{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Start","1. Sector","2. Description","3. Query","4. Data","..","Diff","TNC Scenarios","UD1 Scenarios","UD2 Scenarios","All TNC Plots","All UD1 Plots","All UD2 Plots","TNC LS","UD1 LS","UD2 LS","5. TNC Parameters","5. UD1 Parameters","5. UD2 Parameters","6. TNC Assumptions","6. UD1 Assumptions","6. UD2 Assumptions","7. Calculations","ChartPlotLegend","RadarPlot","DiffPlot","Report","ChartDiff","Radar Ratio","ChartRadar","ChartPlot","UD1 Plots","UD2 Plots","TNC Plots Backup","xErrx","Old Data","N2OManSoil","keep","C-Scenarios"],"not_rendered":{"charts":50,"images":25,"macros":1,"external_links":2,"defined_names":23,"comments":11,"pivot_tables":0},"unopened":[{"sheet":"ChartDiff","index":27,"reason":"not_a_worksheet"},{"sheet":"ChartRadar","index":29,"reason":"not_a_worksheet"},{"sheet":"ChartPlot","index":30,"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":12,"rows_kept":15,"cut":false,"hidden":false,"merged":[[21,3,21,10],[13,3,13,10],[11,3,11,10],[14,3,14,10]]}
["START",null,null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Disclaimer"]
[null,null,null,"Data used has been obtained from reliable sources. The Ministry of Social Security, National Solidarity, and Environment and Sustainable Development (Environment and Sustainable Development Division) assumes no responsibility for errors and omissions in the data provided. Users are, however, kindly asked to report any errors or deficiencies in this product to the Ministry. The choices of calculation made in this tool are derived from TNC Report (2016).   "]
[]
[null,null,null,"©2017 Government of Mauritius and United Nations Environment Programme"]
[null,null,null," All rights reserved. No part of this Guideline and/or Toolkit may be produced, stored in a retrieval system or transmitted, in any form or by any means, electronic, mechanical, photocopying, recording or otherwise without prior permission from the Ministry of Social Security, National Solidarity, and Environment and Sustainable Development (Environment and Sustainable Development Division) and the United Nations Environment Programme. Results based on the use of the Toolkit must be duly acknowledged and referenced; the copyright holder’s endorsement of Users' views, products or services shall not be implied in any way."]

{"sheet":"1. Sector","index":1,"n_rows":8,"n_cols":9,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["SECTOR",null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,"XLMT-Livestock v17.1"]
[]
[]
[]
[null,null,null,null,"Contact Details:"]
[null,null,"STAKEHOLDERS",null,"Name","Email","Phone Number","Address"]
[null,"Chair:","FAREI",null,"Mr Avinash Keesoony",null,null,"FAREI"]
[null,"Members:","FAREI",null,"Mr Pritiviraj ",null,null,"FAREI"]

{"sheet":"2. Description","index":2,"n_rows":10,"n_cols":14,"rows_kept":10,"cut":false,"hidden":false,"merged":[[2,1,2,11],[3,1,3,4],[8,2,8,4],[8,6,8,11],[4,2,4,4],[7,2,7,4],[6,2,6,4],[3,6,3,11],[4,6,4,11],[6,6,6,11],[7,6,7,11],[5,2,5,4],[5,6,5,11]]}
["DESCRIPTION",null,null,null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,"XLMT-Livestock v17.1",null,null,"LIVESTOCK"]
[]
[null,"Mitigation Scenarios for the Livestock Sector as per TNC, 2016"]
[null,"Scenarios",null,null,null,"Assumptions","Expected GHG emissions (Gg CO2e)"]
[null,"BAU","Business-As-Usual",null,null,"The assumptions involves adoption of old technology (prior to 2014) with regards to manure management with an estimated animal head numbers.  ","2020    2025    2030    2035    2040    2045    2050\n19.6;    19.2;    19.1;    19.1;   19.2;    19.4;    19.5;"]
[null,"BAU-Enteric","Business-As-Usual (Enteric)",null,null,"The assumptions involves adoption of old technology (prior to 2014) with regards to manure management with an estimated animal head numbers.  ","2020    2025    2030    2035    2040    2045    2050\n34.7;    34.5;    34.7;    35.4;    36.2;    36.8;   37.5;"]
[null,"SC1","Policy Scenario (with old technology)",null,null,"This scenario assumes old technology with regards to manure management with an increased livestock to enhance food security.","2020    2025    2030    2035    2040    2045    2050\n36.5;    38.2;   39.9;    42.8;     45.8;   48.6;    51.3;"]
[null,"SC2","Policy Scenario (using new technology)",null,null,"The scenarios considers new technology which incorporates changes in the manure management systems used in rearing, with an increased livestock to enhance food security.  The penetration of anaerobic treatment of manure is expected to increase in the future compared to solid storage or aerobic treatment of manure","2020    2025    2030    2035    2040    2045    2050\n36.4;    38.1;    39.9;    42.6;    45.2;   47.5;   49.8;"]
[null,"SC3","Policy Scenario (Enteric)",null,null,"As SC2 for Enteric Fermentation.","2020    2025    2030    2035    2040    2045    2050\n21.5;    22.5;    23.7;    25.4;   27.1;   28.7;    30.4;"]
[null," ",null,null,null," "]

{"sheet":"3. Query","index":3,"n_rows":30,"n_cols":16,"rows_kept":30,"cut":false,"hidden":false,"merged":[[2,1,10,10]]}
["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-Livestock 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"]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"4. Data","index":4,"n_rows":81,"n_cols":89,"rows_kept":81,"cut":false,"hidden":false,"merged":[[54,1,54,5],[3,54,3,60],[4,1,4,4],[4,5,4,8],[4,54,4,59],[29,1,29,7],[29,13,29,19],[4,13,4,18],[6,20,6,21]]}
["DATA",null,null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
[null,null,null,null,null,"XLMT considers Red cells only "]
["Ruminants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"delete/data repeats",null,null,null,null,null,null,null,null,"Species","Year",2006,2007,2008,2009,2010,2011,2012,2013]
