"$f":"(E65*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J65*K65*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9347213.0012799967},{"$f":"(L65*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73442.38786719997}]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C66*D66*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9346706.5977600012},{"$f":"(E66*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J66*K66*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9346706.5977600012},{"$f":"(L66*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73438.408982400011}]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C67*D67*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9303376.2035199981},{"$f":"(E67*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J67*K67*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9303376.2035199981},{"$f":"(L67*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":73097.955884799987}]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C68*D68*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":9198469.5891199987},{"$f":"(E68*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J68*K68*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":9198469.5891199987},{"$f":"(L68*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":72273.689628799984}]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C69*D69*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8981242.3679999989},{"$f":"(E69*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J69*K69*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8981242.3679999989},{"$f":"(L69*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":70566.904319999987}]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C70*D70*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8647251.6524800006},{"$f":"(E70*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J70*K70*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8647251.6524800006},{"$f":"(L70*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":67942.691555200014}]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C71*D71*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":8262824.064319999},{"$f":"(E71*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J71*K71*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":8262824.064319999},{"$f":"(L71*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":64922.189076799987}]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(C72*D72*'5. UD1 Parameters'!D86*'5. UD1 Parameters'!F86*'5. UD1 Parameters'!H86)-'5. UD1 Parameters'!J86","v":7837445.1075200001},{"$f":"(E72*'5. UD1 Parameters'!L86*'5. UD1 Parameters'!P86)-'5. UD1 Parameters'!N86","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!E93","v":27.32},{"$f":"(J72*K72*'5. UD1 Parameters'!$D$100*'5. UD1 Parameters'!$F$100*'5. UD1 Parameters'!$H$100)-'5. UD1 Parameters'!$J$100","v":7837445.1075200001},{"$f":"(L72*'5. UD1 Parameters'!$L$100*'5. UD1 Parameters'!$P$100)-'5. UD1 Parameters'!$N$100","v":61579.925844800004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E108*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E109*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E110*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E111*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E112*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E113*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E114*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E115*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C116*D116*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E116*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C117*D117*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E117*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C118*D118*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E118*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C119*D119*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E119*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C120*D120*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E120*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C121*D121*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E121*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C122*D122*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E122*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C123*D123*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E123*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C124*D124*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E124*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C125*D125*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E125*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!F117","v":0},{"$f":"(C126*D126*'5. UD1 Parameters'!E112*'5. UD1 Parameters'!F112*'5. UD1 Parameters'!G112)-'5. UD1 Parameters'!H112","v":0},{"$f":"(E126*'5. UD1 Parameters'!I112*'5. UD1 Parameters'!K112)-'5. UD1 Parameters'!J112","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E132*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E133*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E134*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E135*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E136*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E137*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E138*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E139*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C140*D140*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E140*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C141*D141*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E141*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C142*D142*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E142*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C143*D143*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI142","v":0},{"$f":"(E143*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C144*D144*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E144*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C145*D145*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E145*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C146*D146*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E146*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2035,1174080,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C147*D147*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E147*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C148*D148*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E148*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C149*D149*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E149*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD1 Parameters'!AG178","v":0},{"$f":"(C150*D150*'5. UD1 Parameters'!AF172*'5. UD1 Parameters'!AG172*'5. UD1 Parameters'!AH172)-'5. UD1 Parameters'!AI172","v":0},{"$f":"(E150*'5. UD1 Parameters'!AJ172*'5. UD1 Parameters'!AL172)-'5. UD1 Parameters'!AK172","v":0}]

{"sheet":"UD2 SC1","index":30,"n_rows":150,"n_cols":34,"rows_kept":150,"cut":false,"hidden":true,"merged":[[26,2,26,10],[26,13,26,21],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,19,3,19],[2,20,3,20],[3,17,3,18],[51,9,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,12],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,8,52,8],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr",null,null,null,null,null,null,null,null,"5_UD2_Parameters"]
[null,null,null,null,null,null,null,null,null,null,"5_UD2_Parameters"]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,"GgCH4",null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk"]
[null,2006,{"$f":"K29","v":17895572.75},{"$f":"'5. UD2 Parameters'!X45","v":0.9},{"$f":"'5. UD2 Parameters'!Z45","v":0.05},{"$f":"'5. UD2 Parameters'!AB45","v":0.03},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. UD2 Parameters'!AG45","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. UD2 Parameters'!AI10","v":0},{"$f":"'5. UD2 Parameters'!V45","v":0.02},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},null,{"$f":"U5-W5","v":0},null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AA5*'5. UD2 Parameters'!$P$69","v":126.39108619874999},{"$f":"F54/1000000","v":6.7046250326000006E-2},{"$f":"AC5*'5. UD2 Parameters'!$P$70","v":19.979782597148002},{"$f":"AB5+AD5","v":146.37086879589799},null,146.37086879589799,{"$f":"AE5-AG5","v":0}]
[null,2007,{"$f":"K30","v":18556981.755000003},{"$f":"'5. UD2 Parameters'!X46","v":0.9},{"$f":"'5. UD2 Parameters'!Z46","v":0.05},{"$f":"'5. UD2 Parameters'!AB46","v":0.03},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},3.0000000000000001E-3,0,{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. UD2 Parameters'!AG46","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. UD2 Parameters'!AI11","v":0},{"$f":"'5. UD2 Parameters'!V46","v":0.02},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},null,{"$f":"U6-W6","v":0},null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AA6*'5. UD2 Parameters'!$P$69","v":131.05858641907503},{"$f":"F55/1000000","v":7.3167063463999996E-2},{"$f":"AC6*'5. UD2 Parameters'!$P$70","v":21.803784912272},{"$f":"AB6+AD6","v":152.86237133134702},null,152.86237133134702,{"$f":"AE6-AG6","v":0}]
[null,2008,21152022.782499999,{"$f":"'5. UD2 Parameters'!X47","v":0.9},{"$f":"'5. UD2 Parameters'!Z47","v":0.01},{"$f":"'5. UD2 Parameters'!AB47","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. UD2 Parameters'!AG47","v":7144734},14007288.782499999,{"$f":"'5. UD2 Parameters'!AI12","v":535},{"$f":"'5. UD2 Parameters'!V47","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,null,0,null,5.7904373511004996,{"$f":"AA7*'5. UD2 Parameters'!$P$69","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AC7*'5. UD2 Parameters'!$P$70","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0]
[null,2009,25341851.732500002,{"$f":"'5. UD2 Parameters'!X48","v":0.9},{"$f":"'5. UD2 Parameters'!Z48","v":0.01},{"$f":"'5. UD2 Parameters'!AB48","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. UD2 Parameters'!AG48","v":7144734},18197117.732500002,{"$f":"'5. UD2 Parameters'!AI13","v":535},{"$f":"'5. UD2 Parameters'!V48","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,null,0,null,6.9443162439305013,{"$f":"AA8*'5. UD2 Parameters'!$P$69","v":173.60790609826253},7.2296920256E-2,{"$f":"AC8*'5. UD2 Parameters'!$P$70","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0]
[null,2010,20843233.065000005,{"$f":"'5. UD2 Parameters'!X49","v":0.9},{"$f":"'5. UD2 Parameters'!Z49","v":0.01},{"$f":"'5. UD2 Parameters'!AB49","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. UD2 Parameters'!AG49","v":7144734},13698499.065000005,{"$f":"'5. UD2 Parameters'!AI14","v":535},{"$f":"'5. UD2 Parameters'!V49","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,null,0,null,5.705396662901002,{"$f":"AA9*'5. UD2 Parameters'!$P$69","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AC9*'5. UD2 Parameters'!$P$70","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0]
[null,2011,20231272.980000004,{"$f":"'5. UD2 Parameters'!X50","v":0.9},{"$f":"'5. UD2 Parameters'!Z50","v":0.01},{"$f":"'5. UD2 Parameters'!AB50","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. UD2 Parameters'!AG50","v":7144734},13086538.980000004,{"$f":"'5. UD2 Parameters'!AI15","v":535},{"$f":"'5. UD2 Parameters'!V50","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,null,0,null,5.536862855492001,{"$f":"AA10*'5. UD2 Parameters'!$P$69","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AC10*'5. UD2 Parameters'!$P$70","v":21.30235553292},159.72392692022001,null,159.72392692022004,0]
[null,2012,20242237.042500004,{"$f":"'5. UD2 Parameters'!X51","v":0.9},{"$f":"'5. UD2 Parameters'!Z51","v":0.01},{"$f":"'5. UD2 Parameters'!AB51","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. UD2 Parameters'!AG51","v":7144734},13097503.042500004,{"$f":"'5. UD2 Parameters'!AI16","v":535},{"$f":"'5. UD2 Parameters'!V51","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,null,0,null,5.5398823583045012,{"$f":"AA11*'5. UD2 Parameters'!$P$69","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AC11*'5. UD2 Parameters'!$P$70","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0]
[null,2013,20380026.125,{"$f":"'5. UD2 Parameters'!X52","v":0.9},{"$f":"'5. UD2 Parameters'!Z52","v":0.01},{"$f":"'5. UD2 Parameters'!AB52","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. UD2 Parameters'!AG52","v":7144734},13235292.125,{"$f":"'5. UD2 Parameters'!AI17","v":535},{"$f":"'5. UD2 Parameters'!V52","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,null,0,null,5.5778294716249999,{"$f":"AA12*'5. UD2 Parameters'!$P$69","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AC12*'5. UD2 Parameters'!$P$70","v":21.803784912272},161.249521702897,null,161.249521702897,0]
[null,2015,20658821.332746238,{"$f":"'5. UD2 Parameters'!X53","v":0.73},{"$f":"'5. UD2 Parameters'!Z53","v":0.01},{"$f":"'5. UD2 Parameters'!AB53","v":0.25},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.219,5.9999999999999995E-4,0,0.21959999999999999,4536677.1646710737,{"$f":"'5. UD2 Parameters'!AG53","v":8825847.8823529407},11832973.450393297,{"$f":"'5. UD2 Parameters'!AI18","v":535},{"$f":"'5. UD2 Parameters'!V53","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4592940.4372329619,null,4592940.4372329619,null,0,null,4.5929404372329623,{"$f":"AA13*'5. UD2 Parameters'!$P$69","v":114.82351093082406},7.3322624636799991E-2,{"$f":"AC13*'5. UD2 Parameters'!$P$70","v":21.850142141766398},136.67365307259047,null,136.67365307259041,0]
[null,2016,20808592.730780952,{"$f":"'5. UD2 Parameters'!X54","v":0.69669999999999999},{"$f":"'5. UD2 Parameters'!Z54","v":0.01},{"$f":"'5. UD2 Parameters'!AB54","v":0.2833},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.20901,5.9999999999999995E-4,0,0.20960999999999999,4361689.122298995,{"$f":"'5. UD2 Parameters'!AG54","v":9666404.8235294111},11142187.907251541,{"$f":"'5. UD2 Parameters'!AI19","v":535},{"$f":"'5. UD2 Parameters'!V54","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4414636.624253802,null,4414636.624253802,null,0,null,4.4146366242538022,{"$f":"AA14*'5. UD2 Parameters'!$P$69","v":110.36591560634506},7.3362545713599986E-2,{"$f":"AC14*'5. UD2 Parameters'!$P$70","v":21.862038622652797},132.22795422899785,null,132.22795422899785,0]
[null,2017,20963818.20278177,{"$f":"'5. UD2 Parameters'!X55","v":0.6633},{"$f":"'5. UD2 Parameters'!Z55","v":0.01},{"$f":"'5. UD2 Parameters'!AB55","v":0.31669999999999998},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.19899,5.9999999999999995E-4,0,0.19958999999999999,4184168.4750932134,{"$f":"'5. UD2 Parameters'!AG55","v":10506961.764705881},10456856.438075889,{"$f":"'5. UD2 Parameters'!AI20","v":535},{"$f":"'5. UD2 Parameters'!V55","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4233826.3859959776,null,4233826.3859959776,null,0,null,4.2338263859959779,{"$f":"AA15*'5. UD2 Parameters'!$P$69","v":105.84565964989945},7.3402466790399967E-2,{"$f":"AC15*'5. UD2 Parameters'!$P$70","v":21.873935103539189},127.71959475343863,null,127.71959475343863,0]
[null,2018,21004023.283304717,{"$f":"'5. UD2 Parameters'!X56","v":0.63},{"$f":"'5. UD2 Parameters'!Z56","v":0.01},{"$f":"'5. UD2 Parameters'!AB56","v":0.35},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.189,5.9999999999999995E-4,0,0.18959999999999999,3982362.8145145741,{"$f":"'5. UD2 Parameters'!AG56","v":11347518.705882352},9656504.5774223655,{"$f":"'5. UD2 Parameters'!AI21","v":535},{"$f":"'5. UD2 Parameters'!V56","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,4028179.0364862015,null,4028179.0364862015,null,0,null,4.0281790364862013,{"$f":"AA16*'5. UD2 Parameters'!$P$69","v":100.70447591215503},7.3442387867199976E-2,{"$f":"AC16*'5. UD2 Parameters'!$P$70","v":21.885831584425592},122.59030749658062,null,122.59030749658062,0]
[null,2020,21085150.870885581,{"$f":"'5. UD2 Parameters'!X57","v":0.56330000000000002},{"$f":"'5. UD2 Parameters'!Z57","v":0.01},{"$f":"'5. UD2 Parameters'!AB57","v":0.41670000000000001},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.16899,5.9999999999999995E-4,0,0.16958999999999999,3575830.7361934856,{"$f":"'5. UD2 Parameters'!AG57","v":13028632.588235293},8056518.2826502882,{"$f":"'5. UD2 Parameters'!AI22","v":535},{"$f":"'5. UD2 Parameters'!V57","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,3613967.023950207,null,3613967.023950207,null,0,null,3.6139670239502069,{"$f":"AA17*'5. UD2 Parameters'!$P$69","v":90.349175598755167},7.3438408982400005E-2,{"$f":"AC17*'5. UD2 Parameters'!$P$70","v":21.884645876755201},112.23382147551037,null,112.23382147551038,0]
[null,2025,21294586.445399668,{"$f":"'5. UD2 Parameters'!X58","v":0.40670000000000001},{"$f":"'5. UD2 Parameters'!Z58","v":0},{"$f":"'5. UD2 Parameters'!AB58","v":0.58330000000000004},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.12200999999999999,0,0,0.12200999999999999,2598152.4922032133,{"$f":"'5. UD2 Parameters'!AG58","v":17231417.294117644},4063169.1512820236,{"$f":"'5. UD2 Parameters'!AI23","v":535},{"$f":"'5. UD2 Parameters'!V58","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,2617120.7041293671,null,2617120.7041293671,null,0,null,2.6171207041293671,{"$f":"AA18*'5. UD2 Parameters'!$P$69","v":65.428017603234181},7.3097955884799989E-2,{"$f":"AC18*'5. UD2 Parameters'!$P$70","v":21.783190853670398},87.211208456904586,null,87.211208456904572,0]
[null,2030,21513145.74218256,{"$f":"'5. UD2 Parameters'!X59","v":0.24},{"$f":"'5. UD2 Parameters'!Z59","v":0},{"$f":"'5. UD2 Parameters'!AB59","v":0.75},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},7.1999999999999995E-2,0,0,7.1999999999999995E-2,1548946.4934371442,{"$f":"'5. UD2 Parameters'!AG59","v":21434202},78943.742182560265,{"$f":"'5. UD2 Parameters'!AI24","v":535},{"$f":"'5. UD2 Parameters'!V59","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1548790.4233996205,null,1548790.4233996205,null,0,null,1.5487904233996204,{"$f":"AA19*'5. UD2 Parameters'!$P$69","v":38.71976058499051},7.2273689628799986E-2,{"$f":"AC19*'5. UD2 Parameters'!$P$70","v":21.537559509382397},60.257320094372908,null,60.257320094372908,0]
[null,2035,21741124.668459184,{"$f":"'5. UD2 Parameters'!X60","v":0.19},{"$f":"'5. UD2 Parameters'!Z60","v":0},{"$f":"'5. UD2 Parameters'!AB60","v":0.8},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},5.6999999999999995E-2,0,0,5.6999999999999995E-2,1239244.1061021734,{"$f":"'5. UD2 Parameters'!AG60","v":22863148.800000001},-1122024.1315408163,{"$f":"'5. UD2 Parameters'!AI25","v":535},{"$f":"'5. UD2 Parameters'!V60","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1233323.3902707775,null,1233323.3902707775,null,0,null,1.2333233902707774,{"$f":"AA20*'5. UD2 Parameters'!$P$69","v":30.833084756769434},7.0566904319999985E-2,{"$f":"AC20*'5. UD2 Parameters'!$P$70","v":21.028937487359997},51.862022244129435,null,51.862022244129435,0]
[null,2040,21978829.071702439,{"$f":"'5. UD2 Parameters'!X61","v":0.17499999999999999},{"$f":"'5. UD2 Parameters'!Z61","v":0},{"$f":"'5. UD2 Parameters'!AB61","v":0.81499999999999995},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},5.2499999999999998E-2,0,0,5.2499999999999998E-2,1153888.5262643781,{"$f":"'5. UD2 Parameters'!AG61","v":23339464.400000002},-1360635.3282975629,{"$f":"'5. UD2 Parameters'!AI26","v":535},{"$f":"'5. UD2 Parameters'!V61","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1146822.4766885499,null,1146822.4766885499,null,0,null,1.1468224766885498,{"$f":"AA21*'5. UD2 Parameters'!$P$69","v":28.670561917213742},6.794269155520001E-2,{"$f":"AC21*'5. UD2 Parameters'!$P$70","v":20.246922083449604},48.91748400066335,null,48.91748400066335,0]
[null,2045,22226575.071975358,{"$f":"'5. UD2 Parameters'!X62","v":0.16},{"$f":"'5. UD2 Parameters'!Z62","v":0},{"$f":"'5. UD2 Parameters'!AB62","v":0.83},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},4.8000000000000001E-2,0,0,4.8000000000000001E-2,1066875.6034548171,{"$f":"'5. UD2 Parameters'!AG62","v":23815780.000000004},-1589204.9280246459,{"$f":"'5. UD2 Parameters'!AI27","v":535},{"$f":"'5. UD2 Parameters'!V62","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,1058712.4198002988,null,1058712.4198002988,null,0,null,1.0587124198002988,{"$f":"AA22*'5. UD2 Parameters'!$P$69","v":26.46781049500747},6.4922189076799988E-2,{"$f":"AC22*'5. UD2 Parameters'!$P$70","v":19.346812344886395},45.814622839893865,null,45.814622839893865,0]
[null,2050,22484689.405391853,{"$f":"'5. UD2 Parameters'!X63","v":0.14000000000000001},{"$f":"'5. UD2 Parameters'!Z63","v":0},{"$f":"'5. UD2 Parameters'!AB63","v":0.85},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},4.2000000000000003E-2,0,0,4.2000000000000003E-2,944356.9550264579,{"$f":"'5. UD2 Parameters'!AG63","v":24292095.600000005},-1807406.1946081519,{"$f":"'5. UD2 Parameters'!AI28","v":535},{"$f":"'5. UD2 Parameters'!V63","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":935146.40529233881},null,935146.40529233881,null,0,null,0.93514640529233883,{"$f":"AA23*'5. UD2 Parameters'!$P$69","v":23.378660132308472},6.1579925844800001E-2,{"$f":"AC23*'5. UD2 Parameters'!$P$70","v":18.3508179017504},41.729478034058872,null,41.729478034058872,0]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,{"$f":"'6. UD2 Assumptions'!U34*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F45","v":1277047.5},{"$f":"'6. UD2 Assumptions'!W34*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H45","v":11611369.415000001},{"$f":"'6. UD2 Assumptions'!Y34*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J45","v":1134906.1800000002},{"$f":"'6. UD2 Assumptions'!AA34*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L45","v":598014.90500000003},{"$f":"'6. UD2 Assumptions'!AC34*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N45","v":3096100},null,{"$f":"'6. UD2 Assumptions'!AE34*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P45","v":121758.75},{"$f":"'6. UD2 Assumptions'!AG34*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R45","v":56376},{"$f":"SUM(C29:J29)","v":17895572.75},null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N29:U29)","v":17895572.75}]
[null,2007,{"$f":"'6. UD2 Assumptions'!U35*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F46","v":1548915.6249999998},{"$f":"'6. UD2 Assumptions'!W35*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H46","v":11682783.855},{"$f":"'6. UD2 Assumptions'!Y35*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J46","v":1141874.76},{"$f":"'6. UD2 Assumptions'!AA35*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L46","v":601688.2649999999},{"$f":"'6. UD2 Assumptions'!AC35*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N46","v":3479774.625},null,{"$f":"'6. UD2 Assumptions'!AE35*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P46","v":71699.625},{"$f":"'6. UD2 Assumptions'!AG35*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R46","v":30245},18556981.755000003,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,18556981.755000003]
[null,2008,{"$f":"'6. UD2 Assumptions'!U36*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F47","v":2244208.7499999995},{"$f":"'6. UD2 Assumptions'!W36*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H47","v":11758438.865000002},{"$f":"'6. UD2 Assumptions'!Y36*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J47","v":1149275.5},{"$f":"'6. UD2 Assumptions'!AA36*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L47","v":605577.70500000007},{"$f":"'6. UD2 Assumptions'!AC36*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N47","v":5307790.8125},null,{"$f":"'6. UD2 Assumptions'!AE36*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P47","v":52161.749999999993},{"$f":"'6. UD2 Assumptions'!AG36*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R47","v":34569.399999999994},21152022.782499999,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999]
[null,2009,{"$f":"'6. UD2 Assumptions'!U37*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F48","v":2666235.3749999995},{"$f":"'6. UD2 Assumptions'!W37*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H48","v":11818374.055000002},{"$f":"'6. UD2 Assumptions'!Y37*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J48","v":1155123.165},{"$f":"'6. UD2 Assumptions'!AA37*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L48","v":608670.35000000009},{"$f":"'6. UD2 Assumptions'!AC37*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N48","v":8799767.5},null,{"$f":"'6. UD2 Assumptions'!AE37*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P48","v":238866.78749999998},{"$f":"'6. UD2 Assumptions'!AG37*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R48","v":54814.5},25341851.732500002,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006]
[null,2010,{"$f":"'6. UD2 Assumptions'!U38*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F49","v":2822330.1249999995},{"$f":"'6. UD2 Assumptions'!W38*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H49","v":11873001.780000003},{"$f":"'6. UD2 Assumptions'!Y38*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J49","v":1160471.1449999998},{"$f":"'6. UD2 Assumptions'!AA38*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L49","v":611479.39000000013},{"$f":"'6. UD2 Assumptions'!AC38*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N49","v":4137601.875},null,{"$f":"'6. UD2 Assumptions'!AE38*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P49","v":189048.75},{"$f":"'6. UD2 Assumptions'!AG38*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R49","v":49300},20843233.065000005,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,{"$f":"'6. UD2 Assumptions'!U39*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F50","v":2787442.4999999995},{"$f":"'6. UD2 Assumptions'!W39*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H50","v":11682783.855000002},{"$f":"'6. UD2 Assumptions'!Y39*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J50","v":1141874.7599999998},{"$f":"'6. UD2 Assumptions'!AA39*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L50","v":601688.26500000013},{"$f":"'6. UD2 Assumptions'!AC39*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N50","v":3787986},null,{"$f":"'6. UD2 Assumptions'!AE39*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P50","v":185692.5},{"$f":"'6. UD2 Assumptions'!AG39*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R50","v":43805.099999999991},20231272.980000004,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,{"$f":"'6. UD2 Assumptions'!U40*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F51","v":2939313.7499999995},{"$f":"'6. UD2 Assumptions'!W40*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H51","v":11682783.855000002},{"$f":"'6. UD2 Assumptions'!Y40*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J51","v":1141874.7599999998},{"$f":"'6. UD2 Assumptions'!AA40*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L51","v":601688.26500000013},{"$f":"'6. UD2 Assumptions'!AC40*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N51","v":3584427.75},null,{"$f":"'6. UD2 Assumptions'!AE40*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P51","v":253382.66249999998},{"$f":"'6. UD2 Assumptions'!AG40*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R51","v":38765.999999999993},20242237.042500004,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,{"$f":"'6. UD2 Assumptions'!U41*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F52","v":2828168.9999999995},{"$f":"'6. UD2 Assumptions'!W41*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H52","v":11640877.840000002},{"$f":"'6. UD2 Assumptions'!Y41*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J52","v":1137782.7449999999},{"$f":"'6. UD2 Assumptions'!AA41*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L52","v":599527.46500000008},{"$f":"'6. UD2 Assumptions'!AC41*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N52","v":3892174.1250000005},null,{"$f":"'6. UD2 Assumptions'!AE41*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P52","v":238320.74999999994},{"$f":"'6. UD2 Assumptions'!AG41*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R52","v":43174.2},20380026.125,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,{"$f":"'6. UD2 Assumptions'!U42*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F53","v":2979550.3361552497},{"$f":"'6. UD2 Assumptions'!W42*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H53","v":11557366.44281406},{"$f":"'6. UD2 Assumptions'!Y42*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J53","v":1129628.0432369427},{"$f":"'6. UD2 Assumptions'!AA42*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L53","v":595221.38485275977},{"$f":"'6. UD2 Assumptions'!AC42*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N53","v":4100500.8498749384},null,{"$f":"'6. UD2 Assumptions'!AE42*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P53","v":251063.55267345635},{"$f":"'6. UD2 Assumptions'!AG42*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R53","v":45490.723138832996},20658821.332746238,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,{"$f":"'6. UD2 Assumptions'!U43*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F54","v":3059292.4433328989},{"$f":"'6. UD2 Assumptions'!W43*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H54","v":11515910.298668606},{"$f":"'6. UD2 Assumptions'!Y43*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J54","v":1125579.9154918769},{"$f":"'6. UD2 Assumptions'!AA43*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L54","v":593083.8088965629},{"$f":"'6. UD2 Assumptions'!AC43*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N54","v":4210239.5055679632},null,{"$f":"'6. UD2 Assumptions'!AE43*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P54","v":257775.62728344047},{"$f":"'6. UD2 Assumptions'!AG43*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R54","v":46711.131539606526},20808592.730780952,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,{"$f":"'6. UD2 Assumptions'!U44*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F55","v":3141168.6992711751},{"$f":"'6. UD2 Assumptions'!W44*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H55","v":11474602.857248457},{"$f":"'6. UD2 Assumptions'!Y44*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J55","v":1121546.2945911998},{"$f":"'6. UD2 Assumptions'!AA44*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L55","v":590953.90946389956},{"$f":"'6. UD2 Assumptions'!AC44*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N55","v":4322915.0153171644},null,{"$f":"'6. UD2 Assumptions'!AE44*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P55","v":264667.14628147008},{"$f":"'6. UD2 Assumptions'!AG44*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R55","v":47964.280608408852},20963818.20278177,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,{"$f":"'6. UD2 Assumptions'!U45*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F56","v":3162185.5795736215},{"$f":"'6. UD2 Assumptions'!W45*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H56","v":11464313.039225994},{"$f":"'6. UD2 Assumptions'!Y45*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J56","v":1120541.5030804696},{"$f":"'6. UD2 Assumptions'!AA45*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L56","v":590423.34684457979},{"$f":"'6. UD2 Assumptions'!AC45*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N56","v":4351837.7554789279},null,{"$f":"'6. UD2 Assumptions'!AE45*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P56","v":266436.08646985673},{"$f":"'6. UD2 Assumptions'!AG45*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R56","v":48285.972631268734},21004023.283304717,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,{"$f":"'6. UD2 Assumptions'!U46*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F57","v":3204500.578978424},{"$f":"'6. UD2 Assumptions'!W46*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H57","v":11443751.857912136},{"$f":"'6. UD2 Assumptions'!Y46*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J57","v":1118533.7204411861},{"$f":"'6. UD2 Assumptions'!AA46*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L57","v":589363.17429171992},{"$f":"'6. UD2 Assumptions'!AC46*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N57","v":4410070.254698501},null,{"$f":"'6. UD2 Assumptions'!AE46*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P57","v":269997.61276894459},{"$f":"'6. UD2 Assumptions'!AG46*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R57","v":48933.671794666036},21085150.870885581,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,{"$f":"'6. UD2 Assumptions'!U47*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F58","v":3311703.6800298519},{"$f":"'6. UD2 Assumptions'!W47*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H58","v":11392441.095536705},{"$f":"'6. UD2 Assumptions'!Y47*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J58","v":1116529.5353403387},{"$f":"'6. UD2 Assumptions'!AA47*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L58","v":586717.50206182874},{"$f":"'6. UD2 Assumptions'!AC47*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N58","v":4557599.5441013947},null,{"$f":"'6. UD2 Assumptions'!AE47*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P58","v":279020.44833251531},{"$f":"'6. UD2 Assumptions'!AG47*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R58","v":50574.639997035789},21294586.445399668,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,{"$f":"'6. UD2 Assumptions'!U48*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F59","v":3422493.1448817533},{"$f":"'6. UD2 Assumptions'!W48*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H59","v":11341360.397074599},{"$f":"'6. UD2 Assumptions'!Y48*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J59","v":1114528.9413318697},{"$f":"'6. UD2 Assumptions'!AA48*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L59","v":584083.70634858008},{"$f":"'6. UD2 Assumptions'!AC48*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N59","v":4710064.1043672711},null,{"$f":"'6. UD2 Assumptions'!AE48*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P59","v":288344.81086431484},{"$f":"'6. UD2 Assumptions'!AG48*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R59","v":52270.637314173138},21513145.74218256,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,{"$f":"'6. UD2 Assumptions'!U49*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F60","v":3536988.9514562506},{"$f":"'6. UD2 Assumptions'!W49*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H60","v":11290508.730979964},{"$f":"'6. UD2 Assumptions'!Y49*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J60","v":1112531.9319812714},{"$f":"'6. UD2 Assumptions'!AA49*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L60","v":581461.7338378689},{"$f":"'6. UD2 Assumptions'!AC49*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N60","v":4867629.0342273023},null,{"$f":"'6. UD2 Assumptions'!AE49*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P60","v":297980.77685436991},{"$f":"'6. UD2 Assumptions'!AG49*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R60","v":54023.509122160169},21741124.668459184,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,{"$f":"'6. UD2 Assumptions'!U50*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F61","v":3655315.0914070909},{"$f":"'6. UD2 Assumptions'!W50*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H61","v":11239885.070332123},{"$f":"'6. UD2 Assumptions'!Y50*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J61","v":1110538.5008655654},{"$f":"'6. UD2 Assumptions'!AA50*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L61","v":578851.53145491879},{"$f":"'6. UD2 Assumptions'!AC50*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N61","v":5030464.9554309072},null,{"$f":"'6. UD2 Assumptions'!AE50*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P61","v":307938.75953091634},{"$f":"'6. UD2 Assumptions'!AG50*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R61","v":55835.16268091806},21978829.071702439,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,{"$f":"'6. UD2 Assumptions'!U51*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F62","v":3777599.7043946935},{"$f":"'6. UD2 Assumptions'!W51*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H62","v":11189488.392814845},{"$f":"'6. UD2 Assumptions'!Y51*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J62","v":1108548.641573282},{"$f":"'6. UD2 Assumptions'!AA51*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L62","v":576253.04636320821},{"$f":"'6. UD2 Assumptions'!AC51*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N62","v":5198748.1975062909},null,{"$f":"'6. UD2 Assumptions'!AE51*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P62","v":318229.5201135854},{"$f":"'6. UD2 Assumptions'!AG51*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R62","v":57707.569209453213},22226575.071975358,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,{"$f":"'6. UD2 Assumptions'!U52*'5. UD2 Parameters'!