["Species","Goats",null,null,null,"Sheep",null,null,null,"Deer",null,null,null,"Cattles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","Cattle",null,null,null,null,null,null,null,"Cattle","Local (heads)",6560,7081,7327,7237,7491,6596,7302,7240," "]
["Sources","DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97","MMA Annual Report Importation","Transit period for slaughter 3 months ",null," DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97","MMA Annual Report Importation","Transit period for slaughter 3 months ",null,"Under paddock system…………………………. FAREI Estimate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAREI for 2006 & 2010- DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97","FAREI for year 2006 2007 - DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97","MMA Annual Report Importation","Transit period for slaughter 3 months ",null,"FAREI",null,null,null,null,"Imported (heads)",10772,7586,8389,8338,8135,7678,7277,7045," "]
["Year","Local (heads)","Imported (heads)","Annualised figure for Imported goat","Total local and imported","Local (heads)","Imported (heads)","Annualised figure for Imported goat","Total local and imported ","Total",null,null,null,"Total local and imported ","Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Local (heads)","Imported (heads)",null,"2013 SPLIT (INFO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local (heads)","Imported (heads)","Annualised figure for Imported cattle","Total local and imported ","Dairy cattle (heads)","Non Dairy cattle (heads)",null,null,null,"Annualised figure for Imported cattle",2693,1896.5,2097.25,2084.5,2033.75,1919.5,1819.25,1761.25," "]
[2006,23734,3252,813,24547,1264,55,13.75,1277.75,16000,null,null,null,9253,2237,7016,2693,6560,10772,null,2874,"Dairy cow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15319,6560,10772,2693,9253,2237,7016,null,null,null,"Total local and imported ",9253,8977.5,9424.25,9321.5,9524.75,8515.5,9121.25,9001.25]
[2007,24805,1980,495,25300,1110,323,80.75,1190.75,16000,null,null,null,8978,2163,6814.5,1897,7081,7586,null,2267,"Local Bull",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17413,7081,7586,1896.5,8977.5,2163,6814.5,null,null,null,"Dairy cattle (heads)",2237,2163,2457,2316,2679,2525,3022,2874," "]
[2008,25994,2414,603.5,26597.5,1548,416,104,1652,16000,null,null,null,9424,2457,6967.25,2097,7327,8389,null,516,"Calf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6699,7327,8389,2097.25,9424.25,2457,6967.25,null,null,null,"Non Dairy cattle (heads)",7016,6814.5,6967.25,7005.5,6845.75,5990.5,6099.25,6127.25]
[2009,26014,2727,681.75,26695.75,2023,427,106.75,2129.75,16000,null,null,null,9322,2316,7005.5,2085,7237,8338,null,1583,"Heifer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14108,7237,8338,2084.5,9321.5,2316,7005.5]
[2010,27819,1793,448.25,28267.25,2022,296,74,2096,16000,null,null,null,9525,2679,6845.75,2034,7491,8135,null,1761,"Imported bull",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22327,7491,8135,2033.75,9524.75,2679,6845.75,null,null,"Goat","Local (heads)",23734,24805,25994,26014,27819,28176,27430,25702]
[2011,28176,430,107.5,28283.5,1931,250,62.5,1993.5,16000,null,null,null,8516,2525,5990.5,1920,6596,7678,null,329,"Boar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23285,6596,7678,1919.5,8515.5,2525,5990.5,null,null,null,"Imported (heads)",3252,1980,2414,2727,1793,430,395,923]
[2012,27430,395,98.75,27528.75,2211,204,51,2262,16000,null,null,null,9121,3022,6099.25,1819,7302,7277,null,8747,"Fattener",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15287,7302,7277,1819.25,9121.25,3022,6099.25,null,null,null,"Annualised figure for Imported goat",813,495,603.5,681.75,448.25,107.5,98.75,230.75]
[2013,25702,923,230.75,25932.75,2510,118,29.5,2539.5,16000,null,null,null,9001,2874,6127.25,1761,7240,7045,null,3944,"Piglet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15961,7240,7045,1761.25,9001.25,2874,6127.25,null,null,null,"Total local and imported",24547,25300,26597.5,26695.75,28267.25,28283.5,27528.75,25932.75]
[2014,null,null,null,25966.375,null,null,null,{"$f":"(I15+I17)/2","v":2569.75},16000,null,null,null,null,2887,6113.625,1880.5,null,null,null,2941,"sow/gilt"]
[2015,null,null,null,26000,null,null,null,2600,16000,null,null,null,null,2900,6100,2000,null,null,null,2539.5,"Sheep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheep","Local (heads)",1264,1110,1548,2023,2022,1931,2211,2510]
[2016,null,null,null,25900,null,null,null,2620,15800,null,null,null,null,2860,6040,2020,null,null,null,25932.75,"Goat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","x",15319,17413,6699,14108,22327,23285,15287,15961," "]
[2017,null,null,null,25800,null,null,null,2640,15600,null,null,null,null,2820,5980,2040,null,null,null,855,"Horse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of cycle/year (Cycle 2 months)",6,6,6,6,6,6,6,6]
[2018,null,null,null,25700,null,null,null,2660,15400,null,null,null,null,2780,5920,2060,null,null,null,5200000,"Broiler",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eggs (million)","Local production",228.5,211.8,211.8,170.9,185.4,185.4,203.6,205.5," "]
[2019,null,null,null,25600,null,null,null,2680,15200,null,null,null,null,2740,5860,2080,null,null,null,104000,"Broiler parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,5500,5758,6126,7653,7653,8077,7194,8497," "]
[2020,null,null,null,25500,null,null,null,2700,15000,null,null,null,null,2700,5800,2100,null,null,null,687283.33333333337,"Layer/Parent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pekin ducks (Cycle: 2 months)",458.33333333333331,479.83333333333331,510.5,1606.6666666666667,2689.8333333333335,3889.5,2370,1279.3333333333333]
[2025,null,null,null,25500,null,null,null,2700,15000,null,null,null,null,2500,5600,2200,null,null,null,6648.833333333333,"Duck"]