$F$44*'5. UD2 Parameters'!F63","v":3903975.2168532279},{"$f":"'6. UD2 Assumptions'!W52*'5. UD2 Parameters'!$H$44*'5. UD2 Parameters'!H63","v":11139317.680695688},{"$f":"'6. UD2 Assumptions'!Y52*'5. UD2 Parameters'!$J$44*'5. UD2 Parameters'!J63","v":1106562.3477044397},{"$f":"'6. UD2 Assumptions'!AA52*'5. UD2 Parameters'!$L$44*'5. UD2 Parameters'!L63","v":573666.22596340021},{"$f":"'6. UD2 Assumptions'!AC52*'5. UD2 Parameters'!$N$44*'5. UD2 Parameters'!N63","v":5372660.9887017487},null,{"$f":"'6. UD2 Assumptions'!AE52*'5. UD2 Parameters'!$P$44*'5. UD2 Parameters'!P63","v":328864.1794426518},{"$f":"'6. UD2 Assumptions'!AG52*'5. UD2 Parameters'!$R$44*'5. UD2 Parameters'!R63","v":59642.766030695777},22484689.405391853,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DomSC1)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":8533159.1324000005},{"$f":"(E54*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L54*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(E55*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L55*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":8672113.5759999994},{"$f":"(E56*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L56*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9201426.214399999},{"$f":"(E57*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L57*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9244567.0911999997},{"$f":"(E58*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L58*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9098016.3959999997},{"$f":"(E59*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L59*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9202311.5379999988},{"$f":"(E60*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L60*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9312171.7135999985},{"$f":"(E61*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L61*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C62*D62*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9331970.4083199985},{"$f":"(E62*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J62*K62*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L62*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C63*D63*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9337051.2726399992},{"$f":"(E63*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J63*K63*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L63*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C64*D64*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9342132.1369599961},{"$f":"(E64*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J64*K64*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L64*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C65*D65*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9347213.0012799967},{"$f":"(E65*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J65*K65*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!AI88","v":{"$error":"#VALUE!"}},{"$f":"(L65*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C66*D66*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9346706.5977600012},{"$f":"(E66*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J66*K66*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L66*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C67*D67*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9303376.2035199981},{"$f":"(E67*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J67*K67*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L67*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C68*D68*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":9198469.5891199987},{"$f":"(E68*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J68*K68*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L68*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C69*D69*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":8981242.3679999989},{"$f":"(E69*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J69*K69*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L69*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C70*D70*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":8647251.6524800006},{"$f":"(E70*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J70*K70*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L70*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C71*D71*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":8262824.064319999},{"$f":"(E71*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J71*K71*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L71*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!$E$107","v":27.32},{"$f":"(C72*D72*'5. UD2 Parameters'!$D$100*'5. UD2 Parameters'!$F$100*'5. UD2 Parameters'!$H$100)-'5. UD2 Parameters'!$J$100","v":7837445.1075200001},{"$f":"(E72*'5. UD2 Parameters'!$L$100*'5. UD2 Parameters'!$P$100)-'5. UD2 Parameters'!$N$100","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J72*K72*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L72*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E108*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E109*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E110*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E111*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E112*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E113*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E114*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E115*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C116*D116*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E116*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C117*D117*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E117*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C118*D118*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E118*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C119*D119*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E119*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C120*D120*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E120*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C121*D121*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E121*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C122*D122*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E122*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C123*D123*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E123*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C124*D124*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E124*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C125*D125*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E125*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C126*D126*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E126*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E132*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E133*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E134*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E135*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E136*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E137*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E138*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E139*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C140*D140*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E140*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C141*D141*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E141*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C142*D142*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E142*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C143*D143*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI145","v":{"$error":"#VALUE!"}},{"$f":"(E143*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C144*D144*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E144*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C145*D145*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E145*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C146*D146*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E146*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C147*D147*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E147*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C148*D148*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E148*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C149*D149*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E149*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C150*D150*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E150*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]

{"sheet":"UD2 BAU","index":31,"n_rows":150,"n_cols":35,"rows_kept":150,"cut":false,"hidden":true,"merged":[[26,2,26,10],[26,13,26,21],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,12,3,12],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,19,3,19],[2,20,3,20],[3,17,3,18],[51,9,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,12],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[51,8,52,8],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr",null,null,null,null,null,null,null,"5_UD2_Parameters"]
[null,null,null,null,null,null,null,null,null,"5_UD2_Parameters"]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,"GgCH4",null,null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk"]
[null,2006,{"$f":"K29","v":17895572.75},{"$f":"'5. UD2 Parameters'!X10","v":0.9},{"$f":"'5. UD2 Parameters'!Z10","v":0.05},{"$f":"'5. UD2 Parameters'!AB10","v":0.03},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. UD2 Parameters'!AG10","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. UD2 Parameters'!AI10","v":0},{"$f":"'5. UD2 Parameters'!V10","v":0.02},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},null,{"$f":"U5-W5","v":0},null,null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AB5*'5. UD2 Parameters'!$P$34","v":126.39108619874999},{"$f":"F54/1000000","v":6.7046250326000006E-2},{"$f":"AD5*'5. UD2 Parameters'!$P$35","v":19.979782597148002},{"$f":"AC5+AE5","v":146.37086879589799},null,146.37086879589799,{"$f":"AF5-AH5","v":0}]
[null,2007,{"$f":"K30","v":18556981.755000003},{"$f":"'5. UD2 Parameters'!X11","v":0.9},{"$f":"'5. UD2 Parameters'!Z11","v":0.05},{"$f":"'5. UD2 Parameters'!AB11","v":0.03},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},3.0000000000000001E-3,0,{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. UD2 Parameters'!AG11","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. UD2 Parameters'!AI11","v":0},{"$f":"'5. UD2 Parameters'!V11","v":0.02},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},null,{"$f":"U6-W6","v":0},null,null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AB6*'5. UD2 Parameters'!$P$34","v":131.05858641907503},{"$f":"F55/1000000","v":7.3167063463999996E-2},{"$f":"AD6*'5. UD2 Parameters'!$P$35","v":21.803784912272},{"$f":"AC6+AE6","v":152.86237133134702},null,152.86237133134702,{"$f":"AF6-AH6","v":0}]
[null,2008,21152022.782499999,{"$f":"'5. UD2 Parameters'!X12","v":0.9},{"$f":"'5. UD2 Parameters'!Z12","v":0.01},{"$f":"'5. UD2 Parameters'!AB12","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. UD2 Parameters'!AG12","v":7144734},14007288.782499999,{"$f":"'5. UD2 Parameters'!AI12","v":535},{"$f":"'5. UD2 Parameters'!V12","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,null,0,null,null,5.7904373511004996,{"$f":"AB7*'5. UD2 Parameters'!$P$34","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AD7*'5. UD2 Parameters'!$P$35","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0]
[null,2009,25341851.732500002,{"$f":"'5. UD2 Parameters'!X13","v":0.9},{"$f":"'5. UD2 Parameters'!Z13","v":0.01},{"$f":"'5. UD2 Parameters'!AB13","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. UD2 Parameters'!AG13","v":7144734},18197117.732500002,{"$f":"'5. UD2 Parameters'!AI13","v":535},{"$f":"'5. UD2 Parameters'!V13","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,null,0,null,null,6.9443162439305013,{"$f":"AB8*'5. UD2 Parameters'!$P$34","v":173.60790609826253},7.2296920256E-2,{"$f":"AD8*'5. UD2 Parameters'!$P$35","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0]
[null,2010,20843233.065000005,{"$f":"'5. UD2 Parameters'!X14","v":0.9},{"$f":"'5. UD2 Parameters'!Z14","v":0.01},{"$f":"'5. UD2 Parameters'!AB14","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. UD2 Parameters'!AG14","v":7144734},13698499.065000005,{"$f":"'5. UD2 Parameters'!AI14","v":535},{"$f":"'5. UD2 Parameters'!V14","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,null,0,null,null,5.705396662901002,{"$f":"AB9*'5. UD2 Parameters'!$P$34","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AD9*'5. UD2 Parameters'!$P$35","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0]
[null,2011,20231272.980000004,{"$f":"'5. UD2 Parameters'!X15","v":0.9},{"$f":"'5. UD2 Parameters'!Z15","v":0.01},{"$f":"'5. UD2 Parameters'!AB15","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. UD2 Parameters'!AG15","v":7144734},13086538.980000004,{"$f":"'5. UD2 Parameters'!AI15","v":535},{"$f":"'5. UD2 Parameters'!V15","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,null,0,null,null,5.536862855492001,{"$f":"AB10*'5. UD2 Parameters'!$P$34","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AD10*'5. UD2 Parameters'!$P$35","v":21.30235553292},159.72392692022001,null,159.72392692022004,0]
[null,2012,20242237.042500004,{"$f":"'5. UD2 Parameters'!X16","v":0.9},{"$f":"'5. UD2 Parameters'!Z16","v":0.01},{"$f":"'5. UD2 Parameters'!AB16","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. UD2 Parameters'!AG16","v":7144734},13097503.042500004,{"$f":"'5. UD2 Parameters'!AI16","v":535},{"$f":"'5. UD2 Parameters'!V16","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,null,0,null,null,5.5398823583045012,{"$f":"AB11*'5. UD2 Parameters'!$P$34","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AD11*'5. UD2 Parameters'!$P$35","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0]
[null,2013,20380026.125,{"$f":"'5. UD2 Parameters'!X17","v":0.9},{"$f":"'5. UD2 Parameters'!Z17","v":0.01},{"$f":"'5. UD2 Parameters'!AB17","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. UD2 Parameters'!AG17","v":7144734},13235292.125,{"$f":"'5. UD2 Parameters'!AI17","v":535},{"$f":"'5. UD2 Parameters'!V17","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,null,0,null,null,5.5778294716249999,{"$f":"AB12*'5. UD2 Parameters'!$P$34","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AD12*'5. UD2 Parameters'!$P$35","v":21.803784912272},161.249521702897,null,161.249521702897,0]
[null,2015,20658821.332746238,{"$f":"'5. UD2 Parameters'!X18","v":0.9},{"$f":"'5. UD2 Parameters'!Z18","v":0.01},{"$f":"'5. UD2 Parameters'!AB18","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5590277.0526411319,{"$f":"'5. UD2 Parameters'!AG18","v":7144734},13514087.332746238,{"$f":"'5. UD2 Parameters'!AI18","v":535},{"$f":"'5. UD2 Parameters'!V18","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5654609.6718383143,null,5654609.6718383143,null,0,null,null,5.6546096718383145,{"$f":"AB13*'5. UD2 Parameters'!$P$34","v":141.36524179595787},7.3322624636799991E-2,{"$f":"AD13*'5. UD2 Parameters'!$P$35","v":21.850142141766398},163.21538393772425,null,163.21538393772423,0]
[null,2016,20808592.730780952,{"$f":"'5. UD2 Parameters'!X19","v":0.9},{"$f":"'5. UD2 Parameters'!Z19","v":0.01},{"$f":"'5. UD2 Parameters'!AB19","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5630805.1929493258,{"$f":"'5. UD2 Parameters'!AG19","v":7144734},13663858.730780952,{"$f":"'5. UD2 Parameters'!AI19","v":535},{"$f":"'5. UD2 Parameters'!V19","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5695856.7148570744,null,5695856.7148570744,null,0,null,null,5.695856714857074,{"$f":"AB14*'5. UD2 Parameters'!$P$34","v":142.39641787142685},7.3362545713599986E-2,{"$f":"AD14*'5. UD2 Parameters'!$P$35","v":21.862038622652797},164.25845649407964,null,164.25845649407964,0]
[null,2017,20963818.20278177,{"$f":"'5. UD2 Parameters'!X20","v":0.9},{"$f":"'5. UD2 Parameters'!Z20","v":0.01},{"$f":"'5. UD2 Parameters'!AB20","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5672809.2056727475,{"$f":"'5. UD2 Parameters'!AG20","v":7144734},13819084.20278177,{"$f":"'5. UD2 Parameters'!AI20","v":535},{"$f":"'5. UD2 Parameters'!V20","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5738605.8098461004,null,5738605.8098461004,null,0,null,null,5.7386058098461001,{"$f":"AB15*'5. UD2 Parameters'!$P$34","v":143.4651452461525},7.3402466790399967E-2,{"$f":"AD15*'5. UD2 Parameters'!$P$35","v":21.873935103539189},165.3390803496917,null,165.33908034969173,0]
[null,2018,21004023.283304717,{"$f":"'5. UD2 Parameters'!X21","v":0.9},{"$f":"'5. UD2 Parameters'!Z21","v":0.01},{"$f":"'5. UD2 Parameters'!AB21","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5683688.7004622566,{"$f":"'5. UD2 Parameters'!AG21","v":7144734},13859289.283304717,{"$f":"'5. UD2 Parameters'!AI21","v":535},{"$f":"'5. UD2 Parameters'!V21","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5749678.2890221188,null,5749678.2890221188,null,0,null,null,5.7496782890221185,{"$f":"AB16*'5. UD2 Parameters'!$P$34","v":143.74195722555297},7.3442387867199976E-2,{"$f":"AD16*'5. UD2 Parameters'!$P$35","v":21.885831584425592},165.62778880997857,null,165.62778880997854,0]
[null,2020,21085150.870885581,{"$f":"'5. UD2 Parameters'!X22","v":0.9},{"$f":"'5. UD2 Parameters'!Z22","v":0.01},{"$f":"'5. UD2 Parameters'!AB22","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5705641.8256616388,{"$f":"'5. UD2 Parameters'!AG22","v":7144734},13940416.870885581,{"$f":"'5. UD2 Parameters'!AI22","v":535},{"$f":"'5. UD2 Parameters'!V22","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5772020.8266418893,null,5772020.8266418893,null,0,null,null,5.7720208266418895,{"$f":"AB17*'5. UD2 Parameters'!$P$34","v":144.30052066604725},7.3438408982400005E-2,{"$f":"AD17*'5. UD2 Parameters'!$P$35","v":21.884645876755201},166.18516654280245,null,166.18516654280245,0]
[null,2025,21294586.445399668,{"$f":"'5. UD2 Parameters'!X23","v":0.9},{"$f":"'5. UD2 Parameters'!Z23","v":0.01},{"$f":"'5. UD2 Parameters'!AB23","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5762315.0921251504,{"$f":"'5. UD2 Parameters'!AG23","v":7144734},14149852.445399668,{"$f":"'5. UD2 Parameters'!AI23","v":535},{"$f":"'5. UD2 Parameters'!V23","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5829699.3838630691,null,5829699.3838630691,null,0,null,null,5.8296993838630691,{"$f":"AB18*'5. UD2 Parameters'!$P$34","v":145.74248459657673},7.3097955884799989E-2,{"$f":"AD18*'5. UD2 Parameters'!$P$35","v":21.783190853670398},167.52567545024712,null,167.52567545024712,0]
[null,2030,21513145.74218256,{"$f":"'5. UD2 Parameters'!X24","v":0.9},{"$f":"'5. UD2 Parameters'!Z24","v":0.01},{"$f":"'5. UD2 Parameters'!AB24","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5821457.2378346007,{"$f":"'5. UD2 Parameters'!AG24","v":7144734},14368411.74218256,{"$f":"'5. UD2 Parameters'!AI24","v":535},{"$f":"'5. UD2 Parameters'!V24","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5889890.6141970772,null,5889890.6141970772,null,0,null,null,5.8898906141970775,{"$f":"AB19*'5. UD2 Parameters'!$P$34","v":147.24726535492692},7.2273689628799986E-2,{"$f":"AD19*'5. UD2 Parameters'!$P$35","v":21.537559509382397},168.78482486430931,null,168.78482486430934,0]
[null,2035,21741124.668459184,{"$f":"'5. UD2 Parameters'!X25","v":0.9},{"$f":"'5. UD2 Parameters'!Z25","v":0.01},{"$f":"'5. UD2 Parameters'!AB25","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5883148.3352850555,{"$f":"'5. UD2 Parameters'!AG25","v":7144734},14596390.668459184,{"$f":"'5. UD2 Parameters'!AI25","v":535},{"$f":"'5. UD2 Parameters'!V25","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5952676.0104936594,null,5952676.0104936594,null,0,null,null,5.9526760104936596,{"$f":"AB20*'5. UD2 Parameters'!$P$34","v":148.81690026234148},7.0566904319999985E-2,{"$f":"AD20*'5. UD2 Parameters'!$P$35","v":21.028937487359997},169.84583774970147,null,169.8458377497015,0]
[null,2040,21978829.071702439,{"$f":"'5. UD2 Parameters'!X26","v":0.9},{"$f":"'5. UD2 Parameters'!Z26","v":0.01},{"$f":"'5. UD2 Parameters'!AB26","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5947471.1468026806,{"$f":"'5. UD2 Parameters'!AG26","v":7144734},14834095.071702439,{"$f":"'5. UD2 Parameters'!AI26","v":535},{"$f":"'5. UD2 Parameters'!V26","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6018139.8031468522,null,6018139.8031468522,null,0,null,null,6.0181398031468518,{"$f":"AB21*'5. UD2 Parameters'!$P$34","v":150.4534950786713},6.794269155520001E-2,{"$f":"AD21*'5. UD2 Parameters'!$P$35","v":20.246922083449604},170.70041716212091,null,170.70041716212086,0]
[null,2045,22226575.071975358,{"$f":"'5. UD2 Parameters'!X27","v":0.9},{"$f":"'5. UD2 Parameters'!Z27","v":0.01},{"$f":"'5. UD2 Parameters'!AB27","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6014511.2144765323,{"$f":"'5. UD2 Parameters'!AG27","v":7144734},15081841.071975358,{"$f":"'5. UD2 Parameters'!AI27","v":535},{"$f":"'5. UD2 Parameters'!V27","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6086369.0516220136,null,6086369.0516220136,null,0,null,null,6.0863690516220137,{"$f":"AB22*'5. UD2 Parameters'!$P$34","v":152.15922629055035},6.4922189076799988E-2,{"$f":"AD22*'5. UD2 Parameters'!$P$35","v":19.346812344886395},171.50603863543674,null,171.50603863543671,0]
[null,2050,22484689.405391853,{"$f":"'5. UD2 Parameters'!X28","v":0.9},{"$f":"'5. UD2 Parameters'!Z28","v":0.01},{"$f":"'5. UD2 Parameters'!AB28","v":0.01},{"$f":"'5. UD2 Parameters'!$K$35","v":0.3},{"$f":"'5. UD2 Parameters'!$K$36","v":0.06},{"$f":"'5. UD2 Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6084356.9530990357,{"$f":"'5. UD2 Parameters'!AG28","v":7144734},15339955.405391853,{"$f":"'5. UD2 Parameters'!AI28","v":535},{"$f":"'5. UD2 Parameters'!V28","v":0.01},{"$f":"'5. UD2 Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":6157453.7390449168},null,6157453.7390449168,null,0,null,null,6.1574537390449171,{"$f":"AB23*'5. UD2 Parameters'!$P$34","v":153.93634347612291},6.1579925844800001E-2,{"$f":"AD23*'5. UD2 Parameters'!$P$35","v":18.3508179017504},172.2871613778733,null,172.2871613778733,0]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total",null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,{"$f":"'6. UD2 Assumptions'!F34*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F10","v":1277047.5},{"$f":"'6. UD2 Assumptions'!H34*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H10","v":11611369.415000001},{"$f":"'6. UD2 Assumptions'!J34*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J10","v":1134906.1800000002},{"$f":"'6. UD2 Assumptions'!L34*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L10","v":598014.90500000003},{"$f":"'6. UD2 Assumptions'!N34*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N10","v":3096100},null,{"$f":"'6. UD2 Assumptions'!P34*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P10","v":121758.75},{"$f":"'6. UD2 Assumptions'!R34*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R10","v":56376},{"$f":"SUM(C29:J29)","v":17895572.75},null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N29:U29)","v":17895572.75}]
[null,2007,{"$f":"'6. UD2 Assumptions'!F35*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F11","v":1548915.6249999998},{"$f":"'6. UD2 Assumptions'!H35*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H11","v":11682783.855},{"$f":"'6. UD2 Assumptions'!J35*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J11","v":1141874.76},{"$f":"'6. UD2 Assumptions'!L35*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L11","v":601688.2649999999},{"$f":"'6. UD2 Assumptions'!N35*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N11","v":3479774.625},null,{"$f":"'6. UD2 Assumptions'!P35*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P11","v":71699.625},{"$f":"'6. UD2 Assumptions'!R35*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R11","v":30245},18556981.755000003,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,18556981.755000003]
[null,2008,{"$f":"'6. UD2 Assumptions'!F36*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F12","v":2244208.7499999995},{"$f":"'6. UD2 Assumptions'!H36*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H12","v":11758438.865000002},{"$f":"'6. UD2 Assumptions'!J36*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J12","v":1149275.5},{"$f":"'6. UD2 Assumptions'!L36*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L12","v":605577.70500000007},{"$f":"'6. UD2 Assumptions'!N36*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N12","v":5307790.8125},null,{"$f":"'6. UD2 Assumptions'!P36*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P12","v":52161.749999999993},{"$f":"'6. UD2 Assumptions'!R36*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R12","v":34569.399999999994},21152022.782499999,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999]
[null,2009,{"$f":"'6. UD2 Assumptions'!F37*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F13","v":2666235.3749999995},{"$f":"'6. UD2 Assumptions'!H37*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H13","v":11818374.055000002},{"$f":"'6. UD2 Assumptions'!J37*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J13","v":1155123.165},{"$f":"'6. UD2 Assumptions'!L37*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L13","v":608670.35000000009},{"$f":"'6. UD2 Assumptions'!N37*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N13","v":8799767.5},null,{"$f":"'6. UD2 Assumptions'!P37*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P13","v":238866.78749999998},{"$f":"'6. UD2 Assumptions'!R37*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R13","v":54814.5},25341851.732500002,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006]
[null,2010,{"$f":"'6. UD2 Assumptions'!F38*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F14","v":2822330.1249999995},{"$f":"'6. UD2 Assumptions'!H38*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H14","v":11873001.780000003},{"$f":"'6. UD2 Assumptions'!J38*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J14","v":1160471.1449999998},{"$f":"'6. UD2 Assumptions'!L38*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L14","v":611479.39000000013},{"$f":"'6. UD2 Assumptions'!N38*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N14","v":4137601.875},null,{"$f":"'6. UD2 Assumptions'!P38*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P14","v":189048.75},{"$f":"'6. UD2 Assumptions'!R38*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R14","v":49300},20843233.065000005,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,{"$f":"'6. UD2 Assumptions'!F39*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F15","v":2787442.4999999995},{"$f":"'6. UD2 Assumptions'!H39*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H15","v":11682783.855000002},{"$f":"'6. UD2 Assumptions'!J39*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J15","v":1141874.7599999998},{"$f":"'6. UD2 Assumptions'!L39*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L15","v":601688.26500000013},{"$f":"'6. UD2 Assumptions'!N39*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N15","v":3787986},null,{"$f":"'6. UD2 Assumptions'!P39*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P15","v":185692.5},{"$f":"'6. UD2 Assumptions'!R39*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R15","v":43805.099999999991},20231272.980000004,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,{"$f":"'6. UD2 Assumptions'!F40*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F16","v":2939313.7499999995},{"$f":"'6. UD2 Assumptions'!H40*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H16","v":11682783.855000002},{"$f":"'6. UD2 Assumptions'!J40*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J16","v":1141874.7599999998},{"$f":"'6. UD2 Assumptions'!L40*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L16","v":601688.26500000013},{"$f":"'6. UD2 Assumptions'!N40*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N16","v":3584427.75},null,{"$f":"'6. UD2 Assumptions'!P40*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P16","v":253382.66249999998},{"$f":"'6. UD2 Assumptions'!R40*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R16","v":38765.999999999993},20242237.042500004,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,{"$f":"'6. UD2 Assumptions'!F41*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F17","v":2828168.9999999995},{"$f":"'6. UD2 Assumptions'!H41*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H17","v":11640877.840000002},{"$f":"'6. UD2 Assumptions'!J41*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J17","v":1137782.7449999999},{"$f":"'6. UD2 Assumptions'!L41*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L17","v":599527.46500000008},{"$f":"'6. UD2 Assumptions'!N41*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N17","v":3892174.1250000005},null,{"$f":"'6. UD2 Assumptions'!P41*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P17","v":238320.74999999994},{"$f":"'6. UD2 Assumptions'!R41*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R17","v":43174.2},20380026.125,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,{"$f":"'6. UD2 Assumptions'!F42*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F18","v":2979550.3361552497},{"$f":"'6. UD2 Assumptions'!H42*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H18","v":11557366.44281406},{"$f":"'6. UD2 Assumptions'!J42*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J18","v":1129628.0432369427},{"$f":"'6. UD2 Assumptions'!L42*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L18","v":595221.38485275977},{"$f":"'6. UD2 Assumptions'!N42*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N18","v":4100500.8498749384},null,{"$f":"'6. UD2 Assumptions'!P42*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P18","v":251063.55267345635},{"$f":"'6. UD2 Assumptions'!R42*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R18","v":45490.723138832996},20658821.332746238,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,{"$f":"'6. UD2 Assumptions'!F43*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F19","v":3059292.4433328989},{"$f":"'6. UD2 Assumptions'!H43*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H19","v":11515910.298668606},{"$f":"'6. UD2 Assumptions'!J43*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J19","v":1125579.9154918769},{"$f":"'6. UD2 Assumptions'!L43*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L19","v":593083.8088965629},{"$f":"'6. UD2 Assumptions'!N43*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N19","v":4210239.5055679632},null,{"$f":"'6. UD2 Assumptions'!P43*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P19","v":257775.62728344047},{"$f":"'6. UD2 Assumptions'!R43*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R19","v":46711.131539606526},20808592.730780952,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,{"$f":"'6. UD2 Assumptions'!F44*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F20","v":3141168.6992711751},{"$f":"'6. UD2 Assumptions'!H44*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H20","v":11474602.857248457},{"$f":"'6. UD2 