[2030,null,null,null,25000,null,null,null,2800,15250,null,null,null,null,2400,5500,2300,null,null,null,16000,"Deer"]
[2035,null,null,null,25000,null,null,null,2900,15350,null,null,null,null,2400,5500,2650]
[2040,null,null,null,25000,null,null,null,3000,15500,null,null,null,null,2400,5500,3000]
[2045,null,null,null,24900,null,null,null,3000,15750,null,null,null,null,2425,5515,3250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,655,700,725,750,775,800,824,855," "]
[2050,null,null,null,24800,null,null,null,3000,16000,null,null,null,null,2450,5530,3500]
[]
["POULTRY","Chicken meat (T)",null,null,null,null,null,null,"Eggs (million)",null,null,null,null,"Ducks",null,null,null,null,null,null,null,"Total poultry"]
["Sources","FOOD BALANCE SHEETS Table 6.4 Pg 127/128",null,null,null,null,null,null,"FOOD BALANCE SHEETS Table 6.4 Pg 127/128",null,null,null,null,"FAREI","APD, MAIFS","APD, MAIFS"]
["Year","Local production","Convertion to number of broilers (Assumption: 1.5kg/carcass LWT)","Total broilers ","No of cycle/year (Cycle 2 months)","Total broiler per year","Conversion to number of parents stock (300 eggs/year)- Broiler parent stock","Total broilers and parent stock","Local production","Convertion to number of layers (Assumption: 300 eggs/layer)","Conversion to number of parents stock (300 eggs/year)","Total layers and parent stock","M",null,"Assumption ratio Muskovy: Pekin 1:1","No of Muskovy ducks","Parent stock of Pekin ducks","Number of Pekin ducklings sold/year","Number of Pekin ducks (Cycle: 2 months)","Total number of ducks","Sum (G+L+T)","Broiler + Layer + Duck (birds)"]
[2006,36000,1.5,24000000,6,4000000,{"$f":"F33/50","v":80000},{"$f":"F33+G33","v":4080000},228.5,761666.66666666663,2538.8888888888887,764205.5555555555,null,5500,2,2750,0,"n/a",458.33333333333331,3208.3333333333335,{"$f":"G33+L33+T33","v":847413.88888888888},4847413.888888889]
[2007,40160,1.5,26773333.333333332,6,4462222.222222222,{"$f":"F34/50","v":89244.444444444438},{"$f":"F34+G34","v":4551466.666666666},211.8,706000,2353.3333333333335,708353.33333333337,null,5758,2,2879,0,"n/a",479.83333333333331,3358.8333333333335,800956.61111111112,5263178.8333333321]
[2008,42200,1.5,28133333.333333332,6,4688888.888888889,93777.777777777781,4782666.666666667,211.8,706000,2353.3333333333335,708353.33333333337,null,6126,2,3063,0,"n/a",510.5,3573.5,805704.61111111112,5494593.5]
[2009,44200,1.5,29466666.666666668,6,4911111.111111111,98222.222222222219,5009333.333333333,170.9,569666.66666666663,1898.8888888888887,571565.5555555555,null,7653,2,3826.5,400,9640,1606.6666666666667,5833.166666666667,675620.94444444438,5586732.055555555]
[2010,46200,1.5,30800000,6,5133333.333333333,102666.66666666666,5236000,185.4,618000,2060,620060,null,7653,2,3826.5,513,16139,2689.8333333333335,7029.3333333333339,729756,5863089.333333333]
[2011,47200,1.5,31466666.666666668,6,5244444.444444445,104888.88888888891,5349333.333333334,185.4,618000,2060,620060,null,8077,2,4038.5,699,23337,3889.5,8627,733575.88888888888,5978020.333333334]
[2012,47400,1.5,31600000,6,5266666.666666667,105333.33333333334,5372000,203.6,678666.66666666663,2262.2222222222222,680928.88888888888,null,7194,2,3597,1060,14220,2370,7027,793289.22222222225,6059955.888888889]
[2013,46800,1.5,31200000,6,5200000,104000,5304000,205.5,685000,2283.3333333333335,687283.33333333337,null,8497,2,4248.5,1121,7676,1279.3333333333333,6648.833333333333,797932.16666666674,5997932.166666666]
[2014,null,null,null,null,5250000,null,null,null,null,null,668641.66666666674,null,null,null,null,null,null,null,6324.4166666666661,674966.08333333337]
[2015,null,null,null,null,5300000,null,null,null,null,null,650000,null,null,null,null,null,null,null,6000,656000]
[2016,null,null,null,null,5340000,null,null,null,null,null,655000,null,null,null,null,null,null,null,6200,661200]
[2017,null,null,null,null,5380000,null,null,null,null,null,660000,null,null,null,null,null,null,null,6400,666400]
[2018,null,null,null,null,5420000,null,null,null,null,null,665000,null,null,null,null,null,null,null,6600,671600]
[2019,null,null,null,null,5460000,null,null,null,null,null,670000,null,null,null,null,null,null,null,6800,676800]
[2020,null,null,null,null,5500000,null,null,null,null,null,675000,null,null,null,null,null,null,null,7000,682000]
[2025,null,null,null,null,5700000,null,null,null,null,null,685000,null,null,null,null,null,null,null,8000,693000]
[2030,null,null,null,null,5800000,null,null,null,null,null,690000,null,null,null,null,null,null,null,9000,699000]
[2035,null,null,null,null,5950000,null,null,null,null,null,710000,null,null,null,null,null,null,null,10500,720500]
[2040,null,null,null,null,6100000,null,null,null,null,null,725000,null,null,null,null,null,null,null,12000,737000]
[2045,null,null,null,null,6300000,null,null,null,null,null,737500,null,null,null,null,null,null,null,12500,750000]
[2050,null,null,null,null,6500000,null,null,null,null,null,750000,null,null,null,null,null,null,null,13000,763000]
[]
["Others","Pigs",null,null,null,null,null,"Horses"]
[null,null,22,24,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
["Note: Year 2007/2008: African Swine Fever","YEAR","Plaines Wilhems/ Moka","Flacq/Palmar LPU","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total",null,"Mauritius Turf Club"]
[null,2006,581,2785,11953,15319,null,655]
[" ",2007,659,2991,13763,17413,null,700]
[" ",2008,753,1366,4580,6699,null,725]
[null,2009,720,3560,9828,14108,null,750]
[null,2010,1266,3533,17528,22327,null,775]
[null,2011,1343,3355,18587,23285,null,800]
[null,2012,1419,3354,10514,15287,null,824]
[null,2013,1389,3034,11538,15961,null,855]
[null,2014,null,null,null,18480.5,null,855]
[null,2015,null,null,null,21000,null,855]
[null,2016,null,null,null,21200,null,855]
[null,2017,null,null,null,21400,null,855]
[null,2018,null,null,null,21600,null,855]
[null,2019,null,null,null,21800,null,855]
[null,2020,null,null,null,22000,null,855]