Assumptions'!J44*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J20","v":1121546.2945911998},{"$f":"'6. UD2 Assumptions'!L44*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L20","v":590953.90946389956},{"$f":"'6. UD2 Assumptions'!N44*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N20","v":4322915.0153171644},null,{"$f":"'6. UD2 Assumptions'!P44*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P20","v":264667.14628147008},{"$f":"'6. UD2 Assumptions'!R44*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R20","v":47964.280608408852},20963818.20278177,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,{"$f":"'6. UD2 Assumptions'!F45*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F21","v":3162185.5795736215},{"$f":"'6. UD2 Assumptions'!H45*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H21","v":11464313.039225994},{"$f":"'6. UD2 Assumptions'!J45*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J21","v":1120541.5030804696},{"$f":"'6. UD2 Assumptions'!L45*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L21","v":590423.34684457979},{"$f":"'6. UD2 Assumptions'!N45*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N21","v":4351837.7554789279},null,{"$f":"'6. UD2 Assumptions'!P45*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P21","v":266436.08646985673},{"$f":"'6. UD2 Assumptions'!R45*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R21","v":48285.972631268734},21004023.283304717,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,{"$f":"'6. UD2 Assumptions'!F46*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F22","v":3204500.578978424},{"$f":"'6. UD2 Assumptions'!H46*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H22","v":11443751.857912136},{"$f":"'6. UD2 Assumptions'!J46*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J22","v":1118533.7204411861},{"$f":"'6. UD2 Assumptions'!L46*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L22","v":589363.17429171992},{"$f":"'6. UD2 Assumptions'!N46*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N22","v":4410070.254698501},null,{"$f":"'6. UD2 Assumptions'!P46*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P22","v":269997.61276894459},{"$f":"'6. UD2 Assumptions'!R46*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R22","v":48933.671794666036},21085150.870885581,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,{"$f":"'6. UD2 Assumptions'!F47*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F23","v":3311703.6800298519},{"$f":"'6. UD2 Assumptions'!H47*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H23","v":11392441.095536705},{"$f":"'6. UD2 Assumptions'!J47*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J23","v":1116529.5353403387},{"$f":"'6. UD2 Assumptions'!L47*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L23","v":586717.50206182874},{"$f":"'6. UD2 Assumptions'!N47*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N23","v":4557599.5441013947},null,{"$f":"'6. UD2 Assumptions'!P47*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P23","v":279020.44833251531},{"$f":"'6. UD2 Assumptions'!R47*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R23","v":50574.639997035789},21294586.445399668,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,{"$f":"'6. UD2 Assumptions'!F48*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F24","v":3422493.1448817533},{"$f":"'6. UD2 Assumptions'!H48*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H24","v":11341360.397074599},{"$f":"'6. UD2 Assumptions'!J48*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J24","v":1114528.9413318697},{"$f":"'6. UD2 Assumptions'!L48*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L24","v":584083.70634858008},{"$f":"'6. UD2 Assumptions'!N48*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N24","v":4710064.1043672711},null,{"$f":"'6. UD2 Assumptions'!P48*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P24","v":288344.81086431484},{"$f":"'6. UD2 Assumptions'!R48*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R24","v":52270.637314173138},21513145.74218256,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,{"$f":"'6. UD2 Assumptions'!F49*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F25","v":3536988.9514562506},{"$f":"'6. UD2 Assumptions'!H49*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H25","v":11290508.730979964},{"$f":"'6. UD2 Assumptions'!J49*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J25","v":1112531.9319812714},{"$f":"'6. UD2 Assumptions'!L49*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L25","v":581461.7338378689},{"$f":"'6. UD2 Assumptions'!N49*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N25","v":4867629.0342273023},null,{"$f":"'6. UD2 Assumptions'!P49*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P25","v":297980.77685436991},{"$f":"'6. UD2 Assumptions'!R49*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R25","v":54023.509122160169},21741124.668459184,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,{"$f":"'6. UD2 Assumptions'!F50*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F26","v":3655315.0914070909},{"$f":"'6. UD2 Assumptions'!H50*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H26","v":11239885.070332123},{"$f":"'6. UD2 Assumptions'!J50*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J26","v":1110538.5008655654},{"$f":"'6. UD2 Assumptions'!L50*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L26","v":578851.53145491879},{"$f":"'6. UD2 Assumptions'!N50*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N26","v":5030464.9554309072},null,{"$f":"'6. UD2 Assumptions'!P50*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P26","v":307938.75953091634},{"$f":"'6. UD2 Assumptions'!R50*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R26","v":55835.16268091806},21978829.071702439,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,{"$f":"'6. UD2 Assumptions'!F51*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F27","v":3777599.7043946935},{"$f":"'6. UD2 Assumptions'!H51*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H27","v":11189488.392814845},{"$f":"'6. UD2 Assumptions'!J51*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J27","v":1108548.641573282},{"$f":"'6. UD2 Assumptions'!L51*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L27","v":576253.04636320821},{"$f":"'6. UD2 Assumptions'!N51*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N27","v":5198748.1975062909},null,{"$f":"'6. UD2 Assumptions'!P51*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P27","v":318229.5201135854},{"$f":"'6. UD2 Assumptions'!R51*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R27","v":57707.569209453213},22226575.071975358,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,{"$f":"'6. UD2 Assumptions'!F52*'5. UD2 Parameters'!$F$9*'5. UD2 Parameters'!F28","v":3903975.2168532279},{"$f":"'6. UD2 Assumptions'!H52*'5. UD2 Parameters'!$H$9*'5. UD2 Parameters'!H28","v":11139317.680695688},{"$f":"'6. UD2 Assumptions'!J52*'5. UD2 Parameters'!$J$9*'5. UD2 Parameters'!J28","v":1106562.3477044397},{"$f":"'6. UD2 Assumptions'!L52*'5. UD2 Parameters'!$L$9*'5. UD2 Parameters'!L28","v":573666.22596340021},{"$f":"'6. UD2 Assumptions'!N52*'5. UD2 Parameters'!$N$9*'5. UD2 Parameters'!N28","v":5372660.9887017487},null,{"$f":"'6. UD2 Assumptions'!P52*'5. UD2 Parameters'!$P$9*'5. UD2 Parameters'!P28","v":328864.1794426518},{"$f":"'6. UD2 Assumptions'!R52*'5. UD2 Parameters'!$R$9*'5. UD2 Parameters'!R28","v":59642.766030695777},22484689.405391853,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":8533159.1324000005},{"$f":"(E54*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L54*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9312171.7135999985},{"$f":"(E55*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L55*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":8672113.5759999994},{"$f":"(E56*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L56*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9201426.214399999},{"$f":"(E57*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L57*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9244567.0911999997},{"$f":"(E58*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L58*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9098016.3959999997},{"$f":"(E59*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L59*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9202311.5379999988},{"$f":"(E60*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L60*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9312171.7135999985},{"$f":"(E61*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L61*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C62*D62*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9331970.4083199985},{"$f":"(E62*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J62*K62*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L62*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C63*D63*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9337051.2726399992},{"$f":"(E63*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J63*K63*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L63*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C64*D64*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9342132.1369599961},{"$f":"(E64*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J64*K64*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L64*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C65*D65*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9347213.0012799967},{"$f":"(E65*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J65*K65*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!AI88","v":{"$error":"#VALUE!"}},{"$f":"(L65*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C66*D66*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9346706.5977600012},{"$f":"(E66*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J66*K66*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L66*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C67*D67*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9303376.2035199981},{"$f":"(E67*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J67*K67*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L67*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C68*D68*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":9198469.5891199987},{"$f":"(E68*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J68*K68*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L68*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C69*D69*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":8981242.3679999989},{"$f":"(E69*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J69*K69*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L69*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C70*D70*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":8647251.6524800006},{"$f":"(E70*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J70*K70*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L70*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C71*D71*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":8262824.064319999},{"$f":"(E71*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J71*K71*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L71*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!$E$93","v":27.32},{"$f":"(C72*D72*'5. UD2 Parameters'!$D$86*'5. UD2 Parameters'!$F$86*'5. UD2 Parameters'!$H$86)-'5. UD2 Parameters'!$J$86","v":7837445.1075200001},{"$f":"(E72*'5. UD2 Parameters'!$L$86*'5. UD2 Parameters'!$P$86)-'5. UD2 Parameters'!$N$86","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!E111","v":0},{"$f":"(J72*K72*'5. UD2 Parameters'!D104*'5. UD2 Parameters'!F104*'5. UD2 Parameters'!H104)-'5. UD2 Parameters'!J104","v":{"$error":"#VALUE!"}},{"$f":"(L72*'5. UD2 Parameters'!L104*'5. UD2 Parameters'!P104)-'5. UD2 Parameters'!N104","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E108*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E109*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E110*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E111*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E112*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E113*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E114*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E115*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C116*D116*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E116*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C117*D117*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E117*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C118*D118*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E118*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C119*D119*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E119*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C120*D120*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E120*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C121*D121*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E121*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C122*D122*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E122*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C123*D123*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E123*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C124*D124*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E124*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C125*D125*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E125*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!F120","v":0},{"$f":"(C126*D126*'5. UD2 Parameters'!E115*'5. UD2 Parameters'!F115*'5. UD2 Parameters'!G115)-'5. UD2 Parameters'!H115","v":0},{"$f":"(E126*'5. UD2 Parameters'!I115*'5. UD2 Parameters'!K115)-'5. UD2 Parameters'!J115","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E132*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E133*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E134*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E135*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E136*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E137*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E138*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E139*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2015,1219929.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C140*D140*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E140*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2016,1220593.3999999999,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C141*D141*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E141*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2017,1221257.5999999999,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C142*D142*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E142*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2018,1221921.7999999998,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C143*D143*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI145","v":{"$error":"#VALUE!"}},{"$f":"(E143*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2020,1221855.6000000001,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C144*D144*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E144*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2025,1216191.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C145*D145*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E145*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2030,1202477.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C146*D146*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E146*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2035,1174080,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C147*D147*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E147*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2040,1130418.8,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C148*D148*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E148*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2045,1080164.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C149*D149*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E149*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]
[null,2050,1024556.2,{"$f":"'5. UD2 Parameters'!AG181","v":0},{"$f":"(C150*D150*'5. UD2 Parameters'!AF175*'5. UD2 Parameters'!AG175*'5. UD2 Parameters'!AH175)-'5. UD2 Parameters'!AI175","v":{"$error":"#VALUE!"}},{"$f":"(E150*'5. UD2 Parameters'!AJ175*'5. UD2 Parameters'!AL175)-'5. UD2 Parameters'!AK175","v":{"$error":"#VALUE!"}}]

{"sheet":"TNC BAU","index":32,"n_rows":150,"n_cols":40,"rows_kept":150,"cut":false,"hidden":true,"merged":[[51,12,52,12],[51,10,52,10],[51,11,52,11],[105,1,106,1],[105,2,106,2],[105,3,106,3],[105,4,106,4],[105,5,106,5],[51,1,52,1],[51,2,52,2],[51,8,52,8],[51,9,52,9],[51,5,52,5],[51,3,52,3],[51,4,52,4],[129,1,130,1],[129,2,130,2],[129,3,130,3],[129,4,130,4],[129,5,130,5],[2,3,2,5],[2,6,2,8],[2,9,2,11],[2,20,3,20],[26,2,26,9],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[3,17,3,18],[2,19,3,19],[2,12,3,12],[26,13,26,21]]}
[null,"Emissions calculations for Domestic BAU, GgCH4/yr"]
[]
[null,null,null,"Degree of utilisation, Tij ",null,null,"EF",null,null,"Tij x EF",null,null,"Total Tij x EF","BOD x Total Tij","Sludge removed","BOD -sludge","CH4 captured","Tij","EF","Tij x EF","Total CH4 emssions, Kg"]
[null,"Year","Kg BOD/yr","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment","Septic system","latrine","centralized aerobic treatment",null,null,null,null,null,"Anaerobic digester for sludge",null,null,null,null,"Check",null,null,null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e",null,null,"Chk",null,"CH4 Emissions Gg","CH4 Emissions Gg CO2 e","N2O Emissions Gg","N2O Emissions Gg CO2 e","Total GHG CO2 e"]
[null,2006,{"$f":"J29","v":17895572.75},{"$f":"'5. TNC Parameters'!X10","v":0.9},{"$f":"'5. TNC Parameters'!Z10","v":0.05},{"$f":"'5. TNC Parameters'!AB10","v":0.03},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},{"$f":"D5*G5","v":0.27},{"$f":"E5*H5","v":3.0000000000000001E-3},{"$f":"F5*I5","v":0},{"$f":"SUM(J5:L5)","v":0.27300000000000002},{"$f":"C5*M5","v":4885491.36075},{"$f":"'5. TNC Parameters'!AG10","v":171397},{"$f":"C5-O5","v":17724175.75},{"$f":"'5. TNC Parameters'!AI10","v":0},{"$f":"'5. TNC Parameters'!V10","v":0.02},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},{"$f":"R5*S5","v":9.5999999999999992E-3},{"$f":"N5+(P5*T5)-Q5","v":5055643.4479499999},null,{"$f":"(C5*((D5*G5)+(E5*H5)+(F5*I5))+((C5-O5)*(R5*S5))-Q5)","v":5055643.4479499999},{"$f":"U5-W5","v":0},null,null,{"$f":"U5/1000000","v":5.0556434479499996},{"$f":"AA5*'5. TNC Parameters'!$R$34","v":126.39108619874999},{"$f":"F54/1000000","v":6.7046250326000006E-2},{"$f":"AC5*'5. TNC Parameters'!$R$35","v":19.979782597148002},{"$f":"AB5+AD5","v":146.37086879589799},null,146.37086879589799,{"$f":"AE5-AG5","v":0},null,5.0556434479499996,126.39108619874999,6.7046250326000006E-2,19.979782597148002,146.37086879589799]
[null,2007,18556981.755000003,{"$f":"'5. TNC Parameters'!X11","v":0.9},{"$f":"'5. TNC Parameters'!Z11","v":0.05},{"$f":"'5. TNC Parameters'!AB11","v":0.03},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},{"$f":"D6*G6","v":0.27},{"$f":"E6*H6","v":3.0000000000000001E-3},{"$f":"F6*I6","v":0},{"$f":"SUM(J6:L6)","v":0.27300000000000002},{"$f":"C6*M6","v":5066056.019115001},{"$f":"'5. TNC Parameters'!AG11","v":193707},{"$f":"C6-O6","v":18363274.755000003},{"$f":"'5. TNC Parameters'!AI11","v":0},{"$f":"'5. TNC Parameters'!V11","v":0.02},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},{"$f":"R6*S6","v":9.5999999999999992E-3},{"$f":"N6+(P6*T6)-Q6","v":5242343.4567630012},null,{"$f":"(C6*((D6*G6)+(E6*H6)+(F6*I6))+((C6-O6)*(R6*S6))-Q6)","v":5242343.4567630012},{"$f":"U6-W6","v":0},null,null,{"$f":"U6/1000000","v":5.2423434567630007},{"$f":"AA6*'5. TNC Parameters'!$R$34","v":131.05858641907503},{"$f":"F55/1000000","v":7.3167063463999996E-2},{"$f":"AC6*'5. TNC Parameters'!$R$35","v":21.803784912272},{"$f":"AB6+AD6","v":152.86237133134702},null,152.86237133134702,{"$f":"AE6-AG6","v":0},null,5.2423434567630007,131.05858641907503,7.3167063463999996E-2,21.803784912272,152.86237133134702]
[null,2008,21152022.782499999,{"$f":"'5. TNC Parameters'!X12","v":0.9},{"$f":"'5. TNC Parameters'!Z12","v":0.01},{"$f":"'5. TNC Parameters'!AB12","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5723737.3649444999,{"$f":"'5. TNC Parameters'!AG12","v":7144734},14007288.782499999,{"$f":"'5. TNC Parameters'!AI12","v":535},{"$f":"'5. TNC Parameters'!V12","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5790437.3511004997,null,5790437.3511004997,0,null,null,5.7904373511004996,{"$f":"AA7*'5. TNC Parameters'!$R$34","v":144.76093377751249},6.8138035239999992E-2,{"$f":"AC7*'5. TNC Parameters'!$R$35","v":20.305134501519998},165.06606827903249,null,165.06606827903249,0,null,5.7904373511004996,144.76093377751249,6.8138035239999992E-2,20.305134501519998,165.06606827903249]
[null,2009,25341851.732500002,{"$f":"'5. TNC Parameters'!X13","v":0.9},{"$f":"'5. TNC Parameters'!Z13","v":0.01},{"$f":"'5. TNC Parameters'!AB13","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6857505.0788145009,{"$f":"'5. TNC Parameters'!AG13","v":7144734},18197117.732500002,{"$f":"'5. TNC Parameters'!AI13","v":535},{"$f":"'5. TNC Parameters'!V13","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6944316.2439305009,null,6944316.2439305009,0,null,null,6.9443162439305013,{"$f":"AA8*'5. TNC Parameters'!$R$34","v":173.60790609826253},7.2296920256E-2,{"$f":"AC8*'5. TNC Parameters'!$R$35","v":21.544482236288001},195.15238833455052,null,195.15238833455055,0,null,6.9443162439305013,173.60790609826253,7.2296920256E-2,21.544482236288001,195.15238833455052]
[null,2010,20843233.065000005,{"$f":"'5. TNC Parameters'!X14","v":0.9},{"$f":"'5. TNC Parameters'!Z14","v":0.01},{"$f":"'5. TNC Parameters'!AB14","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5640178.8673890019,{"$f":"'5. TNC Parameters'!AG14","v":7144734},13698499.065000005,{"$f":"'5. TNC Parameters'!AI14","v":535},{"$f":"'5. TNC Parameters'!V14","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5705396.662901002,null,5705396.662901002,0,null,null,5.705396662901002,{"$f":"AA9*'5. TNC Parameters'!$R$34","v":142.63491657252504},7.2635884287999997E-2,{"$f":"AC9*'5. TNC Parameters'!$R$35","v":21.645493517824001},164.28041009034905,null,164.28041009034902,0,null,5.7053966629010011,142.63491657252501,7.2635884287999997E-2,21.645493517824001,164.28041009034902]
[null,2011,20231272.980000004,{"$f":"'5. TNC Parameters'!X15","v":0.9},{"$f":"'5. TNC Parameters'!Z15","v":0.01},{"$f":"'5. TNC Parameters'!AB15","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5474582.4683880014,{"$f":"'5. TNC Parameters'!AG15","v":7144734},13086538.980000004,{"$f":"'5. TNC Parameters'!AI15","v":535},{"$f":"'5. TNC Parameters'!V15","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5536862.8554920014,null,5536862.8554920014,0,null,null,5.536862855492001,{"$f":"AA10*'5. TNC Parameters'!$R$34","v":138.42157138730002},7.1484414539999999E-2,{"$f":"AC10*'5. TNC Parameters'!$R$35","v":21.30235553292},159.72392692022001,null,159.72392692022004,0,null,5.536862855492001,138.42157138730002,7.1484414539999999E-2,21.30235553292,159.72392692022001]
[null,2012,20242237.042500004,{"$f":"'5. TNC Parameters'!X16","v":0.9},{"$f":"'5. TNC Parameters'!Z16","v":0.01},{"$f":"'5. TNC Parameters'!AB16","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5477549.3437005011,{"$f":"'5. TNC Parameters'!AG16","v":7144734},13097503.042500004,{"$f":"'5. TNC Parameters'!AI16","v":535},{"$f":"'5. TNC Parameters'!V16","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5539882.3583045015,null,5539882.3583045015,0,null,null,5.5398823583045012,{"$f":"AA11*'5. TNC Parameters'!$R$34","v":138.49705895761252},7.2303876369999978E-2,{"$f":"AC11*'5. TNC Parameters'!$R$35","v":21.546555158259995},160.04361411587251,null,160.04361411587254,0,null,5.5398823583045012,138.49705895761252,7.2303876369999978E-2,21.546555158259995,160.04361411587251]
[null,2013,20380026.125,{"$f":"'5. TNC Parameters'!X17","v":0.9},{"$f":"'5. TNC Parameters'!Z17","v":0.01},{"$f":"'5. TNC Parameters'!AB17","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5514835.0694249999,{"$f":"'5. TNC Parameters'!AG17","v":7144734},13235292.125,{"$f":"'5. TNC Parameters'!AI17","v":535},{"$f":"'5. TNC Parameters'!V17","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5577829.4716250002,null,5577829.4716250002,0,null,null,5.5778294716249999,{"$f":"AA12*'5. TNC Parameters'!$R$34","v":139.44573679062501},7.3167063463999996E-2,{"$f":"AC12*'5. TNC Parameters'!$R$35","v":21.803784912272},161.249521702897,null,161.249521702897,0,null,5.5778294716249999,139.44573679062501,7.3167063463999996E-2,21.803784912272,161.249521702897]
[null,2015,20658821.332746238,{"$f":"'5. TNC Parameters'!X18","v":0.9},{"$f":"'5. TNC Parameters'!Z18","v":0.01},{"$f":"'5. TNC Parameters'!AB18","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5590277.0526411319,{"$f":"'5. TNC Parameters'!AG18","v":7144734},13514087.332746238,{"$f":"'5. TNC Parameters'!AI18","v":535},{"$f":"'5. TNC Parameters'!V18","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5654609.6718383143,null,5654609.6718383143,0,null,null,5.6546096718383145,{"$f":"AA13*'5. TNC Parameters'!$R$34","v":141.36524179595787},7.3322624636799991E-2,{"$f":"AC13*'5. TNC Parameters'!$R$35","v":21.850142141766398},163.21538393772425,null,163.21538393772423,0,null,5.6546096718383136,141.36524179595784,7.3322624636799991E-2,21.850142141766398,163.21538393772425]
[null,2016,20808592.730780952,{"$f":"'5. TNC Parameters'!X19","v":0.9},{"$f":"'5. TNC Parameters'!Z19","v":0.01},{"$f":"'5. TNC Parameters'!AB19","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5630805.1929493258,{"$f":"'5. TNC Parameters'!AG19","v":7144734},13663858.730780952,{"$f":"'5. TNC Parameters'!AI19","v":535},{"$f":"'5. TNC Parameters'!V19","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5695856.7148570744,null,5695856.7148570744,0,null,null,5.695856714857074,{"$f":"AA14*'5. TNC Parameters'!$R$34","v":142.39641787142685},7.3362545713599986E-2,{"$f":"AC14*'5. TNC Parameters'!$R$35","v":21.862038622652797},164.25845649407964,null,164.25845649407964,0,null,5.695856714857074,142.39641787142685,7.3362545713599986E-2,21.862038622652797,164.25845649407964]
[null,2017,20963818.20278177,{"$f":"'5. TNC Parameters'!X20","v":0.9},{"$f":"'5. TNC Parameters'!Z20","v":0.01},{"$f":"'5. TNC Parameters'!AB20","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5672809.2056727475,{"$f":"'5. TNC Parameters'!AG20","v":7144734},13819084.20278177,{"$f":"'5. TNC Parameters'!AI20","v":535},{"$f":"'5. TNC Parameters'!V20","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5738605.8098461004,null,5738605.8098461004,0,null,null,5.7386058098461001,{"$f":"AA15*'5. TNC Parameters'!$R$34","v":143.4651452461525},7.3402466790399967E-2,{"$f":"AC15*'5. TNC Parameters'!$R$35","v":21.873935103539189},165.3390803496917,null,165.33908034969173,0,null,5.7386058098461001,143.4651452461525,7.3402466790399967E-2,21.873935103539189,165.3390803496917]
[null,2018,21004023.283304717,{"$f":"'5. TNC Parameters'!X21","v":0.9},{"$f":"'5. TNC Parameters'!Z21","v":0.01},{"$f":"'5. TNC Parameters'!AB21","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5683688.7004622566,{"$f":"'5. TNC Parameters'!AG21","v":7144734},13859289.283304717,{"$f":"'5. TNC Parameters'!AI21","v":535},{"$f":"'5. TNC Parameters'!V21","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5749678.2890221188,null,5749678.2890221188,0,null,null,5.7496782890221185,{"$f":"AA16*'5. TNC Parameters'!$R$34","v":143.74195722555297},7.3442387867199976E-2,{"$f":"AC16*'5. TNC Parameters'!$R$35","v":21.885831584425592},165.62778880997857,null,165.62778880997854,0,null,5.7496782890221176,143.74195722555294,7.3442387867199976E-2,21.885831584425592,165.62778880997854]
[null,2020,21085150.870885581,{"$f":"'5. TNC Parameters'!X22","v":0.9},{"$f":"'5. TNC Parameters'!Z22","v":0.01},{"$f":"'5. TNC Parameters'!AB22","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5705641.8256616388,{"$f":"'5. TNC Parameters'!AG22","v":7144734},13940416.870885581,{"$f":"'5. TNC Parameters'!AI22","v":535},{"$f":"'5. TNC Parameters'!V22","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5772020.8266418893,null,5772020.8266418893,0,null,null,5.7720208266418895,{"$f":"AA17*'5. TNC Parameters'!$R$34","v":144.30052066604725},7.3438408982400005E-2,{"$f":"AC17*'5. TNC Parameters'!$R$35","v":21.884645876755201},166.18516654280245,null,166.18516654280245,0,null,5.7720208266418895,144.30052066604725,7.3438408982400005E-2,21.884645876755201,166.18516654280245]
[null,2025,21294586.445399668,{"$f":"'5. TNC Parameters'!X23","v":0.9},{"$f":"'5. TNC Parameters'!Z23","v":0.01},{"$f":"'5. TNC Parameters'!AB23","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5762315.0921251504,{"$f":"'5. TNC Parameters'!AG23","v":7144734},14149852.445399668,{"$f":"'5. TNC Parameters'!AI23","v":535},{"$f":"'5. TNC Parameters'!V23","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5829699.3838630691,null,5829699.3838630691,0,null,null,5.8296993838630691,{"$f":"AA18*'5. TNC Parameters'!$R$34","v":145.74248459657673},7.3097955884799989E-2,{"$f":"AC18*'5. TNC Parameters'!$R$35","v":21.783190853670398},167.52567545024712,null,167.52567545024712,0,null,5.8296993838630691,145.74248459657673,7.3097955884799989E-2,21.783190853670398,167.52567545024712]
[null,2030,21513145.74218256,{"$f":"'5. TNC Parameters'!X24","v":0.9},{"$f":"'5. TNC Parameters'!Z24","v":0.01},{"$f":"'5. TNC Parameters'!AB24","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5821457.2378346007,{"$f":"'5. TNC Parameters'!AG24","v":7144734},14368411.74218256,{"$f":"'5. TNC Parameters'!AI24","v":535},{"$f":"'5. TNC Parameters'!V24","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5889890.6141970772,null,5889890.6141970772,0,null,null,5.8898906141970775,{"$f":"AA19*'5. TNC Parameters'!$R$34","v":147.24726535492692},7.2273689628799986E-2,{"$f":"AC19*'5. TNC Parameters'!$R$35","v":21.537559509382397},168.78482486430931,null,168.78482486430934,0,null,5.8898906141970775,147.24726535492692,7.2273689628799986E-2,21.537559509382397,168.78482486430931]
[null,2035,21741124.668459184,{"$f":"'5. TNC Parameters'!X25","v":0.9},{"$f":"'5. TNC Parameters'!Z25","v":0.01},{"$f":"'5. TNC Parameters'!AB25","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5883148.3352850555,{"$f":"'5. TNC Parameters'!AG25","v":7144734},14596390.668459184,{"$f":"'5. TNC Parameters'!AI25","v":535},{"$f":"'5. TNC Parameters'!V25","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,5952676.0104936594,null,5952676.0104936594,0,null,null,5.9526760104936596,{"$f":"AA20*'5. TNC Parameters'!$R$34","v":148.81690026234148},7.0566904319999985E-2,{"$f":"AC20*'5. TNC Parameters'!$R$35","v":21.028937487359997},169.84583774970147,null,169.8458377497015,0,null,5.9526760104936596,148.81690026234148,7.0566904319999985E-2,21.028937487359997,169.84583774970147]
[null,2040,21978829.071702439,{"$f":"'5. TNC Parameters'!X26","v":0.9},{"$f":"'5. TNC Parameters'!Z26","v":0.01},{"$f":"'5. TNC Parameters'!AB26","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,5947471.1468026806,{"$f":"'5. TNC Parameters'!AG26","v":7144734},14834095.071702439,{"$f":"'5. TNC Parameters'!AI26","v":535},{"$f":"'5. TNC Parameters'!V26","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6018139.8031468522,null,6018139.8031468522,0,null,null,6.0181398031468518,{"$f":"AA21*'5. TNC Parameters'!$R$34","v":150.4534950786713},6.794269155520001E-2,{"$f":"AC21*'5. TNC Parameters'!$R$35","v":20.246922083449604},170.70041716212091,null,170.70041716212086,0,null,6.0181398031468509,150.45349507867127,6.794269155520001E-2,20.246922083449604,170.70041716212086]
[null,2045,22226575.071975358,{"$f":"'5. TNC Parameters'!X27","v":0.9},{"$f":"'5. TNC Parameters'!Z27","v":0.01},{"$f":"'5. TNC Parameters'!AB27","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6014511.2144765323,{"$f":"'5. TNC Parameters'!AG27","v":7144734},15081841.071975358,{"$f":"'5. TNC Parameters'!AI27","v":535},{"$f":"'5. TNC Parameters'!V27","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,6086369.0516220136,null,6086369.0516220136,0,null,null,6.0863690516220137,{"$f":"AA22*'5. TNC Parameters'!$R$34","v":152.15922629055035},6.4922189076799988E-2,{"$f":"AC22*'5. TNC Parameters'!$R$35","v":19.346812344886395},171.50603863543674,null,171.50603863543671,0,null,6.0863690516220128,152.15922629055032,6.4922189076799988E-2,19.346812344886395,171.50603863543671]
[null,2050,22484689.405391853,{"$f":"'5. TNC Parameters'!X28","v":0.9},{"$f":"'5. TNC Parameters'!Z28","v":0.01},{"$f":"'5. TNC Parameters'!AB28","v":0.01},{"$f":"'5. TNC Parameters'!$K$35","v":0.3},{"$f":"'5. TNC Parameters'!$K$36","v":0.06},{"$f":"'5. TNC Parameters'!$K$37","v":0},0.27,5.9999999999999995E-4,0,0.27060000000000001,6084356.9530990357,{"$f":"'5. TNC Parameters'!AG28","v":7144734},15339955.405391853,{"$f":"'5. TNC Parameters'!AI28","v":535},{"$f":"'5. TNC Parameters'!V28","v":0.01},{"$f":"'5. TNC Parameters'!$K$34","v":0.48},4.7999999999999996E-3,{"$f":"N23+P23*T23-Q23","v":6157453.7390449168},null,6157453.7390449168,0,null,null,6.1574537390449171,{"$f":"AA23*'5. TNC Parameters'!$R$34","v":153.93634347612291},6.1579925844800001E-2,{"$f":"AC23*'5. TNC Parameters'!$R$35","v":18.3508179017504},172.2871613778733,null,172.2871613778733,0,null,6.1574537390449162,153.93634347612291,6.1579925844800001E-2,18.3508179017504,172.2871613778733]
[]
[]
[]
[null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr"]
[null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables",null,"5 CHA estates","Grand baie","Total"]
[null,2006,{"$f":"'6. TNC Assumptions'!F34*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F10","v":1277047.5},{"$f":"'6. TNC Assumptions'!H34*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G10","v":11611369.415000001},{"$f":"'6. TNC Assumptions'!J34*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J10","v":1134906.1800000002},{"$f":"'6. TNC Assumptions'!L34*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L10","v":598014.90500000003},{"$f":"'6. TNC Assumptions'!N34*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N10","v":3096100},{"$f":"'6. TNC Assumptions'!P34*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P10","v":121758.75},{"$f":"'6. TNC Assumptions'!R34*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R10","v":56376},{"$f":"SUM(C29:I29)","v":17895572.75},null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,null,121758.75,56376,{"$f":"SUM(N29:U29)","v":17895572.75}]
[null,2007,{"$f":"'6. TNC Assumptions'!F35*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F11","v":1548915.6249999998},{"$f":"'6. TNC Assumptions'!H35*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G11","v":11682783.855},{"$f":"'6. TNC Assumptions'!J35*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J11","v":1141874.76},{"$f":"'6. TNC Assumptions'!L35*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L11","v":601688.2649999999},{"$f":"'6. TNC Assumptions'!N35*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N11","v":3479774.625},{"$f":"'6. TNC Assumptions'!P35*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P11","v":71699.625},{"$f":"'6. TNC Assumptions'!R35*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R11","v":30245},18556981.755000003,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,null,71699.625,30245,18556981.755000003]
[null,2008,{"$f":"'6. TNC Assumptions'!F36*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F12","v":2244208.7499999995},{"$f":"'6. TNC Assumptions'!H36*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G12","v":11758438.865000002},{"$f":"'6. TNC Assumptions'!J36*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J12","v":1149275.5},{"$f":"'6. TNC Assumptions'!L36*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L12","v":605577.70500000007},{"$f":"'6. TNC Assumptions'!N36*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N12","v":5307790.8125},{"$f":"'6. TNC Assumptions'!P36*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P12","v":52161.749999999993},{"$f":"'6. TNC Assumptions'!R36*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R12","v":34569.399999999994},21152022.782499999,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,null,52161.749999999993,34569.4,21152022.782499999]
[null,2009,{"$f":"'6. TNC Assumptions'!F37*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F13","v":2666235.3749999995},{"$f":"'6. TNC Assumptions'!H37*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G13","v":11818374.055000002},{"$f":"'6. TNC Assumptions'!J37*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J13","v":1155123.165},{"$f":"'6. TNC Assumptions'!L37*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L13","v":608670.35000000009},{"$f":"'6. TNC Assumptions'!N37*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N13","v":8799767.5},{"$f":"'6. TNC Assumptions'!P37*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P13","v":238866.78749999998},{"$f":"'6. TNC Assumptions'!R37*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R13","v":54814.5},25341851.732500002,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,null,238866.78749999998,54814.5,25341851.732500006]
[null,2010,{"$f":"'6. TNC Assumptions'!F38*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F14","v":2822330.1249999995},{"$f":"'6. TNC Assumptions'!H38*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G14","v":11873001.780000003},{"$f":"'6. TNC Assumptions'!J38*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J14","v":1160471.1449999998},{"$f":"'6. TNC Assumptions'!L38*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L14","v":611479.39000000013},{"$f":"'6. TNC Assumptions'!N38*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N14","v":4137601.875},{"$f":"'6. TNC Assumptions'!P38*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P14","v":189048.75},{"$f":"'6. TNC Assumptions'!R38*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R14","v":49300},20843233.065000005,null,"4. Data'!D5",2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,null,189048.75,49300,20843233.065000001]
[null,2011,{"$f":"'6. TNC Assumptions'!F39*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F15","v":2787442.4999999995},{"$f":"'6. TNC Assumptions'!H39*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G15","v":11682783.855000002},{"$f":"'6. TNC Assumptions'!J39*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J15","v":1141874.7599999998},{"$f":"'6. TNC Assumptions'!L39*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L15","v":601688.26500000013},{"$f":"'6. TNC Assumptions'!N39*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N15","v":3787986},{"$f":"'6. TNC Assumptions'!P39*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P15","v":185692.5},{"$f":"'6. TNC Assumptions'!R39*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R15","v":43805.099999999991},20231272.980000004,null,"6. TNC Assumptions",2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,null,185692.5,43805.1,20231272.980000004]
[null,2012,{"$f":"'6. TNC Assumptions'!F40*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F16","v":2939313.7499999995},{"$f":"'6. TNC Assumptions'!H40*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G16","v":11682783.855000002},{"$f":"'6. TNC Assumptions'!J40*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J16","v":1141874.7599999998},{"$f":"'6. TNC Assumptions'!L40*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L16","v":601688.26500000013},{"$f":"'6. TNC Assumptions'!N40*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N16","v":3584427.75},{"$f":"'6. TNC Assumptions'!P40*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P16","v":253382.66249999998},{"$f":"'6. TNC Assumptions'!R40*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R16","v":38765.999999999993},20242237.042500004,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,null,253382.66250000001,38766,20242237.042500004]
[null,2013,{"$f":"'6. TNC Assumptions'!F41*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F17","v":2828168.9999999995},{"$f":"'6. TNC Assumptions'!H41*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G17","v":11640877.840000002},{"$f":"'6. TNC Assumptions'!J41*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J17","v":1137782.7449999999},{"$f":"'6. TNC Assumptions'!L41*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L17","v":599527.46500000008},{"$f":"'6. TNC Assumptions'!N41*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N17","v":3892174.1250000005},{"$f":"'6. TNC Assumptions'!P41*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P17","v":238320.74999999994},{"$f":"'6. TNC Assumptions'!R41*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R17","v":43174.2},20380026.125,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,null,238320.75,43174.2,20380026.125]
[null,2015,{"$f":"'6. TNC Assumptions'!F42*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F18","v":2979550.3361552497},{"$f":"'6. TNC Assumptions'!H42*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G18","v":11557366.44281406},{"$f":"'6. TNC Assumptions'!J42*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J18","v":1129628.0432369427},{"$f":"'6. TNC Assumptions'!L42*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L18","v":595221.38485275977},{"$f":"'6. TNC Assumptions'!N42*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N18","v":4100500.8498749384},{"$f":"'6. TNC Assumptions'!P42*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P18","v":251063.55267345635},{"$f":"'6. TNC Assumptions'!R42*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R18","v":45490.723138832996},20658821.332746238,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,null,251063.5526734564,45490.723138832996,20658821.332746234]
[null,2016,{"$f":"'6. TNC Assumptions'!F43*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F19","v":3059292.4433328989},{"$f":"'6. TNC Assumptions'!H43*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G19","v":11515910.298668606},{"$f":"'6. TNC Assumptions'!J43*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J19","v":1125579.9154918769},{"$f":"'6. TNC Assumptions'!L43*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L19","v":593083.8088965629},{"$f":"'6. TNC Assumptions'!N43*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N19","v":4210239.5055679632},{"$f":"'6. TNC Assumptions'!P43*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P19","v":257775.62728344047},{"$f":"'6. TNC Assumptions'!R43*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R19","v":46711.131539606526},20808592.730780952,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,null,257775.62728344052,46711.131539606526,20808592.730780952]
[null,2017,{"$f":"'6. TNC Assumptions'!F44*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F20","v":3141168.6992711751},{"$f":"'6. TNC Assumptions'!H44*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G20","v":11474602.857248457},{"$f":"'6. TNC Assumptions'!J44*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J20","v":1121546.2945911998},{"$f":"'6. TNC Assumptions'!L44*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L20","v":590953.90946389956},{"$f":"'6. TNC Assumptions'!N44*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N20","v":4322915.0153171644},{"$f":"'6. TNC Assumptions'!P44*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P20","v":264667.14628147008},{"$f":"'6. TNC Assumptions'!R44*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R20","v":47964.280608408852},20963818.20278177,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,null,264667.14628147014,47964.280608408852,20963818.20278177]
[null,2018,{"$f":"'6. TNC Assumptions'!F45*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F21","v":3162185.5795736215},{"$f":"'6. TNC Assumptions'!H45*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G21","v":11464313.039225994},{"$f":"'6. TNC Assumptions'!J45*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J21","v":1120541.5030804696},{"$f":"'6. TNC Assumptions'!L45*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L21","v":590423.34684457979},{"$f":"'6. TNC Assumptions'!N45*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N21","v":4351837.7554789279},{"$f":"'6. TNC Assumptions'!P45*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P21","v":266436.08646985673},{"$f":"'6. TNC Assumptions'!R45*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R21","v":48285.972631268734},21004023.283304717,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,null,266436.08646985673,48285.972631268734,21004023.283304714]
[null,2020,{"$f":"'6. TNC Assumptions'!F46*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F22","v":3204500.578978424},{"$f":"'6. TNC Assumptions'!H46*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G22","v":11443751.857912136},{"$f":"'6. TNC Assumptions'!J46*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J22","v":1118533.7204411861},{"$f":"'6. TNC Assumptions'!L46*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L22","v":589363.17429171992},{"$f":"'6. TNC Assumptions'!N46*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N22","v":4410070.254698501},{"$f":"'6. TNC Assumptions'!P46*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P22","v":269997.61276894459},{"$f":"'6. TNC Assumptions'!R46*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R22","v":48933.671794666036},21085150.870885581,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,null,269997.61276894459,48933.671794666036,21085150.870885581]
[null,2025,{"$f":"'6. TNC Assumptions'!F47*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F23","v":3311703.6800298519},{"$f":"'6. TNC Assumptions'!H47*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G23","v":11392441.095536705},{"$f":"'6. TNC Assumptions'!J47*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J23","v":1116529.5353403387},{"$f":"'6. TNC Assumptions'!L47*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L23","v":586717.50206182874},{"$f":"'6. TNC Assumptions'!N47*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N23","v":4557599.5441013947},{"$f":"'6. TNC Assumptions'!P47*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P23","v":279020.44833251531},{"$f":"'6. TNC Assumptions'!R47*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R23","v":50574.639997035789},21294586.445399668,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,null,279020.44833251531,50574.639997035789,21294586.445399668]
[null,2030,{"$f":"'6. TNC Assumptions'!F48*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F24","v":3422493.1448817533},{"$f":"'6. TNC Assumptions'!H48*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G24","v":11341360.397074599},{"$f":"'6. TNC Assumptions'!J48*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J24","v":1114528.9413318697},{"$f":"'6. TNC Assumptions'!L48*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L24","v":584083.70634858008},{"$f":"'6. TNC Assumptions'!N48*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N24","v":4710064.1043672711},{"$f":"'6. TNC Assumptions'!P48*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P24","v":288344.81086431484},{"$f":"'6. TNC Assumptions'!R48*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R24","v":52270.637314173138},21513145.74218256,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,null,288344.8108643149,52270.637314173138,21513145.74218256]
[null,2035,{"$f":"'6. TNC Assumptions'!F49*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F25","v":3536988.9514562506},{"$f":"'6. TNC Assumptions'!H49*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G25","v":11290508.730979964},{"$f":"'6. TNC Assumptions'!J49*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J25","v":1112531.9319812714},{"$f":"'6. TNC Assumptions'!L49*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L25","v":581461.7338378689},{"$f":"'6. TNC Assumptions'!N49*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N25","v":4867629.0342273023},{"$f":"'6. TNC Assumptions'!P49*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P25","v":297980.77685436991},{"$f":"'6. TNC Assumptions'!R49*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R25","v":54023.509122160169},21741124.668459184,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,null,297980.77685436996,54023.509122160169,21741124.668459184]
[null,2040,{"$f":"'6. TNC Assumptions'!F50*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F26","v":3655315.0914070909},{"$f":"'6. TNC Assumptions'!H50*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G26","v":11239885.070332123},{"$f":"'6. TNC Assumptions'!J50*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J26","v":1110538.5008655654},{"$f":"'6. TNC Assumptions'!L50*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L26","v":578851.53145491879},{"$f":"'6. TNC Assumptions'!N50*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N26","v":5030464.9554309072},{"$f":"'6. TNC Assumptions'!P50*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P26","v":307938.75953091634},{"$f":"'6. TNC Assumptions'!R50*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R26","v":55835.16268091806},21978829.071702439,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,null,307938.7595309164,55835.16268091806,21978829.071702436]
[null,2045,{"$f":"'6. TNC Assumptions'!F51*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F27","v":3777599.7043946935},{"$f":"'6. TNC Assumptions'!H51*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G27","v":11189488.392814845},{"$f":"'6. TNC Assumptions'!J51*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J27","v":1108548.641573282},{"$f":"'6. TNC Assumptions'!L51*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L27","v":576253.04636320821},{"$f":"'6. TNC Assumptions'!N51*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N27","v":5198748.1975062909},{"$f":"'6. TNC Assumptions'!P51*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P27","v":318229.5201135854},{"$f":"'6. TNC Assumptions'!R51*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R27","v":57707.569209453213},22226575.071975358,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,null,318229.52011358546,57707.569209453213,22226575.071975354]
[null,2050,{"$f":"'6. TNC Assumptions'!F52*'5. TNC Parameters'!$F$9*'5. TNC Parameters'!F28","v":3903975.2168532279},{"$f":"'6. TNC Assumptions'!H52*'5. TNC Parameters'!$H$9*'5. TNC Parameters'!G28","v":11139317.680695688},{"$f":"'6. TNC Assumptions'!J52*'5. TNC Parameters'!$J$9*'5. TNC Parameters'!J28","v":1106562.3477044397},{"$f":"'6. TNC Assumptions'!L52*'5. TNC Parameters'!$L$9*'5. TNC Parameters'!L28","v":573666.22596340021},{"$f":"'6. TNC Assumptions'!N52*'5. TNC Parameters'!$N$9*'5. TNC Parameters'!N28","v":5372660.9887017487},{"$f":"'6. TNC Assumptions'!P52*'5. TNC Parameters'!$P$9*'5. TNC Parameters'!P28","v":328864.1794426518},{"$f":"'6. TNC Assumptions'!R52*'5. TNC Parameters'!$R$9*'5. TNC Parameters'!R28","v":59642.766030695777},22484689.405391853,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,null,328864.1794426518,59642.766030695777,22484689.405391853]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C54*D54*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8533159.1324000005},{"$f":"(E54*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":67046.250326000008},null,null,2006,1215619,25.07,{"$f":"(J54*K54*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8533159.1324000005},{"$f":"(L54*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":67046.250326000008}]
[null,2007,1217341,27.32,{"$f":"(C55*D55*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9312171.7135999985},{"$f":"(E55*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73167.063463999992},null,null,2007,1217341,27.32,{"$f":"(J55*K55*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9312171.7135999985},{"$f":"(L55*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73167.063463999992}]
[null,2008,1230995,25.16,{"$f":"(C56*D56*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8672113.5759999994},{"$f":"(E56*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":68138.035239999997},null,null,2008,1230995,25.16,{"$f":"(J56*K56*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8672113.5759999994},{"$f":"(L56*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":68138.035239999997}]
[null,2009,1237283,26.56,{"$f":"(C57*D57*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9201426.214399999},{"$f":"(E57*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72296.920255999998},null,null,2009,1237283,26.56,{"$f":"(J57*K57*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9201426.214399999},{"$f":"(L57*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72296.920255999998}]
[null,2010,1243084,26.56,{"$f":"(C58*D58*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9244567.0911999997},{"$f":"(E58*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72635.884288000001},null,null,2010,1243084,26.56,{"$f":"(J58*K58*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9244567.0911999997},{"$f":"(L58*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72635.884288000001}]
[null,2011,1211970,26.81,{"$f":"(C59*D59*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9098016.3959999997},{"$f":"(E59*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":71484.414539999998},null,null,2011,1211970,26.81,{"$f":"(J59*K59*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9098016.3959999997},{"$f":"(L59*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":71484.414539999998}]
[null,2012,1214987,27.05,{"$f":"(C60*D60*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9202311.5379999988},{"$f":"(E60*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72303.876369999984},null,null,2012,1214987,27.05,{"$f":"(J60*K60*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9202311.5379999988},{"$f":"(L60*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72303.876369999984}]
[null,2013,1217341,27.32,{"$f":"(C61*D61*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9312171.7135999985},{"$f":"(E61*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73167.063463999992},null,null,2013,1217341,27.32,{"$f":"(J61*K61*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9312171.7135999985},{"$f":"(L61*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73167.063463999992}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C62*D62*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9331970.4083199985},{"$f":"(E62*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73322.624636799985},null,null,2015,1219929.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J62*K62*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9331970.4083199985},{"$f":"(L62*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73322.624636799985}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C63*D63*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9337051.2726399992},{"$f":"(E63*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73362.54571359999},null,null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J63*K63*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9337051.2726399992},{"$f":"(L63*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73362.54571359999}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C64*D64*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9342132.1369599961},{"$f":"(E64*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73402.466790399965},null,null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J64*K64*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9342132.1369599961},{"$f":"(L64*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73402.466790399965}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C65*D65*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9347213.0012799967},{"$f":"(E65*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73442.38786719997},null,null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J65*K65*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!AI85","v":9347213.0012799967},{"$f":"(L65*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73442.38786719997}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C66*D66*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9346706.5977600012},{"$f":"(E66*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73438.408982400011},null,null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J66*K66*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9346706.5977600012},{"$f":"(L66*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73438.408982400011}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C67*D67*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9303376.2035199981},{"$f":"(E67*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":73097.955884799987},null,null,2025,1216191.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J67*K67*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9303376.2035199981},{"$f":"(L67*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":73097.955884799987}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C68*D68*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":9198469.5891199987},{"$f":"(E68*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":72273.689628799984},null,null,2030,1202477.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J68*K68*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":9198469.5891199987},{"$f":"(L68*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":72273.689628799984}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C69*D69*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8981242.3679999989},{"$f":"(E69*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":70566.904319999987},null,null,2035,1174080,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J69*K69*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8981242.3679999989},{"$f":"(L69*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":70566.904319999987}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C70*D70*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8647251.6524800006},{"$f":"(E70*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":67942.691555200014},null,null,2040,1130418.8,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J70*K70*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8647251.6524800006},{"$f":"(L70*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":67942.691555200014}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C71*D71*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":8262824.064319999},{"$f":"(E71*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":64922.189076799987},null,null,2045,1080164.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J71*K71*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":8262824.064319999},{"$f":"(L71*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":64922.189076799987}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!E92","v":27.32},{"$f":"(C72*D72*'5. TNC Parameters'!D86*'5. TNC Parameters'!F86*'5. TNC Parameters'!H86)-'5. TNC Parameters'!J86","v":7837445.1075200001},{"$f":"(E72*'5. TNC Parameters'!L86*'5. TNC Parameters'!P86)-'5. TNC Parameters'!N86","v":61579.925844800004},null,null,2050,1024556.2,{"$f":"'5. TNC Parameters'!E107","v":27.32},{"$f":"(J72*K72*'5. TNC Parameters'!D100*'5. TNC Parameters'!F100*'5. TNC Parameters'!H100)-'5. TNC Parameters'!J100","v":7837445.1075200001},{"$f":"(L72*'5. TNC Parameters'!L100*'5. TNC Parameters'!P100)-'5. TNC Parameters'!N100","v":61579.925844800004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoMBAU)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C108*D108*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E108*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2007,1217341,27.32,{"$f":"(C109*D109*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E109*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2008,1230995,25.16,{"$f":"(C110*D110*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E110*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2009,1237283,26.56,{"$f":"(C111*D111*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E111*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2010,1243084,26.56,{"$f":"(C112*D112*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E112*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2011,1211970,26.81,{"$f":"(C113*D113*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E113*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2012,1214987,27.05,{"$f":"(C114*D114*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E114*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2013,1217341,27.32,{"$f":"(C115*D115*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E115*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C116*D116*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E116*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C117*D117*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E117*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C118*D118*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E118*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C119*D119*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E119*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C120*D120*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E120*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C121*D121*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E121*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C122*D122*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E122*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C123*D123*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E123*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C124*D124*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E124*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C125*D125*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E125*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!F116","v":0},{"$f":"(C126*D126*'5. TNC Parameters'!E111*'5. TNC Parameters'!F111*'5. TNC Parameters'!G111)-'5. TNC Parameters'!H111","v":0},{"$f":"(E126*'5. TNC Parameters'!I111*'5. TNC Parameters'!K111)-'5. TNC Parameters'!J111","v":0}]
[]
[]
[null,"This section calculates N2O emissions from protein in effluents (DoM Scenario 1)"]
[null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr"]
[]
[null,2006,1215619,25.07,{"$f":"(C132*D132*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8533159.1324000005},{"$f":"(E132*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":67046.250326000008}]
[null,2007,1217341,27.32,{"$f":"(C133*D133*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9312171.7135999985},{"$f":"(E133*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73167.063463999992}]
[null,2008,1230995,25.16,{"$f":"(C134*D134*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8672113.5759999994},{"$f":"(E134*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":68138.035239999997}]
[null,2009,1237283,26.56,{"$f":"(C135*D135*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9201426.214399999},{"$f":"(E135*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72296.920255999998}]
[null,2010,1243084,26.56,{"$f":"(C136*D136*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9244567.0911999997},{"$f":"(E136*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72635.884288000001}]
[null,2011,1211970,26.81,{"$f":"(C137*D137*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9098016.3959999997},{"$f":"(E137*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":71484.414539999998}]
[null,2012,1214987,27.05,{"$f":"(C138*D138*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9202311.5379999988},{"$f":"(E138*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72303.876369999984}]
[null,2013,1217341,27.32,{"$f":"(C139*D139*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9312171.7135999985},{"$f":"(E139*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73167.063463999992}]
[null,2015,1219929.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C140*D140*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9331970.4083199985},{"$f":"(E140*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73322.624636799985}]
[null,2016,1220593.3999999999,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C141*D141*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9337051.2726399992},{"$f":"(E141*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73362.54571359999}]
[null,2017,1221257.5999999999,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C142*D142*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9342132.1369599961},{"$f":"(E142*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73402.466790399965}]
[null,2018,1221921.7999999998,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C143*D143*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI141","v":9347213.0012799967},{"$f":"(E143*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73442.38786719997}]
[null,2020,1221855.6000000001,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C144*D144*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9346706.5977600012},{"$f":"(E144*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73438.408982400011}]
[null,2025,1216191.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C145*D145*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9303376.2035199981},{"$f":"(E145*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":73097.955884799987}]
[null,2030,1202477.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C146*D146*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":9198469.5891199987},{"$f":"(E146*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":72273.689628799984}]
[null,2035,1174080,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C147*D147*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8981242.3679999989},{"$f":"(E147*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":70566.904319999987}]
[null,2040,1130418.8,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C148*D148*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8647251.6524800006},{"$f":"(E148*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":67942.691555200014}]
[null,2045,1080164.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C149*D149*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":8262824.064319999},{"$f":"(E149*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":64922.189076799987}]
[null,2050,1024556.2,{"$f":"'5. TNC Parameters'!AG177","v":27.32},{"$f":"(C150*D150*'5. TNC Parameters'!AF171*'5. TNC Parameters'!AG171*'5. TNC Parameters'!AH171)-'5. TNC Parameters'!AI171","v":7837445.1075200001},{"$f":"(E150*'5. TNC Parameters'!AJ171*'5. TNC Parameters'!AL171)-'5. TNC Parameters'!AK171","v":61579.925844800004}]

{"sheet":"DRAFT_UD1_Parameters ","index":33,"n_rows":109,"n_cols":37,"rows_kept":109,"cut":false,"hidden":true,"merged":[[10,33,11,33],[10,34,11,34],[6,0,7,0],[10,13,10,20],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[34,35,35,35],[34,36,35,36],[10,35,11,35],[10,36,11,36],[11,2,11,5],[34,13,34,20],[34,23,35,23],[34,24,35,24],[34,25,35,25],[34,26,35,26],[34,27,35,27],[34,30,35,30],[10,27,11,27],[10,30,11,30],[10,31,11,31],[10,32,11,32],[64,33,65,33],[64,34,65,34],[35,3,35,6],[64,13,64,20],[64,23,65,23],[64,24,65,24],[64,25,65,25],[64,26,65,26],[34,31,35,31],[34,32,35,32],[34,33,35,33],[34,34,35,34],[88,35,89,35],[88,36,89,36],[64,35,65,35],[64,36,65,36],[65,2,65,5],[88,13,88,20],[88,23,89,23],[88,24,89,24],[88,25,89,25],[88,26,89,26],[88,27,89,27],[88,30,89,30],[64,27,65,27],[64,30,65,30],[64,31,65,31],[64,32,65,32],[89,3,89,6],[88,31,89,31],[88,32,89,32],[88,33,89,33],[88,34,89,34]]}
["This page contain values used for the Liquid Wastes Toolkit for key parameters.  Parameters are values that do not change in time; the latter are in 'LW-User Assumptions'."]