[null,2025,null,null,null,22000,null,855]
[null,2030,null,null,null,22500,null,855]
[null,2035,null,null,null,22750,null,855]
[null,2040,null,null,null,23000,null,855]
[null,2045,null,null,null,23000,null,855]
[null,2050,null,null,null,23000,null,855]
[]
[]
[" "]

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

{"sheet":"Diff","index":6,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Variable1","Variable2","%Change"]
[19.915768749999998,33.526570240712196,{"$f":"(B2-A2)*100/A2","v":68.341833356104829}]
[19.830356250000001,32.974873352802305,{"$f":"(B3-A3)*100/A3","v":66.284825835150102}]
[20.250081250000001,32.927233947209473,62.602972011331907]
[20.386050000000001,33.407502623068233,63.874328882094531]
[21.088637500000001,34.848683746351426,65.248626168245465]
[20.273137499999997,33.997270378624933,67.696146581282434]
[20.6790375,34.052601330890759,64.672080752746638]
[20.396525,33.602305423763148,64.745246671985299]
[20.471887500000001,33.648045140793911,64.362202267836366]
[20.547249999999998,35.268887458816614,71.647726380983428]
[20.34975,35.122651158593975,72.595000717915326]
[20.152249999999999,34.976414858371328,73.560842379244662]
[19.954749999999997,34.830178558148688,74.545802669282722]
[19.757249999999999,34.683942257926049,75.550454936421062]
[19.559750000000001,34.658779825416133,77.194390651292224]
[19.174750000000003,34.530922750658995,80.085387035862212]
[19.069749999999999,34.658030406637856,81.74349640995743]
[19.138500000000001,35.402489861417109,84.980483639873071]
[19.232250000000001,36.155860103910655,87.995996848578059]
[19.385124999999999,36.849340712706365,90.090807836969674]
[19.538,37.542821321502082,92.152837145573145]

{"sheet":"TNC Scenarios","index":7,"n_rows":27,"n_cols":87,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,null,null,null,null,"New Technolgy",null,null,"New Technolgy",null,null,"New Technolgy",null,null,null,null,"OLD TECHNOLOGY",null,null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY"]
[null,"BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,"Gg CO2e",null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e",null,"All",null,null,null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e","Gg CO2e"]
["YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Total Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O",null,"BAU Total",null,null,"YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O","All Total",null,null,"YEAR","Enteric","LMMCH4","Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","LMMN2O","Total",null,null,null,null,"i","ap","ae","bk","ca"]
[2006,{"$f":"'6. TNC Assumptions'!T9*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.5725499999999997},{"$f":"'6. TNC Assumptions'!V9*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.4373999999999993},{"$f":"'6. TNC Assumptions'!E9*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.15971874999999999},{"$f":"'6. TNC Assumptions'!C9*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.0683750000000001},{"$f":"'6. TNC Assumptions'!G9*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.29475000000000001},{"$f":"'6. TNC Assumptions'!Z9*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.38297500000000001},{"$f":"'6. TNC Assumptions'!I9*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},{"$f":"SUM(B7:H7)","v":19.915768749999998},null,{"$f":"'6. TNC Assumptions'!T9*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":5.5924999999999996E-2},{"$f":"'6. TNC Assumptions'!V9*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1754},{"$f":"'6. TNC Assumptions'!E9*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":4.7915624999999998E-3},{"$f":"'6. TNC Assumptions'!C9*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10432475000000001},{"$f":"'6. TNC Assumptions'!G9*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":2.6855E-2},{"$f":"'6. TNC Assumptions'!Z9*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.38297500000000001},{"$f":"(('6. TNC Assumptions'!K$9*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R9)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":2.6355604166666664},{"$f":"'6. TNC Assumptions'!I9*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},{"$f":"SUM(K7:R7)","v":3.4738317291666663},null,{"$f":"'TNC LS'!J$4","v":0.5582421356285715},{"$f":"'TNC LS'!J$9","v":3.7866166721625003},{"$f":"'6. TNC Assumptions'!E9*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":5.9218208925002666E-2},{"$f":"'6. TNC Assumptions'!C9*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.93981099248779287},null,{"$f":"'TNC LS'!$E$34","v":1.2645469637153572},{"$f":"(('6. TNC Assumptions'!K$9*'TNC LS'!$FP$32*'TNC LS'!$FQ$32*'5. TNC Parameters'!$H$62)+((('6. TNC Assumptions'!K9/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P9*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M9*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5285347886263096},null,{"$f":"SUM(U7:AB7)","v":10.136969761545535},null,{"$f":"I7+S7+AC7","v":33.526570240712196},null,null,{"$f":"A7","v":2006},{"$f":"'TNC Scenarios'!B7","v":2.5725499999999997},{"$f":"'TNC Scenarios'!C7","v":5.4373999999999993},{"$f":"'TNC Scenarios'!D7","v":0.15971874999999999},{"$f":"'TNC Scenarios'!E7","v":3.0683750000000001},{"$f":"'TNC Scenarios'!F7","v":0.29475000000000001},{"$f":"'TNC Scenarios'!G7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!H7","v":8},{"$f":"SUM(AI7:AO7)","v":19.915768749999998},null,{"$f":"'TNC Scenarios'!K7","v":5.5924999999999996E-2},{"$f":"'TNC Scenarios'!L7","v":0.1754},{"$f":"'TNC Scenarios'!M7","v":4.7915624999999998E-3},{"$f":"'TNC Scenarios'!N7","v":0.10432475000000001},{"$f":"'TNC Scenarios'!O7","v":2.6855E-2},{"$f":"'TNC Scenarios'!P7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!Q7","v":2.6355604166666664},{"$f":"'TNC