["The TNC values have been used as default in this Toolkit.  The Chair of the Waste:Liquid Waste Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[]
["A TNC DEFAULTS"]
[null,null,"Emission factors, kgCH4/kgBOD","Anaerobic digester for sludge","Septic System","Latrine","Centralized Aerobic Treatment"]
["USER DEFINED FAR BELOW",null,"kgCH4/kgBOD",0.6,0.6,0.6,0.6]
[null,null,"MCF",0.8,0.5,0.1,0]
[null,null,"EF, kgCH4/kgBOD",{"$f":"D7*D8","v":0.48},{"$f":"E7*E8","v":0.3},{"$f":"F7*F8","v":0.06},{"$f":"G7*G8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N13:T13)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y13*Z13*AE13*AF13*AG13)-AH13","v":8533159.1324000005},{"$f":"(AA13*AI13*AK13)-AJ13","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N14:T14)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y14*Z14*AE13*AF13*AG13)-AH13","v":9312171.7135999985},{"$f":"(AA14*AI13*AK13)-AJ13","v":73167.063463999992}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,{"$f":"SUM(N15:T15)","v":21152022.782499999},null,null,2008,1230995,25.16,{"$f":"(Y15*Z15*AE13*AF13*AG13)-AH13","v":8672113.5759999994},{"$f":"(AA15*AI13*AK13)-AJ13","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,{"$f":"SUM(N16:T16)","v":25341851.732500006},null,null,2009,1237283,26.56,{"$f":"(Y16*Z16*AE13*AF13*AG13)-AH13","v":9201426.214399999},{"$f":"(AA16*AI13*AK13)-AJ13","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z13:Z20)","v":26.481249999999999}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y17*Z17*AE13*AF13*AG13)-AH13","v":9244567.0911999997},{"$f":"(AA17*AI13*AK13)-AJ13","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z13:Z20)","v":26.684999999999999}]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y18*Z18*AE13*AF13*AG13)-AH13","v":9098016.3959999997},{"$f":"(AA18*AI13*AK13)-AJ13","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z13:Z20)","v":27.32}]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y19*Z19*AE13*AF13*AG13)-AH13","v":9202311.5379999988},{"$f":"(AA19*AI13*AK13)-AJ13","v":72303.876369999984},null,null,"used",{"$f":"AF18","v":27.32}]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y20*Z20*AE13*AF13*AG13)-AH13","v":9312171.7135999985},{"$f":"(AA20*AI13*AK13)-AJ13","v":73167.063463999992}]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF18","v":27.32},{"$f":"(Y21*Z21*AE13*AF13*AG13)-AH13","v":9331970.4083199985},{"$f":"(AA21*AI13*AK13)-AJ13","v":73322.624636799985}]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF18","v":27.32},{"$f":"(Y22*Z22*AE13*AF13*AG13)-AH13","v":9337051.2726399992},{"$f":"(AA22*AI13*AK13)-AJ13","v":73362.54571359999}]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF18","v":27.32},{"$f":"(Y23*Z23*AE13*AF13*AG13)-AH13","v":9342132.1369599961},{"$f":"(AA23*AI13*AK13)-AJ13","v":73402.466790399965}]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF18","v":27.32},{"$f":"(Y24*Z24*AE13*AF13*AG13)-AH13","v":9347213.0012799967},{"$f":"(AA24*AI13*AK13)-AJ13","v":73442.38786719997}]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF18","v":27.32},{"$f":"(Y25*Z25*AE13*AF13*AG13)-AH13","v":9346706.5977600012},{"$f":"(AA25*AI13*AK13)-AJ13","v":73438.408982400011}]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF18","v":27.32},{"$f":"(Y26*Z26*AE13*AF13*AG13)-AH13","v":9303376.2035199981},{"$f":"(AA26*AI13*AK13)-AJ13","v":73097.955884799987}]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF18","v":27.32},{"$f":"(Y27*Z27*AE13*AF13*AG13)-AH13","v":9198469.5891199987},{"$f":"(AA27*AI13*AK13)-AJ13","v":72273.689628799984}]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF18","v":27.32},{"$f":"(Y28*Z28*AE13*AF13*AG13)-AH13","v":8981242.3679999989},{"$f":"(AA28*AI13*AK13)-AJ13","v":70566.904319999987}]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF18","v":27.32},{"$f":"(Y29*Z29*AE13*AF13*AG13)-AH13","v":8647251.6524800006},{"$f":"(AA29*AI13*AK13)-AJ13","v":67942.691555200014}]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF18","v":27.32},{"$f":"(Y30*Z30*AE13*AF13*AG13)-AH13","v":8262824.064319999},{"$f":"(AA30*AI13*AK13)-AJ13","v":64922.189076799987}]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF18","v":27.32},{"$f":"(Y31*Z31*AE13*AF13*AG13)-AH13","v":7837445.1075200001},{"$f":"(AA31*AI13*AK13)-AJ13","v":61579.925844800004}]
[]
[]
[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 calculates N2O emissions from protein in effluents (DoM Scenario 1)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N37:T37)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y37*Z37*AE37*AF37*AG37)-AH37","v":8533159.1324000005},{"$f":"(AA37*AI37*AK37)-AJ37","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N38:T38)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y38*Z38*AE37*AF37*AG37)-AH37","v":9312171.7135999985},{"$f":"(AA38*AI37*AK37)-AJ37","v":73167.063463999992}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,21152022.782499999,null,null,2008,1230995,25.16,{"$f":"(Y39*Z39*AE37*AF37*AG37)-AH37","v":8672113.5759999994},{"$f":"(AA39*AI37*AK37)-AJ37","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,25341851.732500006,null,null,2009,1237283,26.56,{"$f":"(Y40*Z40*AE37*AF37*AG37)-AH37","v":9201426.214399999},{"$f":"(AA40*AI37*AK37)-AJ37","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z37:Z44)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y41*Z41*AE37*AF37*AG37)-AH37","v":9244567.0911999997},{"$f":"(AA41*AI37*AK37)-AJ37","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z37:Z44)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y42*Z42*AE37*AF37*AG37)-AH37","v":9098016.3959999997},{"$f":"(AA42*AI37*AK37)-AJ37","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z37:Z44)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y43*Z43*AE37*AF37*AG37)-AH37","v":9202311.5379999988},{"$f":"(AA43*AI37*AK37)-AJ37","v":72303.876369999984},null,null,"used",{"$f":"AF42","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y44*Z44*AE37*AF37*AG37)-AH37","v":9312171.7135999985},{"$f":"(AA44*AI37*AK37)-AJ37","v":73167.063463999992}]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF43","v":27.32},{"$f":"(Y45*Z45*AE37*AF37*AG37)-AH37","v":9331970.4083199985},{"$f":"(AA45*AI37*AK37)-AJ37","v":73322.624636799985}]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF43","v":27.32},{"$f":"(Y46*Z46*AE37*AF37*AG37)-AH37","v":9337051.2726399992},{"$f":"(AA46*AI37*AK37)-AJ37","v":73362.54571359999}]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF43","v":27.32},{"$f":"(Y47*Z47*AE37*AF37*AG37)-AH37","v":9342132.1369599961},{"$f":"(AA47*AI37*AK37)-AJ37","v":73402.466790399965}]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF43","v":27.32},{"$f":"(Y48*Z48*AE37*AF37*AG37)-AH7","v":9347213.0012799967},{"$f":"(AA48*AI37*AK37)-AJ37","v":73442.38786719997}]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF43","v":27.32},{"$f":"(Y49*Z49*AE37*AF37*AG37)-AH37","v":9346706.5977600012},{"$f":"(AA49*AI37*AK37)-AJ37","v":73438.408982400011}]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF43","v":27.32},{"$f":"(Y50*Z50*AE37*AF37*AG37)-AH37","v":9303376.2035199981},{"$f":"(AA50*AI37*AK37)-AJ37","v":73097.955884799987}]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF43","v":27.32},{"$f":"(Y51*Z51*AE37*AF37*AG37)-AH37","v":9198469.5891199987},{"$f":"(AA51*AI37*AK37)-AJ37","v":72273.689628799984}]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF43","v":27.32},{"$f":"(Y52*Z52*AE37*AF37*AG37)-AH37","v":8981242.3679999989},{"$f":"(AA52*AI37*AK37)-AJ37","v":70566.904319999987}]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF43","v":27.32},{"$f":"(Y53*Z53*AE37*AF37*AG37)-AH37","v":8647251.6524800006},{"$f":"(AA53*AI37*AK37)-AJ37","v":67942.691555200014}]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF43","v":27.32},{"$f":"(Y54*Z54*AE37*AF37*AG37)-AH37","v":8262824.064319999},{"$f":"(AA54*AI37*AK37)-AJ37","v":64922.189076799987}]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF43","v":27.32},{"$f":"(Y55*Z55*AE37*AF37*AG37)-AH37","v":7837445.1075200001},{"$f":"(AA55*AI37*AK37)-AJ37","v":61579.925844800004}]
[]
[]
[]
[]
[null,null,"Emission factors, kgCH4/kgBOD","Anaerobic digester for sludge","Septic System","Latrine","Centralized Aerobic Treatment"]
[null,null,"kgCH4/kgBOD",0.6,0.6,0.6,0.6]
[null,null,"MCF",0.8,0.5,0.1,0]
[null,null,"EF, kgCH4/kgBOD",{"$f":"D61*D62","v":0.48},{"$f":"E61*E62","v":0.3},{"$f":"F61*F62","v":0.06},{"$f":"G61*G62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N67:T67)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y67*Z67*AE67*AF67*AG67)-AH67","v":8533159.1324000005},{"$f":"(AA67*AI67*AK67)-AJ67","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N68:T68)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y68*Z68*AE67*AF67*AG67)-AH67","v":9312171.7135999985},{"$f":"(AA68*AI67*AK67)-AJ67","v":73167.063463999992}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,{"$f":"SUM(N69:T69)","v":21152022.782499999},null,null,2008,1230995,25.16,{"$f":"(Y69*Z69*AE67*AF67*AG67)-AH67","v":8672113.5759999994},{"$f":"(AA69*AI67*AK67)-AJ67","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,{"$f":"SUM(N70:T70)","v":25341851.732500006},null,null,2009,1237283,26.56,{"$f":"(Y70*Z70*AE67*AF67*AG67)-AH67","v":9201426.214399999},{"$f":"(AA70*AI67*AK67)-AJ67","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z67:Z74)","v":26.481249999999999}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y71*Z71*AE67*AF67*AG67)-AH67","v":9244567.0911999997},{"$f":"(AA71*AI67*AK67)-AJ67","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z67:Z74)","v":26.684999999999999}]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y72*Z72*AE67*AF67*AG67)-AH67","v":9098016.3959999997},{"$f":"(AA72*AI67*AK67)-AJ67","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z67:Z74)","v":27.32}]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y73*Z73*AE67*AF67*AG67)-AH67","v":9202311.5379999988},{"$f":"(AA73*AI67*AK67)-AJ67","v":72303.876369999984},null,null,"used",{"$f":"AF72","v":27.32}]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y74*Z74*AE67*AF67*AG67)-AH67","v":9312171.7135999985},{"$f":"(AA74*AI67*AK67)-AJ67","v":73167.063463999992}]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF72","v":27.32},{"$f":"(Y75*Z75*AE67*AF67*AG67)-AH67","v":9331970.4083199985},{"$f":"(AA75*AI67*AK67)-AJ67","v":73322.624636799985}]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF72","v":27.32},{"$f":"(Y76*Z76*AE67*AF67*AG67)-AH67","v":9337051.2726399992},{"$f":"(AA76*AI67*AK67)-AJ67","v":73362.54571359999}]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF72","v":27.32},{"$f":"(Y77*Z77*AE67*AF67*AG67)-AH67","v":9342132.1369599961},{"$f":"(AA77*AI67*AK67)-AJ67","v":73402.466790399965}]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF72","v":27.32},{"$f":"(Y78*Z78*AE67*AF67*AG67)-AH67","v":9347213.0012799967},{"$f":"(AA78*AI67*AK67)-AJ67","v":73442.38786719997}]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF72","v":27.32},{"$f":"(Y79*Z79*AE67*AF67*AG67)-AH67","v":9346706.5977600012},{"$f":"(AA79*AI67*AK67)-AJ67","v":73438.408982400011}]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF72","v":27.32},{"$f":"(Y80*Z80*AE67*AF67*AG67)-AH67","v":9303376.2035199981},{"$f":"(AA80*AI67*AK67)-AJ67","v":73097.955884799987}]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF72","v":27.32},{"$f":"(Y81*Z81*AE67*AF67*AG67)-AH67","v":9198469.5891199987},{"$f":"(AA81*AI67*AK67)-AJ67","v":72273.689628799984}]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF72","v":27.32},{"$f":"(Y82*Z82*AE67*AF67*AG67)-AH67","v":8981242.3679999989},{"$f":"(AA82*AI67*AK67)-AJ67","v":70566.904319999987}]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF72","v":27.32},{"$f":"(Y83*Z83*AE67*AF67*AG67)-AH67","v":8647251.6524800006},{"$f":"(AA83*AI67*AK67)-AJ67","v":67942.691555200014}]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF72","v":27.32},{"$f":"(Y84*Z84*AE67*AF67*AG67)-AH67","v":8262824.064319999},{"$f":"(AA84*AI67*AK67)-AJ67","v":64922.189076799987}]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF72","v":27.32},{"$f":"(Y85*Z85*AE67*AF67*AG67)-AH67","v":7837445.1075200001},{"$f":"(AA85*AI67*AK67)-AJ67","v":61579.925844800004}]
[]
[]
[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 calculates N2O emissions from protein in effluents (DoM Scenario 1)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N91:T91)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y91*Z91*AE91*AF91*AG91)-AH91","v":8533159.1324000005},{"$f":"(AA91*AI91*AK91)-AJ91","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N92:T92)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y92*Z92*AE91*AF91*AG91)-AH91","v":9312171.7135999985},{"$f":"(AA92*AI91*AK91)-AJ91","v":73167.063463999992}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,21152022.782499999,null,null,2008,1230995,25.16,{"$f":"(Y93*Z93*AE91*AF91*AG91)-AH91","v":8672113.5759999994},{"$f":"(AA93*AI91*AK91)-AJ91","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,25341851.732500006,null,null,2009,1237283,26.56,{"$f":"(Y94*Z94*AE91*AF91*AG91)-AH91","v":9201426.214399999},{"$f":"(AA94*AI91*AK91)-AJ91","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z91:Z98)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y95*Z95*AE91*AF91*AG91)-AH91","v":9244567.0911999997},{"$f":"(AA95*AI91*AK91)-AJ91","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z91:Z98)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y96*Z96*AE91*AF91*AG91)-AH91","v":9098016.3959999997},{"$f":"(AA96*AI91*AK91)-AJ91","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z91:Z98)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y97*Z97*AE91*AF91*AG91)-AH91","v":9202311.5379999988},{"$f":"(AA97*AI91*AK91)-AJ91","v":72303.876369999984},null,null,"used",{"$f":"AF96","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y98*Z98*AE91*AF91*AG91)-AH91","v":9312171.7135999985},{"$f":"(AA98*AI91*AK91)-AJ91","v":73167.063463999992}]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF97","v":27.32},{"$f":"(Y99*Z99*AE91*AF91*AG91)-AH91","v":9331970.4083199985},{"$f":"(AA99*AI91*AK91)-AJ91","v":73322.624636799985}]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF97","v":27.32},{"$f":"(Y100*Z100*AE91*AF91*AG91)-AH91","v":9337051.2726399992},{"$f":"(AA100*AI91*AK91)-AJ91","v":73362.54571359999}]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF97","v":27.32},{"$f":"(Y101*Z101*AE91*AF91*AG91)-AH91","v":9342132.1369599961},{"$f":"(AA101*AI91*AK91)-AJ91","v":73402.466790399965}]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF97","v":27.32},{"$f":"(Y102*Z102*AE91*AF91*AG91)-AH61","v":9347213.0012799967},{"$f":"(AA102*AI91*AK91)-AJ91","v":73442.38786719997}]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF97","v":27.32},{"$f":"(Y103*Z103*AE91*AF91*AG91)-AH91","v":9346706.5977600012},{"$f":"(AA103*AI91*AK91)-AJ91","v":73438.408982400011}]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF97","v":27.32},{"$f":"(Y104*Z104*AE91*AF91*AG91)-AH91","v":9303376.2035199981},{"$f":"(AA104*AI91*AK91)-AJ91","v":73097.955884799987}]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF97","v":27.32},{"$f":"(Y105*Z105*AE91*AF91*AG91)-AH91","v":9198469.5891199987},{"$f":"(AA105*AI91*AK91)-AJ91","v":72273.689628799984}]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF97","v":27.32},{"$f":"(Y106*Z106*AE91*AF91*AG91)-AH91","v":8981242.3679999989},{"$f":"(AA106*AI91*AK91)-AJ91","v":70566.904319999987}]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF97","v":27.32},{"$f":"(Y107*Z107*AE91*AF91*AG91)-AH91","v":8647251.6524800006},{"$f":"(AA107*AI91*AK91)-AJ91","v":67942.691555200014}]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF97","v":27.32},{"$f":"(Y108*Z108*AE91*AF91*AG91)-AH91","v":8262824.064319999},{"$f":"(AA108*AI91*AK91)-AJ91","v":64922.189076799987}]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF97","v":27.32},{"$f":"(Y109*Z109*AE91*AF91*AG91)-AH91","v":7837445.1075200001},{"$f":"(AA109*AI91*AK91)-AJ91","v":61579.925844800004}]

{"sheet":"DRAFT UD2_Parameters ","index":34,"n_rows":109,"n_cols":37,"rows_kept":109,"cut":false,"hidden":true,"merged":[[10,33,11,33],[10,34,11,34],[6,0,7,0],[10,13,10,20],[10,23,11,23],[10,24,11,24],[10,25,11,25],[10,26,11,26],[34,35,35,35],[34,36,35,36],[10,35,11,35],[10,36,11,36],[11,2,11,5],[34,13,34,20],[34,23,35,23],[34,24,35,24],[34,25,35,25],[34,26,35,26],[34,27,35,27],[34,30,35,30],[10,27,11,27],[10,30,11,30],[10,31,11,31],[10,32,11,32],[64,33,65,33],[64,34,65,34],[35,3,35,6],[64,13,64,20],[64,23,65,23],[64,24,65,24],[64,25,65,25],[64,26,65,26],[34,31,35,31],[34,32,35,32],[34,33,35,33],[34,34,35,34],[88,35,89,35],[88,36,89,36],[64,35,65,35],[64,36,65,36],[65,2,65,5],[88,13,88,20],[88,23,89,23],[88,24,89,24],[88,25,89,25],[88,26,89,26],[88,27,89,27],[88,30,89,30],[64,27,65,27],[64,30,65,30],[64,31,65,31],[64,32,65,32],[89,3,89,6],[88,31,89,31],[88,32,89,32],[88,33,89,33],[88,34,89,34]]}
["This page contain values used for the Liquid Wastes Toolkit for key parameters.  Parameters are values that do not change in time; the latter are in 'LW-User Assumptions'."]
["The TNC values have been used as default in this Toolkit.  The Chair of the Waste:Liquid Waste Group can change these parameters against a password - provided it is justified and accepted by all parties concerned."]
[]
[]
["A TNC DEFAULTS"]
[null,null,"Emission factors, kgCH4/kgBOD","Anaerobic digester for sludge","Septic System","Latrine","Centralized Aerobic Treatment"]
["USER DEFINED FAR BELOW",null,"kgCH4/kgBOD",0.6,0.6,0.6,0.6]
[null,null,"MCF",0.8,0.5,0.1,0]
[null,null,"EF, kgCH4/kgBOD",{"$f":"D7*D8","v":0.48},{"$f":"E7*E8","v":0.3},{"$f":"F7*F8","v":0.06},{"$f":"G7*G8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N13:T13)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y13*Z13*AE13*AF13*AG13)-AH13","v":8533159.1324000005},{"$f":"(AA13*AI13*AK13)-AJ13","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N14:T14)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y14*Z14*AE13*AF13*AG13)-AH13","v":9312171.7135999985},{"$f":"(AA14*AI13*AK13)-AJ13","v":73167.063463999992}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,{"$f":"SUM(N15:T15)","v":21152022.782499999},null,null,2008,1230995,25.16,{"$f":"(Y15*Z15*AE13*AF13*AG13)-AH13","v":8672113.5759999994},{"$f":"(AA15*AI13*AK13)-AJ13","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,{"$f":"SUM(N16:T16)","v":25341851.732500006},null,null,2009,1237283,26.56,{"$f":"(Y16*Z16*AE13*AF13*AG13)-AH13","v":9201426.214399999},{"$f":"(AA16*AI13*AK13)-AJ13","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z13:Z20)","v":26.481249999999999}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y17*Z17*AE13*AF13*AG13)-AH13","v":9244567.0911999997},{"$f":"(AA17*AI13*AK13)-AJ13","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z13:Z20)","v":26.684999999999999}]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y18*Z18*AE13*AF13*AG13)-AH13","v":9098016.3959999997},{"$f":"(AA18*AI13*AK13)-AJ13","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z13:Z20)","v":27.32}]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y19*Z19*AE13*AF13*AG13)-AH13","v":9202311.5379999988},{"$f":"(AA19*AI13*AK13)-AJ13","v":72303.876369999984},null,null,"used",{"$f":"AF18","v":27.32}]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y20*Z20*AE13*AF13*AG13)-AH13","v":9312171.7135999985},{"$f":"(AA20*AI13*AK13)-AJ13","v":73167.063463999992}]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF18","v":27.32},{"$f":"(Y21*Z21*AE13*AF13*AG13)-AH13","v":9331970.4083199985},{"$f":"(AA21*AI13*AK13)-AJ13","v":73322.624636799985}]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF18","v":27.32},{"$f":"(Y22*Z22*AE13*AF13*AG13)-AH13","v":9337051.2726399992},{"$f":"(AA22*AI13*AK13)-AJ13","v":73362.54571359999}]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF18","v":27.32},{"$f":"(Y23*Z23*AE13*AF13*AG13)-AH13","v":9342132.1369599961},{"$f":"(AA23*AI13*AK13)-AJ13","v":73402.466790399965}]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF18","v":27.32},{"$f":"(Y24*Z24*AE13*AF13*AG13)-AH13","v":9347213.0012799967},{"$f":"(AA24*AI13*AK13)-AJ13","v":73442.38786719997}]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF18","v":27.32},{"$f":"(Y25*Z25*AE13*AF13*AG13)-AH13","v":9346706.5977600012},{"$f":"(AA25*AI13*AK13)-AJ13","v":73438.408982400011}]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF18","v":27.32},{"$f":"(Y26*Z26*AE13*AF13*AG13)-AH13","v":9303376.2035199981},{"$f":"(AA26*AI13*AK13)-AJ13","v":73097.955884799987}]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF18","v":27.32},{"$f":"(Y27*Z27*AE13*AF13*AG13)-AH13","v":9198469.5891199987},{"$f":"(AA27*AI13*AK13)-AJ13","v":72273.689628799984}]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF18","v":27.32},{"$f":"(Y28*Z28*AE13*AF13*AG13)-AH13","v":8981242.3679999989},{"$f":"(AA28*AI13*AK13)-AJ13","v":70566.904319999987}]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF18","v":27.32},{"$f":"(Y29*Z29*AE13*AF13*AG13)-AH13","v":8647251.6524800006},{"$f":"(AA29*AI13*AK13)-AJ13","v":67942.691555200014}]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF18","v":27.32},{"$f":"(Y30*Z30*AE13*AF13*AG13)-AH13","v":8262824.064319999},{"$f":"(AA30*AI13*AK13)-AJ13","v":64922.189076799987}]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF18","v":27.32},{"$f":"(Y31*Z31*AE13*AF13*AG13)-AH13","v":7837445.1075200001},{"$f":"(AA31*AI13*AK13)-AJ13","v":61579.925844800004}]
[]
[]
[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 calculates N2O emissions from protein in effluents (DoM Scenario 1)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N37:T37)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y37*Z37*AE37*AF37*AG37)-AH37","v":8533159.1324000005},{"$f":"(AA37*AI37*AK37)-AJ37","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N38:T38)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y38*Z38*AE37*AF37*AG37)-AH37","v":9312171.7135999985},{"$f":"(AA38*AI37*AK37)-AJ37","v":73167.063463999992}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,21152022.782499999,null,null,2008,1230995,25.16,{"$f":"(Y39*Z39*AE37*AF37*AG37)-AH37","v":8672113.5759999994},{"$f":"(AA39*AI37*AK37)-AJ37","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,25341851.732500006,null,null,2009,1237283,26.56,{"$f":"(Y40*Z40*AE37*AF37*AG37)-AH37","v":9201426.214399999},{"$f":"(AA40*AI37*AK37)-AJ37","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z37:Z44)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y41*Z41*AE37*AF37*AG37)-AH37","v":9244567.0911999997},{"$f":"(AA41*AI37*AK37)-AJ37","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z37:Z44)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y42*Z42*AE37*AF37*AG37)-AH37","v":9098016.3959999997},{"$f":"(AA42*AI37*AK37)-AJ37","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z37:Z44)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y43*Z43*AE37*AF37*AG37)-AH37","v":9202311.5379999988},{"$f":"(AA43*AI37*AK37)-AJ37","v":72303.876369999984},null,null,"used",{"$f":"AF42","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y44*Z44*AE37*AF37*AG37)-AH37","v":9312171.7135999985},{"$f":"(AA44*AI37*AK37)-AJ37","v":73167.063463999992}]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF43","v":27.32},{"$f":"(Y45*Z45*AE37*AF37*AG37)-AH37","v":9331970.4083199985},{"$f":"(AA45*AI37*AK37)-AJ37","v":73322.624636799985}]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF43","v":27.32},{"$f":"(Y46*Z46*AE37*AF37*AG37)-AH37","v":9337051.2726399992},{"$f":"(AA46*AI37*AK37)-AJ37","v":73362.54571359999}]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF43","v":27.32},{"$f":"(Y47*Z47*AE37*AF37*AG37)-AH37","v":9342132.1369599961},{"$f":"(AA47*AI37*AK37)-AJ37","v":73402.466790399965}]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF43","v":27.32},{"$f":"(Y48*Z48*AE37*AF37*AG37)-AH7","v":9347213.0012799967},{"$f":"(AA48*AI37*AK37)-AJ37","v":73442.38786719997}]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF43","v":27.32},{"$f":"(Y49*Z49*AE37*AF37*AG37)-AH37","v":9346706.5977600012},{"$f":"(AA49*AI37*AK37)-AJ37","v":73438.408982400011}]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF43","v":27.32},{"$f":"(Y50*Z50*AE37*AF37*AG37)-AH37","v":9303376.2035199981},{"$f":"(AA50*AI37*AK37)-AJ37","v":73097.955884799987}]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF43","v":27.32},{"$f":"(Y51*Z51*AE37*AF37*AG37)-AH37","v":9198469.5891199987},{"$f":"(AA51*AI37*AK37)-AJ37","v":72273.689628799984}]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF43","v":27.32},{"$f":"(Y52*Z52*AE37*AF37*AG37)-AH37","v":8981242.3679999989},{"$f":"(AA52*AI37*AK37)-AJ37","v":70566.904319999987}]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF43","v":27.32},{"$f":"(Y53*Z53*AE37*AF37*AG37)-AH37","v":8647251.6524800006},{"$f":"(AA53*AI37*AK37)-AJ37","v":67942.691555200014}]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF43","v":27.32},{"$f":"(Y54*Z54*AE37*AF37*AG37)-AH37","v":8262824.064319999},{"$f":"(AA54*AI37*AK37)-AJ37","v":64922.189076799987}]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF43","v":27.32},{"$f":"(Y55*Z55*AE37*AF37*AG37)-AH37","v":7837445.1075200001},{"$f":"(AA55*AI37*AK37)-AJ37","v":61579.925844800004}]
[]
[]
[]
[]
[null,null,"Emission factors, kgCH4/kgBOD","Anaerobic digester for sludge","Septic System","Latrine","Centralized Aerobic Treatment"]
[null,null,"kgCH4/kgBOD",0.6,0.6,0.6,0.6]
[null,null,"MCF",0.8,0.5,0.1,0]
[null,null,"EF, kgCH4/kgBOD",{"$f":"D61*D62","v":0.48},{"$f":"E61*E62","v":0.3},{"$f":"F61*F62","v":0.06},{"$f":"G61*G62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section calculates N2O emissions from protein in effluents (DoMBAU)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMBAU/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year","Tij, utilization fraction (Domestic BAU)",null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,0.02,0.9,0.05,0.03,171397,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N67:T67)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y67*Z67*AE67*AF67*AG67)-AH67","v":8533159.1324000005},{"$f":"(AA67*AI67*AK67)-AJ67","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,0.02,0.9,0.05,0.03,193707,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N68:T68)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y68*Z68*AE67*AF67*AG67)-AH67","v":9312171.7135999985},{"$f":"(AA68*AI67*AK67)-AJ67","v":73167.063463999992}]
[null,2008,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,{"$f":"SUM(N69:T69)","v":21152022.782499999},null,null,2008,1230995,25.16,{"$f":"(Y69*Z69*AE67*AF67*AG67)-AH67","v":8672113.5759999994},{"$f":"(AA69*AI67*AK67)-AJ67","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,{"$f":"SUM(N70:T70)","v":25341851.732500006},null,null,2009,1237283,26.56,{"$f":"(Y70*Z70*AE67*AF67*AG67)-AH67","v":9201426.214399999},{"$f":"(AA70*AI67*AK67)-AJ67","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z67:Z74)","v":26.481249999999999}]
[null,2010,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y71*Z71*AE67*AF67*AG67)-AH67","v":9244567.0911999997},{"$f":"(AA71*AI67*AK67)-AJ67","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z67:Z74)","v":26.684999999999999}]
[null,2011,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y72*Z72*AE67*AF67*AG67)-AH67","v":9098016.3959999997},{"$f":"(AA72*AI67*AK67)-AJ67","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z67:Z74)","v":27.32}]
[null,2012,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y73*Z73*AE67*AF67*AG67)-AH67","v":9202311.5379999988},{"$f":"(AA73*AI67*AK67)-AJ67","v":72303.876369999984},null,null,"used",{"$f":"AF72","v":27.32}]
[null,2013,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y74*Z74*AE67*AF67*AG67)-AH67","v":9312171.7135999985},{"$f":"(AA74*AI67*AK67)-AJ67","v":73167.063463999992}]
[null,2015,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF72","v":27.32},{"$f":"(Y75*Z75*AE67*AF67*AG67)-AH67","v":9331970.4083199985},{"$f":"(AA75*AI67*AK67)-AJ67","v":73322.624636799985}]
[null,2016,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF72","v":27.32},{"$f":"(Y76*Z76*AE67*AF67*AG67)-AH67","v":9337051.2726399992},{"$f":"(AA76*AI67*AK67)-AJ67","v":73362.54571359999}]
[null,2017,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF72","v":27.32},{"$f":"(Y77*Z77*AE67*AF67*AG67)-AH67","v":9342132.1369599961},{"$f":"(AA77*AI67*AK67)-AJ67","v":73402.466790399965}]
[null,2018,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF72","v":27.32},{"$f":"(Y78*Z78*AE67*AF67*AG67)-AH67","v":9347213.0012799967},{"$f":"(AA78*AI67*AK67)-AJ67","v":73442.38786719997}]
[null,2020,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF72","v":27.32},{"$f":"(Y79*Z79*AE67*AF67*AG67)-AH67","v":9346706.5977600012},{"$f":"(AA79*AI67*AK67)-AJ67","v":73438.408982400011}]
[null,2025,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF72","v":27.32},{"$f":"(Y80*Z80*AE67*AF67*AG67)-AH67","v":9303376.2035199981},{"$f":"(AA80*AI67*AK67)-AJ67","v":73097.955884799987}]
[null,2030,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF72","v":27.32},{"$f":"(Y81*Z81*AE67*AF67*AG67)-AH67","v":9198469.5891199987},{"$f":"(AA81*AI67*AK67)-AJ67","v":72273.689628799984}]
[null,2035,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF72","v":27.32},{"$f":"(Y82*Z82*AE67*AF67*AG67)-AH67","v":8981242.3679999989},{"$f":"(AA82*AI67*AK67)-AJ67","v":70566.904319999987}]
[null,2040,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF72","v":27.32},{"$f":"(Y83*Z83*AE67*AF67*AG67)-AH67","v":8647251.6524800006},{"$f":"(AA83*AI67*AK67)-AJ67","v":67942.691555200014}]
[null,2045,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF72","v":27.32},{"$f":"(Y84*Z84*AE67*AF67*AG67)-AH67","v":8262824.064319999},{"$f":"(AA84*AI67*AK67)-AJ67","v":64922.189076799987}]
[null,2050,0.01,0.9,0.01,0.01,7144734,535,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF72","v":27.32},{"$f":"(Y85*Z85*AE67*AF67*AG67)-AH67","v":7837445.1075200001},{"$f":"(AA85*AI67*AK67)-AJ67","v":61579.925844800004}]
[]
[]
[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 calculates N2O emissions from protein in effluents (DoM Scenario 1)",null,null,null,null,null,null,"Constants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kg BOD DoMScenario 1/yr",null,null,null,null,null,null,null,null,null,"Year","Population","Protein (kg/cap/yr)","Total Nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
[null,"Year",null,"Tij, utilization fraction (Domestic Scenario 1)",null,null,null,null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[null,2006,null,0.02,0.9,0.05,0.03,null,171397,null,null,null,2006,1277047.5,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(N91:T91)","v":17895572.75},null,null,2006,1215619,25.07,{"$f":"(Y91*Z91*AE91*AF91*AG91)-AH91","v":8533159.1324000005},{"$f":"(AA91*AI91*AK91)-AJ91","v":67046.250326000008},null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[null,2007,1,0.02,0.9,0.05,0.03,null,193707,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(N92:T92)","v":18556981.755000003},null,null,2007,1217341,27.32,{"$f":"(Y92*Z92*AE91*AF91*AG91)-AH91","v":9312171.7135999985},{"$f":"(AA92*AI91*AK91)-AJ91","v":73167.063463999992}]
[null,2008,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,21152022.782499999,null,null,2008,1230995,25.16,{"$f":"(Y93*Z93*AE91*AF91*AG91)-AH91","v":8672113.5759999994},{"$f":"(AA93*AI91*AK91)-AJ91","v":68138.035239999997},null,null,"Protein intake per capita, kg/cap/yr"]
[null,2009,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,25341851.732500006,null,null,2009,1237283,26.56,{"$f":"(Y94*Z94*AE91*AF91*AG91)-AH91","v":9201426.214399999},{"$f":"(AA94*AI91*AK91)-AJ91","v":72296.920255999998},null,null,"average",{"$f":"AVERAGE(Z91:Z98)","v":26.481249999999999}]
[null,2010,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001,null,null,2010,1243084,26.56,{"$f":"(Y95*Z95*AE91*AF91*AG91)-AH91","v":9244567.0911999997},{"$f":"(AA95*AI91*AK91)-AJ91","v":72635.884288000001},null,null,"median",{"$f":"MEDIAN(Z91:Z98)","v":26.684999999999999}]
[null,2011,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004,null,null,2011,1211970,26.81,{"$f":"(Y96*Z96*AE91*AF91*AG91)-AH91","v":9098016.3959999997},{"$f":"(AA96*AI91*AK91)-AJ91","v":71484.414539999998},null,null,"highest",{"$f":"MAX(Z91:Z98)","v":27.32}]
[null,2012,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004,null,null,2012,1214987,27.05,{"$f":"(Y97*Z97*AE91*AF91*AG91)-AH91","v":9202311.5379999988},{"$f":"(AA97*AI91*AK91)-AJ91","v":72303.876369999984},null,null,"used",{"$f":"AF96","v":27.32}]
[null,2013,0.93,0.01,0.9,0.01,0.01,null,7144734,535,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125,null,null,2013,1217341,27.32,{"$f":"(Y98*Z98*AE91*AF91*AG91)-AH91","v":9312171.7135999985},{"$f":"(AA98*AI91*AK91)-AJ91","v":73167.063463999992}]
[null,2015,1,0.01,0.73,0.01,0.25,840556.9411764706,8825847.8823529407,535,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234,null,null,2015,1219929.2,{"$f":"AF97","v":27.32},{"$f":"(Y99*Z99*AE91*AF91*AG91)-AH91","v":9331970.4083199985},{"$f":"(AA99*AI91*AK91)-AJ91","v":73322.624636799985}]
[null,2016,1,0.01,0.69669999999999999,0.01,0.2833,null,9666404.8235294111,535,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952,null,null,2016,1220593.3999999999,{"$f":"AF97","v":27.32},{"$f":"(Y100*Z100*AE91*AF91*AG91)-AH91","v":9337051.2726399992},{"$f":"(AA100*AI91*AK91)-AJ91","v":73362.54571359999}]
[null,2017,1,0.01,0.6633,0.01,0.31669999999999998,null,10506961.764705881,535,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177,null,null,2017,1221257.5999999999,{"$f":"AF97","v":27.32},{"$f":"(Y101*Z101*AE91*AF91*AG91)-AH91","v":9342132.1369599961},{"$f":"(AA101*AI91*AK91)-AJ91","v":73402.466790399965}]
[null,2018,1,0.01,0.63,0.01,0.35,null,11347518.705882352,535,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714,null,null,2018,1221921.7999999998,{"$f":"AF97","v":27.32},{"$f":"(Y102*Z102*AE91*AF91*AG91)-AH61","v":9347213.0012799967},{"$f":"(AA102*AI91*AK91)-AJ91","v":73442.38786719997}]
[null,2020,1,0.01,0.56330000000000002,0.01,0.41670000000000001,null,13028632.588235293,535,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581,null,null,2020,1221855.6000000001,{"$f":"AF97","v":27.32},{"$f":"(Y103*Z103*AE91*AF91*AG91)-AH91","v":9346706.5977600012},{"$f":"(AA103*AI91*AK91)-AJ91","v":73438.408982400011}]
[null,2025,1,0.01,0.40670000000000001,0,0.58330000000000004,null,17231417.294117644,535,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668,null,null,2025,1216191.2,{"$f":"AF97","v":27.32},{"$f":"(Y104*Z104*AE91*AF91*AG91)-AH91","v":9303376.2035199981},{"$f":"(AA104*AI91*AK91)-AJ91","v":73097.955884799987}]
[null,2030,1,0.01,0.24,0,0.75,null,21434202,535,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256,null,null,2030,1202477.2,{"$f":"AF97","v":27.32},{"$f":"(Y105*Z105*AE91*AF91*AG91)-AH91","v":9198469.5891199987},{"$f":"(AA105*AI91*AK91)-AJ91","v":72273.689628799984}]
[null,2035,1,0.01,0.19,0,0.8,1428946.8,22863148.800000001,535,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184,null,null,2035,1174080,{"$f":"AF97","v":27.32},{"$f":"(Y106*Z106*AE91*AF91*AG91)-AH91","v":8981242.3679999989},{"$f":"(AA106*AI91*AK91)-AJ91","v":70566.904319999987}]
[null,2040,1,0.01,0.17499999999999999,0,0.81499999999999995,null,23339464.400000002,535,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436,null,null,2040,1130418.8,{"$f":"AF97","v":27.32},{"$f":"(Y107*Z107*AE91*AF91*AG91)-AH91","v":8647251.6524800006},{"$f":"(AA107*AI91*AK91)-AJ91","v":67942.691555200014}]
[null,2045,1,0.01,0.16,0,0.83,null,23815780.000000004,535,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354,null,null,2045,1080164.2,{"$f":"AF97","v":27.32},{"$f":"(Y108*Z108*AE91*AF91*AG91)-AH91","v":8262824.064319999},{"$f":"(AA108*AI91*AK91)-AJ91","v":64922.189076799987}]
[null,2050,1,0.01,0.14000000000000001,0,0.85,95263.12000000001,24292095.600000005,535,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853,null,null,2050,1024556.2,{"$f":"AF97","v":27.32},{"$f":"(Y109*Z109*AE91*AF91*AG91)-AH91","v":7837445.1075200001},{"$f":"(AA109*AI91*AK91)-AJ91","v":61579.925844800004}]

{"sheet":"Emission Ind","index":35,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":true,"merged":[[32,1,32,2],[2,11,2,13],[2,15,2,17],[24,2,25,2],[24,3,25,3],[24,4,25,4],[24,5,25,5],[24,9,24,10],[24,11,24,13],[24,15,24,17],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[10,1,10,2],[2,9,2,10]]}
["Methane emissions from industrial wastewater (BAU)"]
[]
[null,null,"WW gen, m3/t","COD, kgCOD/m3","sludge removed, kgCOD/yr","Recovered CH4, kgCH4/yr",null,null,null,"Total industry product, t/yr",null,"Organic degradable material, kgCOD/yr",null,null,null,"Methane generated, kgCH4/yr"]
[null,null,null,null,null,null,null,null,"Year","Meat & Poultry","Sugar Refining","Meat & Poultry","Sugar Refining","Total",null,"Meat & Poultry","Sugar Refining","Total"]
["Meat&Poultry",null,8.6,3.5,3.5,0,null,null,"2006",41276,504857,{"$f":"J5*C5*D5","v":1242407.5999999999},{"$f":"K5*C6*D6","v":217088510},{"$f":"L5+M5","v":218330917.59999999},null,{"$f":"(L5-E5)*D12-F5","v":155300.51249999998},{"$f":"(M5-E6)*D12-F6","v":27136063.125},{"$f":"P5+Q5","v":27291363.637499999}]
["Sugar refining",null,86,5,5,0,null,null,"2007",46700,404713,{"$f":"J6*C5*D5","v":1405670},{"$f":"K6*C6*D6","v":174026590},{"$f":"L6+M6","v":175432260},null,{"$f":"(L6-E5)*D12-F5","v":175708.3125},{"$f":"(M6-E6)*D12-F6","v":21753323.125},{"$f":"P6+Q6","v":21929031.4375}]
[null,null,null,null,null,null,null,null,"2008",42000,452062,{"$f":"J7*C5*D5","v":1264200},{"$f":"K7*C6*D6","v":194386660},195650860,null,{"$f":"(L7-E5)*D12-F5","v":158024.5625},{"$f":"(M7-E6)*D12-F6","v":24298331.875},24456356.4375]
[null,null,null,null,null,null,null,null,"2009",44000,467234,{"$f":"J8*C5*D5","v":1324400},{"$f":"K8*C6*D6","v":200910620},202235020,null,{"$f":"(L8-E5)*D12-F5","v":165549.5625},{"$f":"(M8-E6)*D12-F6","v":25113826.875},25279376.4375]
[null,"Aerobic treatment plant parameters",null,null,null,null,null,null,"2010",46600,452473,{"$f":"J9*C5*D5","v":1402660},{"$f":"K9*C6*D6","v":194563390},195966050,null,{"$f":"(L9-E5)*D12-F5","v":175332.0625},{"$f":"(M9-E6)*D12-F6","v":24320423.125},24495755.1875]
[null,"kgCH4/kgCOD",null,0.25,null,null,null,null,"2011",47000,435310,{"$f":"J10*C5*D5","v":1414700},{"$f":"K10*C6*D6","v":187183300},188598000,null,{"$f":"(L10-E5)*D12-F5","v":176837.0625},{"$f":"(M10-E6)*D12-F6","v":23397911.875},23574748.9375]
[null,"MCF",null,0.5,null,null,null,null,"2012",47200,409200,{"$f":"J11*C5*D5","v":1420720},{"$f":"K11*C6*D6","v":175956000},177376720,null,{"$f":"(L11-E5)*D12-F5","v":177589.5625},{"$f":"(M11-E6)*D12-F6","v":21994499.375},22172088.9375]
[null,"EF, kgCH4/kgCOD",null,{"$f":"D10*D11","v":0.125},null,null,null,null,"2013",46700,404713,{"$f":"J12*C5*D5","v":1405670},{"$f":"K12*C6*D6","v":174026590},175432260,null,{"$f":"(L12-E5)*D12-F5","v":175708.3125},{"$f":"(M12-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2015,46700,404713,{"$f":"J13*C5*D5","v":1405670},{"$f":"K13*C6*D6","v":174026590},175432260,null,{"$f":"(L13-E5)*D12-F5","v":175708.3125},{"$f":"(M13-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2020,46700,404713,{"$f":"J14*C5*D5","v":1405670},{"$f":"K14*C6*D6","v":174026590},175432260,null,{"$f":"(L14-E5)*D12-F5","v":175708.3125},{"$f":"(M14-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2025,46700,404713,{"$f":"J15*C5*D5","v":1405670},{"$f":"K15*C6*D6","v":174026590},175432260,null,{"$f":"(L15-E5)*D12-F5","v":175708.3125},{"$f":"(M15-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2030,46700,404713,{"$f":"J16*C5*D5","v":1405670},{"$f":"K16*C6*D6","v":174026590},175432260,null,{"$f":"(L16-E5)*D12-F5","v":175708.3125},{"$f":"(M16-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2035,46700,404713,{"$f":"J17*C5*D5","v":1405670},{"$f":"K17*C6*D6","v":174026590},175432260,null,{"$f":"(L17-E5)*D12-F5","v":175708.3125},{"$f":"(M17-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2040,46700,404713,{"$f":"J18*C5*D5","v":1405670},{"$f":"K18*C6*D6","v":174026590},175432260,null,{"$f":"(L18-E5)*D12-F5","v":175708.3125},{"$f":"(M18-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2045,46700,404713,{"$f":"J19*C5*D5","v":1405670},{"$f":"K19*C6*D6","v":174026590},175432260,null,{"$f":"(L19-E5)*D12-F5","v":175708.3125},{"$f":"(M19-E6)*D12-F6","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2050,46700,404713,{"$f":"J20*C5*D5","v":1405670},{"$f":"K20*C6*D6","v":174026590},175432260,null,{"$f":"(L20-E5)*D12-F5","v":175708.3125},{"$f":"(M20-E6)*D12-F6","v":21753323.125},21929031.4375]
[]
["Methane emissions from industrial wastewater (Scenario 1)"]
[]
[]
[null,null,"WW gen, m3/t","COD, kgCOD/m3","sludge removed, kgCOD/yr","Recovered CH4, kgCH4/yr",null,null,null,"Total industry product, t/yr",null,"Organic degradable material, kgCOD/yr",null,null,null,"Methane generated, kgCH4/yr"]
[null,null,null,null,null,null,null,null,"Year","Meat & Poultry","Sugar Refining","Meat & Poultry","Sugar Refining","Total",null,"Meat & Poultry","Sugar Refining","Total"]
["Meat&Poultry",null,8.6,3.5,3.5,0,null,null,"2006",41276,504857,{"$f":"J27*C27*D27","v":1242407.5999999999},{"$f":"K27*C28*D28","v":217088510},{"$f":"L27+M27","v":218330917.59999999},null,{"$f":"(L27-E27)*D34-F27","v":155300.51249999998},{"$f":"(M27-E28)*D34-F28","v":27136063.125},{"$f":"P27+Q27","v":27291363.637499999}]
["Sugar refining",null,86,5,5,0,null,null,"2007",46700,404713,{"$f":"J28*C27*D27","v":1405670},{"$f":"K28*C28*D28","v":174026590},{"$f":"L28+M28","v":175432260},null,{"$f":"(L28-E27)*D34-F27","v":175708.3125},{"$f":"(M28-E28)*D34-F28","v":21753323.125},{"$f":"P28+Q28","v":21929031.4375}]
[null,null,null,null,null,null,null,null,"2008",42000,452062,{"$f":"J29*C27*D27","v":1264200},{"$f":"K29*C28*D28","v":194386660},195650860,null,{"$f":"(L29-E27)*D34-F27","v":158024.5625},{"$f":"(M29-E28)*D34-F28","v":24298331.875},24456356.4375]
[null,null,null,null,null,null,null,null,"2009",44000,467234,{"$f":"J30*C27*D27","v":1324400},{"$f":"K30*C28*D28","v":200910620},202235020,null,{"$f":"(L30-E27)*D34-F27","v":165549.5625},{"$f":"(M30-E28)*D34-F28","v":25113826.875},25279376.4375]
[null,"Aerobic treatment plant parameters",null,null,null,null,null,null,"2010",46600,452473,{"$f":"J31*C27*D27","v":1402660},{"$f":"K31*C28*D28","v":194563390},195966050,null,{"$f":"(L31-E27)*D34-F27","v":175332.0625},{"$f":"(M31-E28)*D34-F28","v":24320423.125},24495755.1875]
[null,"kgCH4/kgCOD",null,0.25,null,null,null,null,"2011",47000,435310,{"$f":"J32*C27*D27","v":1414700},{"$f":"K32*C28*D28","v":187183300},188598000,null,{"$f":"(L32-E27)*D34-F27","v":176837.0625},{"$f":"(M32-E28)*D34-F28","v":23397911.875},23574748.9375]
[null,"MCF",null,0.5,null,null,null,null,"2012",47200,409200,{"$f":"J33*C27*D27","v":1420720},{"$f":"K33*C28*D28","v":175956000},177376720,null,{"$f":"(L33-E27)*D34-F27","v":177589.5625},{"$f":"(M33-E28)*D34-F28","v":21994499.375},22172088.9375]
[null,"EF, kgCH4/kgCOD",null,{"$f":"D32*D33","v":0.125},null,null,null,null,"2013",46700,404713,{"$f":"J34*C27*D27","v":1405670},{"$f":"K34*C28*D28","v":174026590},175432260,null,{"$f":"(L34-E27)*D34-F27","v":175708.3125},{"$f":"(M34-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2015,46700,404713,{"$f":"J35*C27*D27","v":1405670},{"$f":"K35*C28*D28","v":174026590},175432260,null,{"$f":"(L35-E27)*D34-F27","v":175708.3125},{"$f":"(M35-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2020,46700,404713,{"$f":"J36*C27*D27","v":1405670},{"$f":"K36*C28*D28","v":174026590},175432260,null,{"$f":"(L36-E27)*D34-F27","v":175708.3125},{"$f":"(M36-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2025,46700,404713,{"$f":"J37*C27*D27","v":1405670},{"$f":"K37*C28*D28","v":174026590},175432260,null,{"$f":"(L37-E27)*D34-F27","v":175708.3125},{"$f":"(M37-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2030,46700,404713,{"$f":"J38*C27*D27","v":1405670},{"$f":"K38*C28*D28","v":174026590},175432260,null,{"$f":"(L38-E27)*D34-F27","v":175708.3125},{"$f":"(M38-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2035,46700,404713,{"$f":"J39*C27*D27","v":1405670},{"$f":"K39*C28*D28","v":174026590},175432260,null,{"$f":"(L39-E27)*D34-F27","v":175708.3125},{"$f":"(M39-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2040,46700,404713,{"$f":"J40*C27*D27","v":1405670},{"$f":"K40*C28*D28","v":174026590},175432260,null,{"$f":"(L40-E27)*D34-F27","v":175708.3125},{"$f":"(M40-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2045,46700,404713,{"$f":"J41*C27*D27","v":1405670},{"$f":"K41*C28*D28","v":174026590},175432260,null,{"$f":"(L41-E27)*D34-F27","v":175708.3125},{"$f":"(M41-E28)*D34-F28","v":21753323.125},21929031.4375]
[null,null,null,null,null,null,null,null,2050,46700,404713,{"$f":"J42*C27*D27","v":1405670},{"$f":"K42*C28*D28","v":174026590},175432260,null,{"$f":"(L42-E27)*D34-F27","v":175708.3125},{"$f":"(M42-E28)*D34-F28","v":21753323.125},21929031.4375]

{"sheet":"DomBAU","index":36,"n_rows":61,"n_cols":63,"rows_kept":61,"cut":false,"hidden":true,"merged":[[1,23,2,23],[1,24,2,24],[23,4,24,4],[23,6,24,6],[1,3,1,18],[1,44,1,51],[1,25,2,25],[1,26,2,26],[1,27,2,27],[1,28,2,28],[1,29,2,29],[1,30,2,30],[1,31,2,31],[40,12,41,12],[40,3,41,3],[40,13,41,13],[40,2,41,2],[40,8,41,8],[40,9,41,9],[40,10,41,10],[40,11,41,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,"Population connected to different systems - Business as Usual (BAU) senario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial BOD in sewer","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr",null,null,null,null,null,null,null,null,null,null,null,null,"kgBOD/yr"]
[null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["Sewered Plaines Wilhems",null,null,124590,130435,134990,139411,143813,143868,147890,151848,{"$f":"K4*(1+2*$K$15)","v":159975.85697477855},{"$f":"L4*(1+$K$15)","v":164257.31239371272},{"$f":"M4*(1+$K$15)","v":168653.35298100271},{"$f":"N4*(1+K15/$T$14)","v":169781.77608448977},{"$f":"O4*(1+2*$L$15/$T$14)","v":172053.72236125768},{"$f":"P4*(1+5*$L$15/$T$14)","v":177809.59355864979},{"$f":"Q4*(1+5*$L$15/$T$14)","v":183758.02120170489},189905.44705805375,196258.52839769618,202824.14520239967,209609.40761628075,null,1.25,8.1999999999999993,9.5,13.3,15.3,15.7,15.5,15.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,null,{"$f":"D4*Y4*$X$4","v":1277047.4999999998},{"$f":"E4*Z4*$X$4","v":1548915.625},2244208.75,2666235.3750000005,2822330.125,2787442.5,2939313.75,2828169,2979550.3361552507,3059292.4433328998,3141168.6992711755,3162185.579573622,3204500.5789784244,3311703.6800298523,3422493.1448817537,3536988.9514562511,3655315.0914070914,3777599.704394694,3903975.2168532293]
["Absorption pit",null,null,859783,865071,870673,875111,879156,865071,865071,861968,{"$f":"K5*(1+2*$K$16)","v":855784.2608525774},{"$f":"L5*(1+$K$16)","v":852714.5722820143},{"$f":"M5*(1+$K$16)","v":849655.89465001517},{"$f":"N5*(1+K16/$T$14)","v":848893.96810262802},{"$f":"O5*(1+2*$L$16/$T$14)","v":847371.48151885485},{"$f":"P5*(1+5*$L$16/$T$14)","v":843572.09148735309},{"$f":"Q5*(1+5*$L$16/$T$14)","v":839789.73691777838},836024.34142761654,832275.82897683233,828544.12386633409,824829.15073644475,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D5*Y5*$X$5","v":11611369.415000001},{"$f":"E5*Z5*$X$5","v":11682783.855},11758438.865,11818374.055000002,11873001.780000001,11682783.855,11682783.855,11640877.84,11557366.442814058,11515910.298668604,11474602.857248455,11464313.039225992,11443751.857912136,11392441.095536703,11341360.397074597,11290508.730979962,11239885.070332121,11189488.392814843,{"$f":"V5*AQ5*$X$5","v":11139317.680695686}]
["Septic tank",null,null,84036,84552,85100,85533,85929,84552,84552,84249,{"$f":"K6*(1+2*$K$17)","v":83645.171657678104},{"$f":"L6*(1+$K$17)","v":83345.421361856876},{"$f":"M6*(1+$K$17)","v":83046.745249255837},82972.343804551623,{"$f":"O6*(1+2*$L$17/$T$14)","v":82823.674227411044},{"$f":"P6*(1+2*$L$17/$T$14)","v":82675.271035937709},{"$f":"Q6*(1+2*$L$17/$T$14)","v":82527.133752822643},82379.261901612103,82231.655006706074,82084.312593356692,81937.234187666778,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D6*Y6*$X$6","v":1134906.1800000002},{"$f":"E6*Z6*$X$6","v":1141874.76},1149275.5,1155123.165,1160471.145,1141874.76,1141874.76,1137782.7450000001,1129628.043236943,1125579.9154918771,1121546.2945912001,1120541.5030804698,1118533.7204411861,1116529.5353403387,1114528.9413318699,1112531.9319812716,1110538.5008655656,1108548.6415732822,1106562.3477044399]
["Pit latrine",null,null,44281,44553,44841,45070,45278,44553,44553,44393,{"$f":"K7*(1+2*$K$18)","v":44074.149193095865},{"$f":"L7*(1+$K$18)","v":43915.868855724751},{"$f":"M7*(1+$K$18)","v":43758.156939200257},43718.870554948509,{"$f":"O7*(1+2*$L$18/$T$14)","v":43640.368329634934},{"$f":"P7*(1+5*$L$18/$T$14)","v":43444.465165629663},{"$f":"Q7*(1+5*$L$18/$T$14)","v":43249.441417888185},43055.293138679655,42862.016397994717,42669.607283465979,42478.061900288791,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D7*Y7*$X$7","v":598014.90500000003},{"$f":"E7*Z7*$X$7","v":601688.26500000001},605577.70500000007,608670.35000000009,611479.39,601688.26500000001,601688.26500000001,599527.46500000008,595221.38485275966,593083.80889656278,590953.90946389944,590423.34684457968,589363.1742917198,586717.50206182862,584083.70634857996,581461.73383786879,578851.53145491867,576253.04636320809,573666.22596340009]
["Sewered PL and Pte aux Sables",null,null,176920,181949,188303,194470,200611,200688,206298,211819,{"$f":"K8*(1+2*$K$19)","v":223156.50883673131},{"$f":"L8*(1+$K$19)","v":229128.68057512722},{"$f":"M8*(1+$K$19)","v":235260.68110569601},236834.70778116613,{"$f":"O8*(1+2*$L$19/$T$14)","v":240003.82338495244},{"$f":"P8*(1+5*$L$19/$T$14)","v":248032.62825041602},{"$f":"Q8*(1+5*$L$19/$T$14)","v":256330.01928529365},264904.98145454703,273766.80029555951,282925.07197313145,292389.7136708434,null,1.25,14,15.3,22.55,36.200000000000003,16.5,15.1,13.9,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,null,{"$f":"D8*Y8*$X$8","v":3096100},{"$f":"E8*Z8*$X$8","v":3479774.625},5307790.8125,8799767.5000000019,4137601.875,3787986,3584427.75,3892174.125,4100500.8498749374,4210239.5055679623,4322915.0153171634,4351837.7554789269,4410070.254698501,4557599.5441013938,4710064.1043672701,4867629.0342273014,5030464.9554309053,5198748.1975062899,5372660.9887017477]