Scenarios'!R7","v":8.7999999999999995E-2},{"$f":"SUM(AR7:AY7)","v":3.4738317291666663},null,{"$f":"'TNC Scenarios'!U7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!V7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!X7","v":0.93981099248779287},null,{"$f":"'TNC Scenarios'!Z7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!AA7","v":3.5285347886263096},null,{"$f":"SUM(BB7:BI7)","v":10.136969761545535},{"$f":"AP7+AZ7+BJ7","v":33.526570240712196},null,null,{"$f":"AH7","v":2006},{"$f":"AP7","v":19.915768749999998},{"$f":"AZ7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!BB7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!BC7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!BE7","v":0.93981099248779287},null,{"$f":"'TNC Scenarios'!BG7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!BH7","v":3.5285347886263096},null,{"$f":"SUM(BQ7:BX7)","v":10.136969761545535},{"$f":"BO7+BP7+BY7","v":33.526570240712196},null,{"$f":"BZ7-BK7","v":0},null,null,19.915768749999998,19.915768749999998,33.526570240712196,33.526570240712196,33.526570240712196]
[2007,{"$f":"'6. TNC Assumptions'!T10*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.4874499999999999},{"$f":"'6. TNC Assumptions'!V10*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.2812374999999996},{"$f":"'6. TNC Assumptions'!E10*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.14884375},{"$f":"'6. TNC Assumptions'!C10*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.1624999999999996},{"$f":"'6. TNC Assumptions'!G10*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. TNC Assumptions'!Z10*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.43532499999999996},{"$f":"'6. TNC Assumptions'!I10*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},19.830356250000001,null,{"$f":"'6. TNC Assumptions'!T10*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":5.4074999999999998E-2},{"$f":"'6. TNC Assumptions'!V10*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1703625},{"$f":"'6. TNC Assumptions'!E10*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":4.4653124999999997E-3},{"$f":"'6. TNC Assumptions'!C10*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.107525},{"$f":"'6. TNC Assumptions'!G10*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":2.87E-2},{"$f":"'6. TNC Assumptions'!Z10*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.43532499999999996},{"$f":"(('6. TNC Assumptions'!K$10*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R10)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":2.8318285694444443},{"$f":"'6. TNC Assumptions'!I10*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.7202813819444445,null,{"$f":"'TNC LS'!Z$4","v":0.53977547579999996},{"$f":"'TNC LS'!Z$9","v":2.8724546232839288},{"$f":"'6. TNC Assumptions'!E10*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":5.5186133654820523E-2},{"$f":"'6. TNC Assumptions'!C10*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.96864049007785724},null,{"$f":"'TNC LS'!$U$34","v":1.4163775624051427},{"$f":"(('6. TNC Assumptions'!K10*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K10/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P10*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M10*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5718014356361074},null,9.4242357208578564,null,32.974873352802305,null,null,2007,{"$f":"'TNC Scenarios'!B8","v":2.4874499999999999},{"$f":"'TNC Scenarios'!C8","v":5.2812374999999996},{"$f":"'TNC Scenarios'!D8","v":0.14884375},{"$f":"'TNC Scenarios'!E8","v":3.1624999999999996},{"$f":"'TNC Scenarios'!F8","v":0.315},{"$f":"'TNC Scenarios'!G8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!H8","v":8},19.830356250000001,null,{"$f":"'TNC Scenarios'!K8","v":5.4074999999999998E-2},{"$f":"'TNC Scenarios'!L8","v":0.1703625},{"$f":"'TNC Scenarios'!M8","v":4.4653124999999997E-3},{"$f":"'TNC Scenarios'!N8","v":0.107525},{"$f":"'TNC Scenarios'!O8","v":2.87E-2},{"$f":"'TNC Scenarios'!P8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!Q8","v":2.8318285694444443},{"$f":"'TNC Scenarios'!R8","v":8.7999999999999995E-2},3.7202813819444445,null,{"$f":"'TNC Scenarios'!U8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!V8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!X8","v":0.96864049007785724},null,{"$f":"'TNC Scenarios'!Z8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!AA8","v":3.5718014356361074},null,9.4242357208578564,32.974873352802305,null,null,2007,19.830356250000001,3.7202813819444445,{"$f":"'TNC Scenarios'!BB8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!BC8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!BE8","v":0.96864049007785724},null,{"$f":"'TNC Scenarios'!BG8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!BH8","v":3.5718014356361074},null,{"$f":"SUM(BQ8:BX8)","v":9.4242357208578564},32.974873352802305,null,0,null,null,19.830356250000001,19.830356250000001,32.974873352802305,32.974873352802305,32.974873352802305]
[2008,{"$f":"'6. TNC Assumptions'!T11*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.8255499999999998},{"$f":"'6. TNC Assumptions'!V11*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.3996187500000001},{"$f":"'6. TNC Assumptions'!E11*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.20649999999999999},{"$f":"'6. TNC Assumptions'!C11*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.3246875},{"$f":"'6. TNC Assumptions'!G11*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.32624999999999998},{"$f":"'6. TNC Assumptions'!Z11*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.16747499999999998},{"$f":"'6. TNC Assumptions'!I11*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.250081250000001,null,{"$f":"'6. TNC Assumptions'!T11*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.1425E-2},{"$f":"'6. TNC Assumptions'!V11*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.17418124999999998},{"$f":"'6. TNC