["5 CHA estates",null,null,7110,8313,8604,8886,9166,9170,9426,9678,{"$f":"K9*(1+2*$K$20)","v":10195.474220241884},{"$f":"L9*(1+$K$20)","v":10468.045778007738},{"$f":"M9*(1+$K$20)","v":10747.90441752163},10819.739552075402,{"$f":"O9*(1+2*$L$20/$T$14)","v":10964.37006168303},{"$f":"P9*(1+5*$L$20/$T$14)","v":11330.77962771636},{"$f":"Q9*(1+5*$L$20/$T$14)","v":11709.433943728523},12100.74220728406,12505.12729059559,12923.026197506009,13354.890535742206,null,1.25,13.7,6.9,4.8499999999999996,21.504999999999999,16.5,16.2,21.504999999999999,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,null,{"$f":"D9*Y9*$X$9","v":121758.75},{"$f":"E9*Z9*$X$9","v":71699.625},52161.749999999993,238866.78749999998,189048.75,185692.5,253382.66250000001,238320.75,251063.5526734564,257775.62728344052,264667.14628147014,266436.08646985673,269997.61276894459,279020.44833251531,288344.8108643149,297980.77685436996,307938.7595309164,318229.52011358546,328864.1794426518]
["Grand baie",null,null,6960,2630,2722,2811,2900,2901,2982,3062,{"$f":"K10*(1+2*$K$21)","v":3226.2924211938298},{"$f":"L10*(1+$K$21)","v":3312.8462084827324},{"$f":"M10*(1+$K$21)","v":3401.7220289651668},3424.5370660474282,{"$f":"O10*(1+2*$L$21/$T$14)","v":3470.4731769266691},{"$f":"P10*(1+5*$L$21/$T$14)","v":3586.8539004989921},{"$f":"Q10*(1+5*$L$21/$T$14)","v":3707.1373981683078},3831.4545476709341,3959.9406156679474,4092.7354049257597,4229.983406432325,null,1,8.1,11.5,12.7,19.5,17,15.1,13,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,null,{"$f":"D10*Y10*$X$10","v":56376},{"$f":"E10*Z10*$X$10","v":30245},34569.4,54814.5,49300,43805.1,38766,43174.2,45490.723138832996,46711.131539606526,47964.280608408852,48285.972631268734,48933.671794666036,50574.639997035789,52270.637314173138,54023.509122160169,55835.16268091806,57707.569209453213,59642.766030695777]
[null,null,"Total",{"$f":"SUM(D4:D10)","v":1303680},{"$f":"SUM(E4:E10)","v":1317503},1335233,1351292,1366853,1350803,1360772,1367017,{"$f":"SUM(L4:L10)","v":1380057.714156297},{"$f":"SUM(M4:M10)","v":1387142.7474549264},{"$f":"SUM(N4:N10)","v":1394524.4573716566},{"$f":"SUM(O4:O10)","v":1396445.9429459067},{"$f":"SUM(P4:P10)","v":1400327.9130607205},{"$f":"SUM(Q4:Q10)","v":1410451.6830262016},{"$f":"SUM(R4:R10)","v":1421070.9239173846},{"$f":"SUM(S4:S10)","v":1432201.521735464},{"$f":"SUM(T4:T10)","v":1443859.8969810524},{"$f":"SUM(U4:U10)","v":1456063.0225211198},{"$f":"SUM(V4:V10)","v":1468828.4420536992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS4:AS10)","v":17895572.75},{"$f":"SUM(AT4:AT10)","v":18556981.755000003},21152022.782499999,{"$f":"SUM(AV4:AV10)","v":25341851.732500006},20843233.065000001,20231272.980000004,20242237.042500004,20380026.125,20658821.332746234,20808592.730780952,20963818.20278177,21004023.283304714,21085150.870885581,21294586.445399668,21513145.74218256,21741124.668459184,21978829.071702436,22226575.071975354,22484689.405391853]
[null,null,null,null,{"$f":"(E11-D11)/D11%","v":1.0603062101129113},{"$f":"(F11-E11)/E11%","v":1.3457274860095194},1.2027114368803047,1.1515645767162093,-1.1742301476457233,0.73800546785874765,0.45893066582792713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.200000000000003]
["Calculating fractional (multiply by 100 to get %) annual increase/decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,"- assumes that the rates are dropped to 1/4 ",null,null,null,null,4,"as from 2018"]
["Sewered Plaines Wilhems",null,null,null,{"$f":"(E4-D4)/D4","v":4.6913877518259893E-2},{"$f":"(F4-E4)/E4","v":3.4921608463985891E-2},3.2750574116601233E-2,3.1575700626205967E-2,3.8244108668896413E-4,2.7956182055773347E-2,2.6763134762323348E-2,{"$f":"(L4-K4)/K4/2","v":2.6763134762323348E-2},{"$f":"(M4-L4)/L4","v":2.6763134762323403E-2},{"$f":"(N4-M4)/M4","v":2.6763134762323396E-2},{"$f":"(O4-N4)/N4","v":6.6907836905808074E-3},{"$f":"(P4-O4)/O4/2","v":6.6907836905808473E-3},{"$f":"(Q4-P4)/P4/5","v":6.6907836905808187E-3},6.6907836905808248E-3,6.6907836905808161E-3,6.6907836905808291E-3,6.6907836905808161E-3,6.6907836905808395E-3]
["Absorption pit",null,null,null,{"$f":"(E5-D5)/D5","v":6.1503891098102659E-3},6.4757690409226526E-3,5.0972064138890263E-3,4.6222707747931406E-3,-1.6021047459154007E-2,0,-3.5869888136349504E-3,{"$f":"(L5-K5)/K5/2","v":-3.5869888136349625E-3},{"$f":"(M5-L5)/L5","v":-3.5869888136350085E-3},-3.5869888136349933E-3,-8.9674720340873651E-4,{"$f":"(P5-O5)/O5/2","v":-8.9674720340874204E-4},{"$f":"(Q5-P5)/P5/5","v":-8.9674720340873954E-4},-8.9674720340873358E-4,-8.9674720340872697E-4,-8.9674720340873239E-4,-8.9674720340871905E-4,-8.9674720340872718E-4]
["Septic tank",null,null,null,6.1402256175924607E-3,6.4812186583404294E-3,5.0881316098707399E-3,4.6297920101013648E-3,-1.6024857731382885E-2,0,-3.5835935282429749E-3,-3.5835935282430434E-3,-3.5835935282429762E-3,-3.5835935282430308E-3,-8.9589838206067857E-4,-8.9589838206079317E-4,-3.5835935282431603E-4,-3.5835935282431088E-4,-3.5835935282432617E-4,-3.5835935282430497E-4,-3.5835935282432725E-4,-3.5835935282429895E-4]
["Pit latrine",null,null,null,6.1425893724170637E-3,6.4642111642313647E-3,5.1069333868557793E-3,4.6150432660306186E-3,-1.6012191351208092E-2,0,-3.5912284245729806E-3,-3.5912284245729563E-3,-3.5912284245729312E-3,-3.5912284245729091E-3,-8.9780710614328809E-4,-8.9780710614320927E-4,-8.97807106143229E-4,-8.978071061432573E-4,-8.9780710614324451E-4,-8.9780710614325665E-4,-8.9780710614323876E-4,-8.9780710614325318E-4]
["Sewered PL and Pte aux Sables",null,null,null,2.842527696133846E-2,3.4921873711864317E-2,3.2750407587770772E-2,3.1578135445055791E-2,3.8382740727078773E-4,2.795383879454676E-2,2.6762256541507917E-2,2.6762256541507878E-2,2.6762256541508017E-2,2.6762256541508E-2,6.6905641353769149E-3,6.6905641353769722E-3,6.6905641353769878E-3,6.6905641353769835E-3,6.6905641353769861E-3,6.6905641353769835E-3,6.690564135376993E-3,6.6905641353770025E-3]
["5 CHA estates",null,null,null,0.16919831223628692,3.500541320822808E-2,3.277545327754533E-2,3.1510240828269184E-2,4.363953742090334E-4,2.7917121046892038E-2,2.6734563971992361E-2,{"$f":"(L9-K9)/K9/2","v":2.6734563971992344E-2},2.6734563971992194E-2,2.6734563971992305E-2,6.6836409929980278E-3,6.6836409929981171E-3,6.6836409929981102E-3,6.6836409929980937E-3,6.6836409929980954E-3,6.6836409929980998E-3,6.6836409929980894E-3,6.6836409929980894E-3]
["Grand Baie",null,null,null,-0.62212643678160917,3.4980988593155897E-2,3.2696546656869947E-2,3.1661330487371041E-2,3.4482758620689653E-4,2.7921406411582212E-2,2.6827632461435279E-2,2.6827632461435304E-2,2.6827632461435411E-2,2.6827632461435356E-2,6.7069081153588259E-3,6.7069081153587843E-3,6.7069081153588216E-3,6.7069081153588225E-3,6.7069081153588355E-3,6.7069081153588285E-3,6.7069081153588424E-3,6.7069081153588476E-3]
[]
[]
[null,null,null,null,"kgCH4/kgBOD","MCF","EF, kgCH4/kgBOD",null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["Emission factors, kgCH4/kgBOD",null,null,null,null,null,null,null,"Tij, utilization fraction"]
["Anaerobic digester for sludge",null,null,null,0.6,0.8,{"$f":"E26*F26","v":0.48},null,0.02,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Septic system",null,null,null,0.6,0.5,{"$f":"E27*F27","v":0.3},null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["latrine",null,null,null,0.6,0.1,0.06,null,0.05,0.05,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["centralized aerobic treatment",null,null,null,0.6,0,0,null,0.03,0.03,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,null,null,null,null,"Sludge removed, kg BOD/yr ",null,null,{"$f":"SUM(L26:L29)","v":0.93},{"$f":"SUM(M26:M29)","v":0.93},0.93,0.93,0.93]
[null,null,null,null,null,null,null,null,171397,193707,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734,7144734]
[null,null,null,null,null,null,null,null,"Methane captured, kgCH4/yr"]
[null,null,null,null,null,null,null,null,null,null,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535]
["Emissions calculations, GgCH4/yr"]
[]
["Year",2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["GgCH4",{"$f":"(AS11*((I27*$G$27)+(I28*$G$28)+(I29*$G$29))+((AS11-I31)*(I26*$G$26))-I33)","v":5055643.4479499999},{"$f":"(AT11*((J27*$G$27)+(J28*$G$28)+(J29*$G$29))+((AT11-J31)*(J26*$G$26))-J33)","v":5242343.4567630012},5790437.3511004997,{"$f":"(AV11*((L27*$G$27)+(L28*$G$28)+(L29*$G$29))+((AV11-L31)*(L26*$G$26))-L33)","v":6944316.2439305019},5705396.6629010011,5536862.8554920014,5539882.3583045015,5577829.4716250002,5654609.6718383133,5695856.7148570744,5738605.8098461004,5749678.2890221179,5772020.8266418893,5829699.3838630691,5889890.6141970772,5952676.0104936594,6018139.8031468512,6086369.0516220126,6157453.7390449168]
[]
[]
[null,null,null,"This section calculates N2O emissions from protein in effluents",null,null,null,null,"Constants"]
[null,null,"protein (kg/cap/yr)","total nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
["Year","Population"]
[2006,1215619,25.07,{"$f":"(B43*C43*$I$43*$J$43*$K$43)-$L$43","v":8533159.1324000005},{"$f":"(D43*$M$43*$O$43)-$N$43","v":67046.250326000008},null,null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[2007,1217341,27.32,{"$f":"(B44*C44*$I$43*$J$43*$K$43)-$L$43","v":9312171.7135999985},{"$f":"(D44*$M$43*$O$43)-$N$43","v":73167.063463999992}]
[2008,1230995,25.16,8672113.5759999994,68138.035239999997,null,null,null,"Protein intake per capita, kg/cap/yr"]
[2009,1237283,26.56,9201426.214399999,72296.920255999998,null,null,null,"average",{"$f":"AVERAGE(C43:C50)","v":26.481249999999999}]
[2010,1243084,26.56,9244567.0911999997,72635.884288000001,null,null,null,"median",{"$f":"MEDIAN(C43:C50)","v":26.684999999999999}]
[2011,1211970,26.81,9098016.3959999997,71484.414539999998,null,null,null,"highest",{"$f":"MAX(C43:C50)","v":27.32}]
[2012,1214987,27.05,9202311.5379999988,72303.876369999984,null,null,null,"used",{"$f":"J48","v":27.32}]
[2013,1217341,27.32,9312171.7135999985,73167.063463999992]
[2015,1219929.2,{"$f":"$J$49","v":27.32},9331970.4083199985,73322.624636799985]
[2016,1220593.3999999999,{"$f":"$J$49","v":27.32},9337051.2726399992,73362.54571359999]
[2017,1221257.5999999999,27.32,9342132.1369599961,73402.466790399965]
[2018,1221921.7999999998,27.32,9347213.0012799967,73442.38786719997]
[2020,1221855.6000000001,27.32,9346706.5977600012,73438.408982400011]
[2025,1216191.2,27.32,9303376.2035199981,73097.955884799987]
[2030,1202477.2,27.32,9198469.5891199987,72273.689628799984]
[2035,1174080,27.32,8981242.3679999989,70566.904319999987]
[2040,1130418.8,27.32,8647251.6524800006,67942.691555200014]
[2045,1080164.2,27.32,8262824.064319999,64922.189076799987]
[2050,1024556.2,27.32,7837445.1075200001,61579.925844800004]

{"sheet":"DomSce1","index":37,"n_rows":61,"n_cols":63,"rows_kept":61,"cut":false,"hidden":true,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[23,4,24,4],[23,6,24,6],[1,3,1,18],[1,23,2,23],[1,24,2,24],[1,28,2,28],[1,29,2,29],[1,30,2,30],[1,31,2,31],[1,44,1,51],[40,12,41,12],[40,13,41,13],[40,2,41,2],[40,3,41,3],[40,8,41,8],[40,9,41,9],[40,10,41,10],[40,11,41,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,"Population connected to different systems - Business as Usual (BAU) senario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industrial BOD in sewer","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr","BOD, kgBOD/Cap/yr",null,null,null,null,null,null,null,null,null,null,null,null,"kgBOD/yr"]
[null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["Sewered Plaines Wilhems",null,null,124590,130435,134990,139411,143813,143868,147890,151848,{"$f":"K4*(1+2*$K$15)","v":159975.85697477855},{"$f":"L4*(1+$K$15)","v":164257.31239371272},{"$f":"M4*(1+$K$15)","v":168653.35298100271},{"$f":"N4*(1+K15/$T$14)","v":169781.77608448977},{"$f":"O4*(1+2*$L$15/$T$14)","v":172053.72236125768},{"$f":"P4*(1+5*$L$15/$T$14)","v":177809.59355864979},{"$f":"Q4*(1+5*$L$15/$T$14)","v":183758.02120170489},189905.44705805375,196258.52839769618,202824.14520239967,209609.40761628075,null,1.25,8.1999999999999993,9.5,13.3,15.3,15.7,15.5,15.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,14.9,null,{"$f":"D4*Y4*$X$4","v":1277047.4999999998},{"$f":"E4*Z4*$X$4","v":1548915.625},2244208.75,2666235.3750000005,2822330.125,2787442.5,2939313.75,2828169,2979550.3361552507,3059292.4433328998,3141168.6992711755,3162185.579573622,3204500.5789784244,3311703.6800298523,3422493.1448817537,3536988.9514562511,3655315.0914070914,3777599.704394694,3903975.2168532293]
["Absorption pit",null,null,859783,865071,870673,875111,879156,865071,865071,861968,{"$f":"K5*(1+2*$K$16)","v":855784.2608525774},{"$f":"L5*(1+$K$16)","v":852714.5722820143},{"$f":"M5*(1+$K$16)","v":849655.89465001517},{"$f":"N5*(1+K16/$T$14)","v":848893.96810262802},{"$f":"O5*(1+2*$L$16/$T$14)","v":847371.48151885485},{"$f":"P5*(1+5*$L$16/$T$14)","v":843572.09148735309},{"$f":"Q5*(1+5*$L$16/$T$14)","v":839789.73691777838},836024.34142761654,832275.82897683233,828544.12386633409,824829.15073644475,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D5*Y5*$X$5","v":11611369.415000001},{"$f":"E5*Z5*$X$5","v":11682783.855},11758438.865,11818374.055000002,11873001.780000001,11682783.855,11682783.855,11640877.84,11557366.442814058,11515910.298668604,11474602.857248455,11464313.039225992,11443751.857912136,11392441.095536703,11341360.397074597,11290508.730979962,11239885.070332121,11189488.392814843,{"$f":"V5*AQ5*$X$5","v":11139317.680695686}]
["Septic tank",null,null,84036,84552,85100,85533,85929,84552,84552,84249,{"$f":"K6*(1+2*$K$17)","v":83645.171657678104},{"$f":"L6*(1+$K$17)","v":83345.421361856876},{"$f":"M6*(1+$K$17)","v":83046.745249255837},82972.343804551623,{"$f":"O6*(1+2*$L$17/$T$14)","v":82823.674227411044},{"$f":"P6*(1+2*$L$17/$T$14)","v":82675.271035937709},{"$f":"Q6*(1+2*$L$17/$T$14)","v":82527.133752822643},82379.261901612103,82231.655006706074,82084.312593356692,81937.234187666778,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D6*Y6*$X$6","v":1134906.1800000002},{"$f":"E6*Z6*$X$6","v":1141874.76},1149275.5,1155123.165,1160471.145,1141874.76,1141874.76,1137782.7450000001,1129628.043236943,1125579.9154918771,1121546.2945912001,1120541.5030804698,1118533.7204411861,1116529.5353403387,1114528.9413318699,1112531.9319812716,1110538.5008655656,1108548.6415732822,1106562.3477044399]
["Pit latrine",null,null,44281,44553,44841,45070,45278,44553,44553,44393,{"$f":"K7*(1+2*$K$18)","v":44074.149193095865},{"$f":"L7*(1+$K$18)","v":43915.868855724751},{"$f":"M7*(1+$K$18)","v":43758.156939200257},43718.870554948509,{"$f":"O7*(1+2*$L$18/$T$14)","v":43640.368329634934},{"$f":"P7*(1+5*$L$18/$T$14)","v":43444.465165629663},{"$f":"Q7*(1+5*$L$18/$T$14)","v":43249.441417888185},43055.293138679655,42862.016397994717,42669.607283465979,42478.061900288791,null,1,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,13.505000000000001,null,{"$f":"D7*Y7*$X$7","v":598014.90500000003},{"$f":"E7*Z7*$X$7","v":601688.26500000001},605577.70500000007,608670.35000000009,611479.39,601688.26500000001,601688.26500000001,599527.46500000008,595221.38485275966,593083.80889656278,590953.90946389944,590423.34684457968,589363.1742917198,586717.50206182862,584083.70634857996,581461.73383786879,578851.53145491867,576253.04636320809,573666.22596340009]
["Sewered PL and Pte aux Sables",null,null,176920,181949,188303,194470,200611,200688,206298,211819,{"$f":"K8*(1+2*$K$19)","v":223156.50883673131},{"$f":"L8*(1+$K$19)","v":229128.68057512722},{"$f":"M8*(1+$K$19)","v":235260.68110569601},236834.70778116613,{"$f":"O8*(1+2*$L$19/$T$14)","v":240003.82338495244},{"$f":"P8*(1+5*$L$19/$T$14)","v":248032.62825041602},{"$f":"Q8*(1+5*$L$19/$T$14)","v":256330.01928529365},264904.98145454703,273766.80029555951,282925.07197313145,292389.7136708434,null,1.25,14,15.3,22.55,36.200000000000003,16.5,15.1,13.9,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,14.7,null,{"$f":"D8*Y8*$X$8","v":3096100},{"$f":"E8*Z8*$X$8","v":3479774.625},5307790.8125,8799767.5000000019,4137601.875,3787986,3584427.75,3892174.125,4100500.8498749374,4210239.5055679623,4322915.0153171634,4351837.7554789269,4410070.254698501,4557599.5441013938,4710064.1043672701,4867629.0342273014,5030464.9554309053,5198748.1975062899,5372660.9887017477]
["5 CHA estates",null,null,7110,8313,8604,8886,9166,9170,9426,9678,{"$f":"K9*(1+2*$K$20)","v":10195.474220241884},{"$f":"L9*(1+$K$20)","v":10468.045778007738},{"$f":"M9*(1+$K$20)","v":10747.90441752163},10819.739552075402,{"$f":"O9*(1+2*$L$20/$T$14)","v":10964.37006168303},{"$f":"P9*(1+5*$L$20/$T$14)","v":11330.77962771636},{"$f":"Q9*(1+5*$L$20/$T$14)","v":11709.433943728523},12100.74220728406,12505.12729059559,12923.026197506009,13354.890535742206,null,1.25,13.7,6.9,4.8499999999999996,21.504999999999999,16.5,16.2,21.504999999999999,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,19.7,null,{"$f":"D9*Y9*$X$9","v":121758.75},{"$f":"E9*Z9*$X$9","v":71699.625},52161.749999999993,238866.78749999998,189048.75,185692.5,253382.66250000001,238320.75,251063.5526734564,257775.62728344052,264667.14628147014,266436.08646985673,269997.61276894459,279020.44833251531,288344.8108643149,297980.77685436996,307938.7595309164,318229.52011358546,328864.1794426518]
["Grand baie",null,null,6960,2630,2722,2811,2900,2901,2982,3062,{"$f":"K10*(1+2*$K$21)","v":3226.2924211938298},{"$f":"L10*(1+$K$21)","v":3312.8462084827324},{"$f":"M10*(1+$K$21)","v":3401.7220289651668},3424.5370660474282,{"$f":"O10*(1+2*$L$21/$T$14)","v":3470.4731769266691},{"$f":"P10*(1+5*$L$21/$T$14)","v":3586.8539004989921},{"$f":"Q10*(1+5*$L$21/$T$14)","v":3707.1373981683078},3831.4545476709341,3959.9406156679474,4092.7354049257597,4229.983406432325,null,1,8.1,11.5,12.7,19.5,17,15.1,13,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,14.1,null,{"$f":"D10*Y10*$X$10","v":56376},{"$f":"E10*Z10*$X$10","v":30245},34569.4,54814.5,49300,43805.1,38766,43174.2,45490.723138832996,46711.131539606526,47964.280608408852,48285.972631268734,48933.671794666036,50574.639997035789,52270.637314173138,54023.509122160169,55835.16268091806,57707.569209453213,59642.766030695777]
[null,null,"Total",{"$f":"SUM(D4:D10)","v":1303680},{"$f":"SUM(E4:E10)","v":1317503},1335233,1351292,1366853,1350803,1360772,1367017,1380057.714156297,1387142.7474549264,1394524.4573716566,1396445.9429459067,1400327.9130607205,1410451.6830262016,1421070.9239173846,1432201.521735464,1443859.8969810524,1456063.0225211198,1468828.4420536992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS4:AS10)","v":17895572.75},{"$f":"SUM(AT4:AT10)","v":18556981.755000003},21152022.782499999,25341851.732500006,20843233.065000001,20231272.980000004,20242237.042500004,20380026.125,20658821.332746234,20808592.730780952,20963818.20278177,21004023.283304714,21085150.870885581,21294586.445399668,21513145.74218256,21741124.668459184,21978829.071702436,22226575.071975354,22484689.405391853]
[null,null,null,null,{"$f":"(E11-D11)/D11%","v":1.0603062101129113},{"$f":"(F11-E11)/E11%","v":1.3457274860095194},1.2027114368803047,1.1515645767162093,-1.1742301476457233,0.73800546785874765,0.45893066582792713]
[]
["Calculating fractional (multiply by 100 to get %) annual increase/decrease",null,null,null,null,null,null,null,null,null,null,null,null,null,"- assumes that the rates are dropped to 1/4 ",null,null,null,null,4,"as from 2018"]
["Sewered Plaines Wilhems",null,null,null,{"$f":"(E4-D4)/D4","v":4.6913877518259893E-2},{"$f":"(F4-E4)/E4","v":3.4921608463985891E-2},3.2750574116601233E-2,3.1575700626205967E-2,3.8244108668896413E-4,2.7956182055773347E-2,2.6763134762323348E-2,{"$f":"(L4-K4)/K4/2","v":2.6763134762323348E-2},{"$f":"(M4-L4)/L4","v":2.6763134762323403E-2},{"$f":"(N4-M4)/M4","v":2.6763134762323396E-2},{"$f":"(O4-N4)/N4","v":6.6907836905808074E-3},{"$f":"(P4-O4)/O4/2","v":6.6907836905808473E-3},{"$f":"(Q4-P4)/P4/5","v":6.6907836905808187E-3},6.6907836905808248E-3,6.6907836905808161E-3,6.6907836905808291E-3,6.6907836905808161E-3,6.6907836905808395E-3]
["Absorption pit",null,null,null,{"$f":"(E5-D5)/D5","v":6.1503891098102659E-3},6.4757690409226526E-3,5.0972064138890263E-3,4.6222707747931406E-3,-1.6021047459154007E-2,0,-3.5869888136349504E-3,{"$f":"(L5-K5)/K5/2","v":-3.5869888136349625E-3},{"$f":"(M5-L5)/L5","v":-3.5869888136350085E-3},-3.5869888136349933E-3,-8.9674720340873651E-4,{"$f":"(P5-O5)/O5/2","v":-8.9674720340874204E-4},{"$f":"(Q5-P5)/P5/5","v":-8.9674720340873954E-4},-8.9674720340873358E-4,-8.9674720340872697E-4,-8.9674720340873239E-4,-8.9674720340871905E-4,-8.9674720340872718E-4]
["Septic tank",null,null,null,6.1402256175924607E-3,6.4812186583404294E-3,5.0881316098707399E-3,4.6297920101013648E-3,-1.6024857731382885E-2,0,-3.5835935282429749E-3,-3.5835935282430434E-3,-3.5835935282429762E-3,-3.5835935282430308E-3,-8.9589838206067857E-4,-8.9589838206079317E-4,-3.5835935282431603E-4,-3.5835935282431088E-4,-3.5835935282432617E-4,-3.5835935282430497E-4,-3.5835935282432725E-4,-3.5835935282429895E-4]
["Pit latrine",null,null,null,6.1425893724170637E-3,6.4642111642313647E-3,5.1069333868557793E-3,4.6150432660306186E-3,-1.6012191351208092E-2,0,-3.5912284245729806E-3,-3.5912284245729563E-3,-3.5912284245729312E-3,-3.5912284245729091E-3,-8.9780710614328809E-4,-8.9780710614320927E-4,-8.97807106143229E-4,-8.978071061432573E-4,-8.9780710614324451E-4,-8.9780710614325665E-4,-8.9780710614323876E-4,-8.9780710614325318E-4]
["Sewered PL and Pte aux Sables",null,null,null,2.842527696133846E-2,3.4921873711864317E-2,3.2750407587770772E-2,3.1578135445055791E-2,3.8382740727078773E-4,2.795383879454676E-2,2.6762256541507917E-2,2.6762256541507878E-2,2.6762256541508017E-2,2.6762256541508E-2,6.6905641353769149E-3,6.6905641353769722E-3,6.6905641353769878E-3,6.6905641353769835E-3,6.6905641353769861E-3,6.6905641353769835E-3,6.690564135376993E-3,6.6905641353770025E-3]
["5 CHA estates",null,null,null,0.16919831223628692,3.500541320822808E-2,3.277545327754533E-2,3.1510240828269184E-2,4.363953742090334E-4,2.7917121046892038E-2,2.6734563971992361E-2,{"$f":"(L9-K9)/K9/2","v":2.6734563971992344E-2},2.6734563971992194E-2,2.6734563971992305E-2,6.6836409929980278E-3,6.6836409929981171E-3,6.6836409929981102E-3,6.6836409929980937E-3,6.6836409929980954E-3,6.6836409929980998E-3,6.6836409929980894E-3,6.6836409929980894E-3]
["Grand Baie",null,null,null,-0.62212643678160917,3.4980988593155897E-2,3.2696546656869947E-2,3.1661330487371041E-2,3.4482758620689653E-4,2.7921406411582212E-2,2.6827632461435279E-2,2.6827632461435304E-2,2.6827632461435411E-2,2.6827632461435356E-2,6.7069081153588259E-3,6.7069081153587843E-3,6.7069081153588216E-3,6.7069081153588225E-3,6.7069081153588355E-3,6.7069081153588285E-3,6.7069081153588424E-3,6.7069081153588476E-3]
[]
[]
[null,null,null,null,"kgCH4/kgBOD","MCF","EF, kgCH4/kgBOD",null,2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["Emission factors, kgCH4/kgBOD",null,null,null,null,null,null,null,"Tij, utilization fraction",{"$f":"SUM(J26:J29)","v":1},{"$f":"SUM(K26:K29)","v":0.93},0.93,0.93,0.93,0.93,0.93,1,{"$f":"SUM(R26:R29)","v":1},{"$f":"SUM(S26:S29)","v":1},1,1,1,1,1,1,1,1]
["Anaerobic digester for sludge",null,null,null,0.6,0.8,{"$f":"E26*F26","v":0.48},null,0.02,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Septic system",null,null,null,0.6,0.5,{"$f":"E27*F27","v":0.3},null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.73,0.69669999999999999,0.6633,0.63,0.56330000000000002,0.40670000000000001,0.24,0.19,0.17499999999999999,0.16,0.14000000000000001]
["latrine",null,null,null,0.6,0.1,0.06,null,0.05,0.05,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0]
["centralized aerobic treatment",null,null,null,0.6,0,0,null,0.03,0.03,0.01,0.01,0.01,0.01,0.01,0.01,0.25,0.2833,0.31669999999999998,0.35,0.41670000000000001,0.58330000000000004,0.75,0.8,0.81499999999999995,0.83,0.85]
[null,null,null,null,null,null,null,null,"Sludge removed, kg BOD/yr ",null,null,null,null,null,null,null,{"$f":"(W31-P31)/(W24-P24)","v":840556.9411764706},null,null,null,null,null,null,{"$f":"W31*5/75","v":1428946.8},null,null,{"$f":"X30/(AA24-X24)","v":95263.12000000001}]
[null,null,null,null,null,null,null,null,171397,193707,7144734,7144734,7144734,7144734,7144734,7144734,{"$f":"P31+2*Q30","v":8825847.8823529407},{"$f":"Q31+$Q$30","v":9666404.8235294111},{"$f":"R31+$Q$30","v":10506961.764705881},11347518.705882352,{"$f":"T31+2*Q30","v":13028632.588235293},{"$f":"U31+5*Q30","v":17231417.294117644},{"$f":"P31*3","v":21434202},{"$f":"W31+X30","v":22863148.800000001},{"$f":"X31+5*$AA$30","v":23339464.400000002},{"$f":"Y31+5*$AA$30","v":23815780.000000004},24292095.600000005,"- 3 times more sludge in 2030 than in 2013/14"]
[null,null,null,null,null,null,null,null,"Methane captured, kgCH4/yr"]
[null,null,null,null,null,null,null,null,null,null,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535,535]
["Emissions calculations, GgCH4/yr"]
[]
["Year",2006,2007,2008,2009,2010,2011,2012,2013,2015,2016,2017,2018,2020,2025,2030,2035,2040,2045,2050]
["GgCH4",{"$f":"(AS11*((I27*$G$27)+(I28*$G$28)+(I29*$G$29))+((AS11-I31)*(I26*$G$26))-I33)","v":5055643.4479499999},{"$f":"(AT11*((J27*$G$27)+(J28*$G$28)+(J29*$G$29))+((AT11-J31)*(J26*$G$26))-J33)","v":5242343.4567630012},5790437.3511004997,6944316.2439305019,5705396.6629010011,5536862.8554920014,5539882.3583045015,5577829.4716250002,4592940.4372329609,4414636.624253802,4233826.3859959776,4028179.036486201,3613967.023950207,2617120.7041293671,1548790.4233996205,1233323.3902707775,1146822.4766885496,1058712.4198002988,935146.40529233881]
[]
[]
[null,null,null,"This section calculates N2O emissions from protein in effluents",null,null,null,null,"Constants"]
[null,null,"protein (kg/cap/yr)","total nitrogen, kgN/yr","N2O, kgN2O/yr",null,null,null,"Fnpr, kgN/kgprot","Fnon-con protein","Frac, industrial+commer","Nremoved sludge, kg","EF, kgN2O-N/kgN","Emission Wwplant, KgN2O/yr","N2 to N2O"]
["Year","Population"]
[2006,1215619,25.07,{"$f":"(B43*C43*$I$43*$J$43*$K$43)-$L$43","v":8533159.1324000005},{"$f":"(D43*$M$43*$O$43)-$N$43","v":67046.250326000008},null,null,null,0.16,1.4,1.25,0,5.0000000000000001E-3,0,{"$f":"44/28","v":1.5714285714285714}]
[2007,1217341,27.32,{"$f":"(B44*C44*$I$43*$J$43*$K$43)-$L$43","v":9312171.7135999985},{"$f":"(D44*$M$43*$O$43)-$N$43","v":73167.063463999992}]
[2008,1230995,25.16,8672113.5759999994,68138.035239999997,null,null,null,"Protein intake per capita, kg/cap/yr"]
[2009,1237283,26.56,9201426.214399999,72296.920255999998,null,null,null,"average",{"$f":"AVERAGE(C43:C50)","v":26.481249999999999}]
[2010,1243084,26.56,9244567.0911999997,72635.884288000001,null,null,null,"median",{"$f":"MEDIAN(C43:C50)","v":26.684999999999999}]
[2011,1211970,26.81,9098016.3959999997,71484.414539999998,null,null,null,"highest",{"$f":"MAX(C43:C50)","v":27.32}]
[2012,1214987,27.05,9202311.5379999988,72303.876369999984,null,null,null,"used",{"$f":"J48","v":27.32}]
[2013,1217341,27.32,9312171.7135999985,73167.063463999992]
[2015,1219929.2,{"$f":"$J$49","v":27.32},9331970.4083199985,73322.624636799985]
[2016,1220593.3999999999,{"$f":"$J$49","v":27.32},9337051.2726399992,73362.54571359999]
[2017,1221257.5999999999,27.32,9342132.1369599961,73402.466790399965]
[2018,1221921.7999999998,27.32,9347213.0012799967,73442.38786719997]
[2020,1221855.6000000001,27.32,9346706.5977600012,73438.408982400011]
[2025,1216191.2,27.32,9303376.2035199981,73097.955884799987]
[2030,1202477.2,27.32,9198469.5891199987,72273.689628799984]
[2035,1174080,27.32,8981242.3679999989,70566.904319999987]
[2040,1130418.8,27.32,8647251.6524800006,67942.691555200014]
[2045,1080164.2,27.32,8262824.064319999,64922.189076799987]
[2050,1024556.2,27.32,7837445.1075200001,61579.925844800004]

{"sheet":"IndBAU","index":38,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":true,"merged":[[0,9,1,9],[4,7,4,9],[4,1,4,2],[0,6,1,6],[0,7,1,7],[0,8,1,8],[4,3,4,6]]}
["Methane emissions from industrial wastewater",null,null,null,null,null,"WW gen, m3/t","COD, kgCOD/m3","sludge removed, kgCOD/yr","Recovered CH4, kgCH4/yr","aerobic treatment plant parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,"kgCH4/kgCOD",null,0.25]
[null,null,null,null,"Meat&Poultry",null,8.6,3.5,3.5,0,null,null,"MCF",null,0.5]
[null,null,null,null,"Sugar refining",null,86,5,5,0,null,null,"EF, kgCH4/kgCOD",null,{"$f":"O2*O3","v":0.125}]
[null,"Total industry product, t/yr",null,"Organic degradable material, kgCOD/yr",null,null,null,"methane generated, kgCH4/yr"]
["Year","Meat & Poultry","Sugar Refining","Meat & Poultry","Sugar Refining","Total",null,"Meat & Poultry","Sugar Refining","Total"]
["2006",41276,504857,{"$f":"B7*$G$3*$H$3","v":1242407.5999999999},{"$f":"C7*$G$4*$H$4","v":217088510},{"$f":"D7+E7","v":218330917.59999999},null,{"$f":"(D7-$I$3)*$O$4-$J$3","v":155300.51249999998},{"$f":"(E7-$I$4)*$O$4-$J$4","v":27136063.125},{"$f":"H7+I7","v":27291363.637499999}]
["2007",46700,404713,{"$f":"B8*$G$3*$H$3","v":1405670},{"$f":"C8*$G$4*$H$4","v":174026590},{"$f":"D8+E8","v":175432260},null,{"$f":"(D8-$I$3)*$O$4-$J$3","v":175708.3125},{"$f":"(E8-$I$4)*$O$4-$J$4","v":21753323.125},{"$f":"H8+I8","v":21929031.4375}]
["2008",42000,452062,1264200,194386660,195650860,null,158024.5625,24298331.875,24456356.4375]
["2009",44000,467234,1324400,200910620,202235020,null,165549.5625,25113826.875,25279376.4375]
["2010",46600,452473,1402660,194563390,195966050,null,175332.0625,24320423.125,24495755.1875]
["2011",47000,435310,1414700,187183300,188598000,null,176837.0625,23397911.875,23574748.9375]
["2012",47200,409200,1420720,175956000,177376720,null,177589.5625,21994499.375,22172088.9375]
["2013",46700,404713,1405670,{"$f":"C14*$G$4*$H$4","v":174026590},175432260,null,175708.3125,21753323.125,21929031.4375]
[2015,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2020,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2025,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2030,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2035,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2040,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2045,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2050,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]

{"sheet":"IndSce1","index":39,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":true,"merged":[[0,6,1,6],[0,7,1,7],[0,8,1,8],[0,9,1,9],[4,1,4,2],[4,3,4,6],[4,7,4,9]]}
["Methane emissions from industrial wastewater",null,null,null,null,null,"WW gen, m3/t","COD, kgCOD/m3","sludge removed, kgCOD/yr","Recovered CH4, kgCH4/yr","aerobic treatment plant parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,"kgCH4/kgCOD",null,0.25]
[null,null,null,null,"Meat&Poultry",null,8.6,3.5,3.5,0,null,null,"MCF",null,0.5]
[null,null,null,null,"Sugar refining",null,86,5,5,0,null,null,"EF, kgCH4/kgCOD",null,{"$f":"O2*O3","v":0.125}]
[null,"Total industry product, t/yr",null,"Organic degradable material, kgCOD/yr",null,null,null,"methane generated, kgCH4/yr"]
["Year","Meat & Poultry","Sugar Refining","Meat & Poultry","Sugar Refining","Total",null,"Meat & Poultry","Sugar Refining","Total"]
["2006",41276,504857,{"$f":"B7*$G$3*$H$3","v":1242407.5999999999},{"$f":"C7*$G$4*$H$4","v":217088510},{"$f":"D7+E7","v":218330917.59999999},null,{"$f":"(D7-$I$3)*$O$4-$J$3","v":155300.51249999998},{"$f":"(E7-$I$4)*$O$4-$J$4","v":27136063.125},{"$f":"H7+I7","v":27291363.637499999}]
["2007",46700,404713,{"$f":"B8*$G$3*$H$3","v":1405670},{"$f":"C8*$G$4*$H$4","v":174026590},{"$f":"D8+E8","v":175432260},null,{"$f":"(D8-$I$3)*$O$4-$J$3","v":175708.3125},{"$f":"(E8-$I$4)*$O$4-$J$4","v":21753323.125},{"$f":"H8+I8","v":21929031.4375}]
["2008",42000,452062,1264200,194386660,195650860,null,158024.5625,24298331.875,24456356.4375]
["2009",44000,467234,1324400,200910620,202235020,null,165549.5625,25113826.875,25279376.4375]
["2010",46600,452473,1402660,194563390,195966050,null,175332.0625,24320423.125,24495755.1875]
["2011",47000,435310,1414700,187183300,188598000,null,176837.0625,23397911.875,23574748.9375]
["2012",47200,409200,1420720,175956000,177376720,null,177589.5625,21994499.375,22172088.9375]
["2013",46700,404713,1405670,{"$f":"C14*$G$4*$H$4","v":174026590},175432260,null,175708.3125,21753323.125,21929031.4375]
[2015,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2020,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2025,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2030,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2035,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2040,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2045,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]
[2050,46700,404713,1405670,174026590,175432260,null,175708.3125,21753323.125,21929031.4375]

{"sheet":"Scenarios","index":40,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":true,"merged":[[5,1,5,5],[5,8,5,12]]}
[null,"GWP"]
["CH4",25]
["N2O",298]
[]
[]
[null,"Domestic, BAU",null,null,null,null,null,null,"Domestic, Scenario1"]
["Year","kgCH4","GgCO2e","kgN2O","GgCO2e","Total, GgCO2e",null,"Year","kgCH4","GgCO2e","kgN2O","GgCO2e","Total, GgCO2e"]
[2006,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A8,DomBAU!$B$36:$T$36,0))","v":5055643.4479499999},{"$f":"B8*$B$2/1000000","v":126.39108619875},{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A8,DomBAU!$A$43:$A$61,0))","v":67046.250326000008},{"$f":"D8*$B$3/1000000","v":19.979782597148002},{"$f":"C8+E8","v":146.37086879589799},null,{"$f":"A8","v":2006},{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A8,DomSce1!$B$36:$T$36,0))","v":5055643.4479499999},{"$f":"I8*$B$2/1000000","v":126.39108619875},{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A8,DomSce1!$A$43:$A$61,0))","v":67046.250326000008},{"$f":"K8*$B$3/1000000","v":19.979782597148002},{"$f":"J8+L8","v":146.37086879589799},null,null,{"$f":"M8-F8","v":0}]
[2007,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A9,DomBAU!$B$36:$T$36,0))","v":5242343.4567630012},{"$f":"B9*$B$2/1000000","v":131.05858641907503},{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A9,DomBAU!$A$43:$A$61,0))","v":73167.063463999992},{"$f":"D9*$B$3/1000000","v":21.803784912272},{"$f":"C9+E9","v":152.86237133134702},null,{"$f":"A9","v":2007},{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A9,DomSce1!$B$36:$T$36,0))","v":5242343.4567630012},{"$f":"I9*$B$2/1000000","v":131.05858641907503},{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A9,DomSce1!$A$43:$A$61,0))","v":73167.063463999992},{"$f":"K9*$B$3/1000000","v":21.803784912272},{"$f":"J9+L9","v":152.86237133134702},null,null,{"$f":"M9-F9","v":0}]
[2008,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A10,DomBAU!$B$36:$T$36,0))","v":5790437.3511004997},144.76093377751249,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A10,DomBAU!$A$43:$A$61,0))","v":68138.035239999997},20.305134501520001,165.06606827903249,null,2008,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A10,DomSce1!$B$36:$T$36,0))","v":5790437.3511004997},144.76093377751249,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A10,DomSce1!$A$43:$A$61,0))","v":68138.035239999997},20.305134501520001,165.06606827903249,null,null,0]
[2009,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A11,DomBAU!$B$36:$T$36,0))","v":6944316.2439305019},173.60790609826256,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A11,DomBAU!$A$43:$A$61,0))","v":72296.920255999998},21.544482236288001,195.15238833455055,null,2009,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A11,DomSce1!$B$36:$T$36,0))","v":6944316.2439305019},173.60790609826256,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A11,DomSce1!$A$43:$A$61,0))","v":72296.920255999998},21.544482236288001,195.15238833455055,null,null,0]
[2010,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A12,DomBAU!$B$36:$T$36,0))","v":5705396.6629010011},142.63491657252501,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A12,DomBAU!$A$43:$A$61,0))","v":72635.884288000001},21.645493517824001,164.28041009034902,null,2010,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A12,DomSce1!$B$36:$T$36,0))","v":5705396.6629010011},142.63491657252501,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A12,DomSce1!$A$43:$A$61,0))","v":72635.884288000001},21.645493517824001,164.28041009034902,null,null,0]
[2011,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A13,DomBAU!$B$36:$T$36,0))","v":5536862.8554920014},138.42157138730005,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A13,DomBAU!$A$43:$A$61,0))","v":71484.414539999998},21.30235553292,159.72392692022004,null,2011,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A13,DomSce1!$B$36:$T$36,0))","v":5536862.8554920014},138.42157138730005,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A13,DomSce1!$A$43:$A$61,0))","v":71484.414539999998},21.30235553292,159.72392692022004,null,null,0]
[2012,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A14,DomBAU!$B$36:$T$36,0))","v":5539882.3583045015},138.49705895761255,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A14,DomBAU!$A$43:$A$61,0))","v":72303.876369999984},21.546555158259995,160.04361411587254,null,2012,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A14,DomSce1!$B$36:$T$36,0))","v":5539882.3583045015},138.49705895761255,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A14,DomSce1!$A$43:$A$61,0))","v":72303.876369999984},21.546555158259995,160.04361411587254,null,null,0]
[2013,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A15,DomBAU!$B$36:$T$36,0))","v":5577829.4716250002},{"$f":"B15*$B$2/1000000","v":139.44573679062501},{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A15,DomBAU!$A$43:$A$61,0))","v":73167.063463999992},21.803784912272,161.249521702897,null,2013,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A15,DomSce1!$B$36:$T$36,0))","v":5577829.4716250002},139.44573679062501,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A15,DomSce1!$A$43:$A$61,0))","v":73167.063463999992},21.803784912272,161.249521702897,null,null,0]
[2015,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A16,DomBAU!$B$36:$T$36,0))","v":5654609.6718383133},141.36524179595784,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A16,DomBAU!$A$43:$A$61,0))","v":73322.624636799985},21.850142141766394,163.21538393772423,null,2015,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A16,DomSce1!$B$36:$T$36,0))","v":4592940.4372329609},114.82351093082403,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A16,DomSce1!$A$43:$A$61,0))","v":73322.624636799985},21.850142141766394,136.67365307259041,null,null,-26.541730865133815]
[2016,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A17,DomBAU!$B$36:$T$36,0))","v":5695856.7148570744},142.39641787142685,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A17,DomBAU!$A$43:$A$61,0))","v":73362.54571359999},21.862038622652793,164.25845649407964,null,2016,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A17,DomSce1!$B$36:$T$36,0))","v":4414636.624253802},110.36591560634506,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A17,DomSce1!$A$43:$A$61,0))","v":73362.54571359999},21.862038622652793,132.22795422899785,null,null,-32.030502265081793]
[2017,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A18,DomBAU!$B$36:$T$36,0))","v":5738605.8098461004},143.46514524615253,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A18,DomBAU!$A$43:$A$61,0))","v":73402.466790399965},21.873935103539193,165.33908034969173,null,2017,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A18,DomSce1!$B$36:$T$36,0))","v":4233826.3859959776},105.84565964989943,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A18,DomSce1!$A$43:$A$61,0))","v":73402.466790399965},21.873935103539193,127.71959475343863,null,null,-37.619485596253099]
[2018,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A19,DomBAU!$B$36:$T$36,0))","v":5749678.2890221179},143.74195722555294,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A19,DomBAU!$A$43:$A$61,0))","v":73442.38786719997},21.885831584425592,165.62778880997854,null,2018,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A19,DomSce1!$B$36:$T$36,0))","v":4028179.036486201},100.70447591215503,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A19,DomSce1!$A$43:$A$61,0))","v":73442.38786719997},21.885831584425592,122.59030749658062,null,null,-43.037481313397919]
[2020,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A20,DomBAU!$B$36:$T$36,0))","v":5772020.8266418893},144.30052066604725,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A20,DomBAU!$A$43:$A$61,0))","v":73438.408982400011},21.884645876755204,166.18516654280245,null,2020,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A20,DomSce1!$B$36:$T$36,0))","v":3613967.023950207},90.349175598755181,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A20,DomSce1!$A$43:$A$61,0))","v":73438.408982400011},21.884645876755204,112.23382147551038,null,null,-53.951345067292067]
[2025,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A21,DomBAU!$B$36:$T$36,0))","v":5829699.3838630691},145.74248459657673,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A21,DomBAU!$A$43:$A$61,0))","v":73097.955884799987},21.783190853670394,167.52567545024712,null,2025,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A21,DomSce1!$B$36:$T$36,0))","v":2617120.7041293671},65.428017603234181,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A21,DomSce1!$A$43:$A$61,0))","v":73097.955884799987},21.783190853670394,87.211208456904572,null,null,-80.314466993342549]
[2030,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A22,DomBAU!$B$36:$T$36,0))","v":5889890.6141970772},147.24726535492695,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A22,DomBAU!$A$43:$A$61,0))","v":72273.689628799984},21.537559509382397,168.78482486430934,null,2030,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A22,DomSce1!$B$36:$T$36,0))","v":1548790.4233996205},38.71976058499051,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A22,DomSce1!$A$43:$A$61,0))","v":72273.689628799984},21.537559509382397,60.257320094372908,null,null,-108.52750476993643]
[2035,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A23,DomBAU!$B$36:$T$36,0))","v":5952676.0104936594},148.81690026234151,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A23,DomBAU!$A$43:$A$61,0))","v":70566.904319999987},21.028937487359997,169.8458377497015,null,2035,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A23,DomSce1!$B$36:$T$36,0))","v":1233323.3902707775},30.833084756769438,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A23,DomSce1!$A$43:$A$61,0))","v":70566.904319999987},21.028937487359997,51.862022244129435,null,null,-117.98381550557207]
[2040,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A24,DomBAU!$B$36:$T$36,0))","v":6018139.8031468512},150.45349507867127,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A24,DomBAU!$A$43:$A$61,0))","v":67942.691555200014},20.246922083449604,170.70041716212086,null,2040,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A24,DomSce1!$B$36:$T$36,0))","v":1146822.4766885496},28.670561917213742,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A24,DomSce1!$A$43:$A$61,0))","v":67942.691555200014},20.246922083449604,48.91748400066335,null,null,-121.78293316145751]
[2045,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A25,DomBAU!$B$36:$T$36,0))","v":6086369.0516220126},152.15922629055032,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A25,DomBAU!$A$43:$A$61,0))","v":64922.189076799987},19.346812344886395,171.50603863543671,null,2045,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A25,DomSce1!$B$36:$T$36,0))","v":1058712.4198002988},26.46781049500747,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A25,DomSce1!$A$43:$A$61,0))","v":64922.189076799987},19.346812344886395,45.814622839893865,null,null,-125.69141579554284]
[2050,{"$f":"INDEX((DomBAU!$B$37:$T$37),MATCH(A26,DomBAU!$B$36:$T$36,0))","v":6157453.7390449168},153.93634347612291,{"$f":"INDEX((DomBAU!$E$43:$E$61),MATCH(A26,DomBAU!$A$43:$A$61,0))","v":61579.925844800004},18.3508179017504,172.2871613778733,null,2050,{"$f":"INDEX((DomSce1!$B$37:$T$37),MATCH(A26,DomSce1!$B$36:$T$36,0))","v":935146.40529233881},23.378660132308472,{"$f":"INDEX((DomSce1!$E$43:$E$61),MATCH(A26,DomSce1!$A$43:$A$61,0))","v":61579.925844800004},18.3508179017504,41.729478034058872,null,null,-130.55768334381443]

{"sheet":"Parameters","index":41,"n_rows":44,"n_cols":46,"rows_kept":44,"cut":false,"hidden":true,"merged":[[1,38,1,45]]}
["A = BOD/yr","calculations"]
[null,"Sewered Plaines Wilhems",null,null,null,null,"Absorption pit",null,null,null,null,"Septic tank",null,null,null,null,"Pit latrine",null,null,null,null,"Sewered PL and Pte aux Sables",null,null,null,null,"5 CHA estates",null,null,null,null,"Grand baie",null,null,null,null,null,null,"Kg BOD DoMBAU/yr"]
[null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,"Population","Kg BOD/cap/year","Industrial BOD in sewer","Total BOD/yr",null,null,"Year","Sewered Plaines Wilhems","Absorption Pit","Septic Tank","Pit Latrine","Sewered PL and Pte aux Sables","5 CHA estates","Grand baie","Total"]
[2006,null,null,null,{"$f":"B4*C4*D4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006,1277047.4999999998,11611369.415000001,1134906.1800000002,598014.90500000003,3096100,121758.75,56376,{"$f":"SUM(AM4:AS4)","v":17895572.75}]
[2007,null,null,null,{"$f":"B5*C5*D5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,1548915.625,11682783.855,1141874.76,601688.26500000001,3479774.625,71699.625,30245,{"$f":"SUM(AM5:AS5)","v":18556981.755000003}]
[2008,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,2244208.75,11758438.865,1149275.5,605577.70500000007,5307790.8125,52161.749999999993,34569.4,{"$f":"SUM(AM6:AS6)","v":21152022.782499999}]
[2009,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009,2666235.3750000005,11818374.055000002,1155123.165,608670.35000000009,8799767.5000000019,238866.78749999998,54814.5,{"$f":"SUM(AM7:AS7)","v":25341851.732500006}]
[2010,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,2822330.125,11873001.780000001,1160471.145,611479.39,4137601.875,189048.75,49300,20843233.065000001]
[2011,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,2787442.5,11682783.855,1141874.76,601688.26500000001,3787986,185692.5,43805.1,20231272.980000004]
[2012,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,2939313.75,11682783.855,1141874.76,601688.26500000001,3584427.75,253382.66250000001,38766,20242237.042500004]
[2013,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,2828169,11640877.84,1137782.7450000001,599527.46500000008,3892174.125,238320.75,43174.2,20380026.125]
[2015,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2979550.3361552507,11557366.442814058,1129628.043236943,595221.38485275966,4100500.8498749374,251063.5526734564,45490.723138832996,20658821.332746234]
[2016,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,3059292.4433328998,11515910.298668604,1125579.9154918771,593083.80889656278,4210239.5055679623,257775.62728344052,46711.131539606526,20808592.730780952]
[2017,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,3141168.6992711755,11474602.857248455,1121546.2945912001,590953.90946389944,4322915.0153171634,264667.14628147014,47964.280608408852,20963818.20278177]
[2018,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,3162185.579573622,11464313.039225992,1120541.5030804698,590423.34684457968,4351837.7554789269,266436.08646985673,48285.972631268734,21004023.283304714]
[2020,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,3204500.5789784244,11443751.857912136,1118533.7204411861,589363.1742917198,4410070.254698501,269997.61276894459,48933.671794666036,21085150.870885581]
[2025,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,3311703.6800298523,11392441.095536703,1116529.5353403387,586717.50206182862,4557599.5441013938,279020.44833251531,50574.639997035789,21294586.445399668]
[2030,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,3422493.1448817537,11341360.397074597,1114528.9413318699,584083.70634857996,4710064.1043672701,288344.8108643149,52270.637314173138,21513145.74218256]
[2035,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,3536988.9514562511,11290508.730979962,1112531.9319812716,581461.73383786879,4867629.0342273014,297980.77685436996,54023.509122160169,21741124.668459184]
[2040,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,3655315.0914070914,11239885.070332121,1110538.5008655656,578851.53145491867,5030464.9554309053,307938.7595309164,55835.16268091806,21978829.071702436]
[2045,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,3777599.704394694,11189488.392814843,1108548.6415732822,576253.04636320809,5198748.1975062899,318229.52011358546,57707.569209453213,22226575.071975354]
[2050,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,3903975.2168532293,11139317.680695686,1106562.3477044399,573666.22596340009,5372660.9887017477,328864.1794426518,59642.766030695777,22484689.405391853]
[]
["B = Fraction if A above using the 4 systems below"]
[null,"Anaerobic digester for sludge","Septic system","latrine","centralized aerobic treatment",null,"Sludge removed, kg BOD/yr ","Methane captured, kgCH4/yr"]
[2006,0.02,0.9,0.05,0.03,null,171397]
[2007,0.02,0.9,0.05,0.03,null,193707]
[2008,0.01,0.9,0.01,0.01,null,7144734,535]
[2009,0.01,0.9,0.01,0.01,null,7144734,535]
[2010,0.01,0.9,0.01,0.01,null,7144734,535]
[2011,0.01,0.9,0.01,0.01,null,7144734,535]
[2012,0.01,0.9,0.01,0.01,null,7144734,535]
[2013,0.01,0.9,0.01,0.01,null,7144734,535]
[2015,0.01,0.9,0.01,0.01,null,7144734,535]
[2016,0.01,0.9,0.01,0.01,null,7144734,535]
[2017,0.01,0.9,0.01,0.01,null,7144734,535]
[2018,0.01,0.9,0.01,0.01,null,7144734,535]
[2020,0.01,0.9,0.01,0.01,null,7144734,535]
[2025,0.01,0.9,0.01,0.01,null,7144734,535]
[2030,0.01,0.9,0.01,0.01,null,7144734,535]
[2035,0.01,0.9,0.01,0.01,null,7144734,535]
[2040,0.01,0.9,0.01,0.01,null,7144734,535]
[2045,0.01,0.9,0.01,0.01,null,7144734,535]
[2050,0.01,0.9,0.01,0.01,null,7144734,535]