Assumptions'!E11*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":6.195E-3},{"$f":"'6. TNC Assumptions'!C11*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11303937500000001},{"$f":"'6. TNC Assumptions'!G11*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":2.9724999999999998E-2},{"$f":"'6. TNC Assumptions'!Z11*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.16747499999999998},{"$f":"(('6. TNC Assumptions'!K11*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R11)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":2.9487229027777779},{"$f":"'6. TNC Assumptions'!I11*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.5887635277777781,null,{"$f":"'TNC LS'!AP$4","v":0.6131430162},{"$f":"'TNC LS'!AP$9","v":3.1152194545607141},{"$f":"'6. TNC Assumptions'!E11*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":7.656308444069998E-2},{"$f":"'6. TNC Assumptions'!C11*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.0183168156065534},null,{"$f":"'TNC LS'!$AK$35","v":0.60253015637571439},{"$f":"(('6. TNC Assumptions'!K11*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K11/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P11*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M11*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.662616642248012},null,9.0883891694316929,null,32.927233947209473,null,null,2008,{"$f":"'TNC Scenarios'!B9","v":2.8255499999999998},{"$f":"'TNC Scenarios'!C9","v":5.3996187500000001},{"$f":"'TNC Scenarios'!D9","v":0.20649999999999999},{"$f":"'TNC Scenarios'!E9","v":3.3246875},{"$f":"'TNC Scenarios'!F9","v":0.32624999999999998},{"$f":"'TNC Scenarios'!G9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!H9","v":8},20.250081250000001,null,{"$f":"'TNC Scenarios'!K9","v":6.1425E-2},{"$f":"'TNC Scenarios'!L9","v":0.17418124999999998},{"$f":"'TNC Scenarios'!M9","v":6.195E-3},{"$f":"'TNC Scenarios'!N9","v":0.11303937500000001},{"$f":"'TNC Scenarios'!O9","v":2.9724999999999998E-2},{"$f":"'TNC Scenarios'!P9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!Q9","v":2.9487229027777779},{"$f":"'TNC Scenarios'!R9","v":8.7999999999999995E-2},3.5887635277777781,null,{"$f":"'TNC Scenarios'!U9","v":0.6131430162},{"$f":"'TNC Scenarios'!V9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!X9","v":1.0183168156065534},null,{"$f":"'TNC Scenarios'!Z9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!AA9","v":3.662616642248012},null,9.0883891694316929,32.927233947209473,null,null,2008,20.250081250000001,3.5887635277777781,{"$f":"'TNC Scenarios'!BB9","v":0.6131430162},{"$f":"'TNC Scenarios'!BC9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!BE9","v":1.0183168156065534},null,{"$f":"'TNC Scenarios'!BG9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!BH9","v":3.662616642248012},null,9.0883891694316929,32.927233947209473,null,0,null,null,20.250081250000001,20.250081250000001,32.927233947209473,32.927233947209473,32.927233947209473]
[2009,{"$f":"'6. TNC Assumptions'!T12*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.6633999999999998},{"$f":"'6. TNC Assumptions'!V12*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.4292625000000001},{"$f":"'6. TNC Assumptions'!E12*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.26621875},{"$f":"'6. TNC Assumptions'!C12*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.33696875},{"$f":"'6. TNC Assumptions'!G12*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. TNC Assumptions'!Z12*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.35269999999999996},{"$f":"'6. TNC Assumptions'!I12*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.386050000000001,null,{"$f":"'6. TNC Assumptions'!T12*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":5.79E-2},{"$f":"'6. TNC Assumptions'!V12*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1751375},{"$f":"'6. TNC Assumptions'!E12*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":7.9865624999999989E-3},{"$f":"'6. TNC Assumptions'!C12*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11345693749999999},{"$f":"'6. TNC Assumptions'!G12*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.075E-2},{"$f":"'6. TNC Assumptions'!Z12*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.35269999999999996},{"$f":"(('6. TNC Assumptions'!K12*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R12)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":2.9622712638888884},{"$f":"'6. TNC Assumptions'!I12*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.7882022638888886,null,{"$f":"'TNC LS'!BF$4","v":0.53927637688571428},{"$f":"'TNC LS'!BF$9","v":3.0538224896830362},{"$f":"'6. TNC Assumptions'!E12*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":9.8704739157131238E-2},{"$f":"'6. TNC Assumptions'!C12*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.0220784333199984},null,{"$f":"'TNC LS'!$BA$35","v":1.1055432880815714},{"$f":"(('6. TNC Assumptions'!K12*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K12/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P12*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M12*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4138250320518924},null,9.233250359179344,null,33.407502623068233,null,null,2009,{"$f":"'TNC Scenarios'!B10","v":2.6633999999999998},{"$f":"'TNC Scenarios'!C10","v":5.4292625000000001},{"$f":"'TNC Scenarios'!D10","v":0.26621875},{"$f":"'TNC Scenarios'!E10","v":3.33696875},{"$f":"'TNC Scenarios'!F10","v":0.33749999999999997},{"$f":"'TNC Scenarios'!G10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!H10","v":8},20.386050000000001,null,{"$f":"'TNC Scenarios'!K10","v":5.79E-2},{"$f":"'TNC Scenarios'!L10","v":0.1751375},{"$f":"'TNC Scenarios'!M10","v":7.9865624999999989E-3},{"$f":"'TNC Scenarios'!N10","v":0.11345693749999999},{"$f":"'TNC Scenarios'!O10","v":3.075E-2},{"$f":"'TNC Scenarios'!P10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!Q10","v":2.9622712638888884},{"$f":"'TNC Scenarios'!R10","v":8.7999999999999995E-2},3.7882022638888886,null,{"$f":"'TNC Scenarios'!U10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!V10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!X10","v":1.0220784333199984},null,{"$f":"'TNC Scenarios'!Z10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!AA10","v":3.4138250320518924},null,9.233250359179344,33.407502623068233,null,null,2009,20.386050000000001,3.7882022638888886,{"$f":"'TNC Scenarios'!BB10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!BC10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!BE10","v":1.0220784333199984},null,{"$f":"'TNC Scenarios'!BG10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!BH10","v":3.4138250320518924},null,9.233250359179344,33.407502623068233,null,0,null,null,20.386050000000001,20.386050000000001,33.407502623068233,33.407502623068233,33.407502623068233]
[2010,{"$f":"'6. TNC Assumptions'!T13*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.0808499999999999},{"$f":"'6. TNC Assumptions'!V13*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.3054562499999998},{"$f":"'6. TNC Assumptions'!E13*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.26200000000000001},{"$f":"'6. TNC Assumptions'!C13*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.5334062499999996},{"$f":"'6. TNC Assumptions'!G13*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.34875},{"$f":"'6. TNC Assumptions'!Z13*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.55817499999999998},{"$f":"'6. TNC Assumptions'!I13*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},21.088637500000001,null,{"$f":"'6. TNC Assumptions'!T13*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.6974999999999993E-2},{"$f":"'6. TNC Assumptions'!V13*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.17114374999999998},{"$f":"'6. TNC Assumptions'!E13*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":7.8599999999999989E-3},{"$f":"'6. TNC Assumptions'!C13*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.12013581249999999},{"$f":"'6. TNC Assumptions'!G13*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.1774999999999998E-2},{"$f":"'6. TNC Assumptions'!Z13*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.55817499999999998},{"$f":"(('6. TNC Assumptions'!K13*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R13)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.113983666666666},{"$f":"'6. TNC Assumptions'!I13*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1580482291666661,null,{"$f":"'TNC LS'!BV$4","v":0.66241905200742845},{"$f":"'TNC LS'!BV$9","v":3.0296080819828219},{"$f":"'6. TNC Assumptions'!E13*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":9.7140572026457137E-2},{"$f":"'6. TNC Assumptions'!C13*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.082245173642423},null,{"$f":"'TNC LS'!$BQ$38","v":1.1018857519343928},{"$f":"(('6. TNC Assumptions'!K13*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K13/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P13*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M13*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6286993855912377},null,9.6019980171847621,null,34.848683746351426,null,null,2010,{"$f":"'TNC Scenarios'!B11","v":3.0808499999999999},{"$f":"'TNC Scenarios'!C11","v":5.3054562499999998},{"$f":"'TNC Scenarios'!D11","v":0.26200000000000001},{"$f":"'TNC Scenarios'!E11","v":3.5334062499999996},{"$f":"'TNC Scenarios'!F11","v":0.34875},{"$f":"'TNC Scenarios'!G11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!H11","v":8},21.088637500000001,null,{"$f":"'TNC Scenarios'!K11","v":6.6974999999999993E-2},{"$f":"'TNC Scenarios'!L11","v":0.17114374999999998},{"$f":"'TNC Scenarios'!M11","v":7.8599999999999989E-3},{"$f":"'TNC Scenarios'!N11","v":0.12013581249999999},{"$f":"'TNC Scenarios'!O11","v":3.1774999999999998E-2},{"$f":"'TNC Scenarios'!P11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!Q11","v":3.113983666666666},{"$f":"'TNC Scenarios'!R11","v":8.7999999999999995E-2},4.1580482291666661,null,{"$f":"'TNC Scenarios'!U11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!V11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!X11","v":1.082245173642423},null,{"$f":"'TNC Scenarios'!Z11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!AA11","v":3.6286993855912377},null,9.6019980171847621,34.848683746351426,null,null,2010,21.088637500000001,4.1580482291666661,{"$f":"'TNC Scenarios'!BB11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!BC11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!BE11","v":1.082245173642423},null,{"$f":"'TNC Scenarios'!BG11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!BH11","v":3.6286993855912377},null,9.6019980171847621,34.848683746351426,null,0,null,null,21.088637500000001,21.088637500000001,34.848683746351426,34.848683746351426,34.848683746351426]
[2011,{"$f":"'6. TNC Assumptions'!T14*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.9037500000000001},{"$f":"'6. TNC Assumptions'!V14*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.6426375000000002},{"$f":"'6. TNC Assumptions'!E14*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.24918749999999998},{"$f":"'6. TNC Assumptions'!C14*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.5354375},{"$f":"'6. TNC Assumptions'!G14*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.36},{"$f":"'6. TNC Assumptions'!Z14*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.582125},{"$f":"'6. TNC Assumptions'!I14*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.273137499999997,null,{"$f":"'6. TNC Assumptions'!T14*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.3125000000000001E-2},{"$f":"'6. TNC Assumptions'!V14*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.14976249999999999},{"$f":"'6. TNC Assumptions'!E14*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":7.4756249999999988E-3},{"$f":"'6. TNC Assumptions'!C14*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.120204875},{"$f":"'6. TNC Assumptions'!G14*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.2799999999999996E-2},{"$f":"'6. TNC Assumptions'!Z14*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.582125},{"$f":"(('6. TNC Assumptions'!K14*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R14)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1724041388888895},{"$f":"'6. TNC Assumptions'!I14*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.2158971388888897,null,{"$f":"'TNC LS'!CM$4","v":0.62378630054714279},{"$f":"'TNC LS'!CM$9","v":2.7979301092132496},{"$f":"'6. TNC Assumptions'!E14*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":9.2390138518483933E-2},{"$f":"'6. TNC Assumptions'!C14*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.082867324154825},null,{"$f":"'TNC LS'!$CH$39","v":1.23275202548575},{"$f":"(('6. TNC Assumptions'!K14*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K14/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P14*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M14*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6785098418165956},null,9.5082357397360457,null,33.997270378624933,null,null,2011,{"$f":"'TNC Scenarios'!B12","v":2.9037500000000001},{"$f":"'TNC Scenarios'!C12","v":4.6426375000000002},{"$f":"'TNC Scenarios'!D12","v":0.24918749999999998},{"$f":"'TNC Scenarios'!E12","v":3.5354375},{"$f":"'TNC Scenarios'!F12","v":0.36},{"$f":"'TNC Scenarios'!G12","v":0.582125},{"$f":"'TNC Scenarios'!H12","v":8},20.273137499999997,null,{"$f":"'TNC Scenarios'!K12","v":6.3125000000000001E-2},{"$f":"'TNC Scenarios'!L12","v":0.14976249999999999},{"$f":"'TNC Scenarios'!M12","v":7.4756249999999988E-3},{"$f":"'TNC Scenarios'!N12","v":0.120204875},{"$f":"'TNC Scenarios'!O12","v":3.2799999999999996E-2},{"$f":"'TNC Scenarios'!P12","v":0.582125},{"$f":"'TNC Scenarios'!Q12","v":3.1724041388888895},{"$f":"'TNC Scenarios'!R12","v":8.7999999999999995E-2},4.2158971388888897,null,{"$f":"'TNC Scenarios'!U12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!V12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!X12","v":1.082867324154825},null,{"$f":"'TNC Scenarios'!Z12","v":1.23275202548575},{"$f":"'TNC Scenarios'!AA12","v":3.6785098418165956},null,9.5082357397360457,33.997270378624933,null,null,2011,20.273137499999997,4.2158971388888897,{"$f":"'TNC Scenarios'!BB12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!BC12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!BE12","v":1.082867324154825},null,{"$f":"'TNC Scenarios'!BG12","v":1.23275202548575},{"$f":"'TNC Scenarios'!BH12","v":3.6785098418165956},null,9.5082357397360457,33.997270378624933,null,0,null,null,20.273137499999997,20.273137499999997,33.997270378624933,33.997270378624933,33.997270378624933]
[2012,{"$f":"'6. TNC Assumptions'!T15*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.4752999999999998},{"$f":"'6. TNC Assumptions'!V15*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7269187499999994},{"$f":"'6. TNC Assumptions'!E15*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.28275},{"$f":"'6. TNC Assumptions'!C15*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.4410937499999998},{"$f":"'6. TNC Assumptions'!G15*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.37079999999999996},{"$f":"'6. TNC Assumptions'!Z15*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.38217499999999999},{"$f":"'6. TNC Assumptions'!I15*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.6790375,null,{"$f":"'6. TNC Assumptions'!T15*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.5549999999999992E-2},{"$f":"'6. TNC Assumptions'!V15*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.15248124999999998},{"$f":"'6. TNC Assumptions'!E15*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":8.4825000000000005E-3},{"$f":"'6. TNC Assumptions'!C15*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11699718750000002},{"$f":"'6. TNC Assumptions'!G15*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.3784000000000002E-2},{"$f":"'6. TNC Assumptions'!Z15*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.38217499999999999},{"$f":"(('6. TNC Assumptions'!K15*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R15)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.2283002499999998},{"$f":"'6. TNC Assumptions'!I15*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0857701874999997,null,{"$f":"'TNC LS'!DD$4","v":0.74618781378114274},{"$f":"'TNC LS'!DD$9","v":2.7108878824354639},{"$f":"'6. TNC Assumptions'!E15*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.1048339570247357},{"$f":"'6. TNC Assumptions'!C15*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.0539708257403482},null,{"$f":"'TNC LS'!$CY$39","v":0.8366865825654286},{"$f":"(('6. TNC Assumptions'!K15*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K15/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P15*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M15*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8352265818436426},null,9.2877936433907617,null,34.052601330890759,null,null,2012,{"$f":"'TNC Scenarios'!B13","v":3.4752999999999998},{"$f":"'TNC Scenarios'!C13","v":4.7269187499999994},{"$f":"'TNC Scenarios'!D13","v":0.28275},{"$f":"'TNC Scenarios'!E13","v":3.4410937499999998},{"$f":"'TNC Scenarios'!F13","v":0.37079999999999996},{"$f":"'TNC Scenarios'!G13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!H13","v":8},20.6790375,null,{"$f":"'TNC Scenarios'!K13","v":7.5549999999999992E-2},{"$f":"'TNC Scenarios'!L13","v":0.15248124999999998},{"$f":"'TNC Scenarios'!M13","v":8.4825000000000005E-3},{"$f":"'TNC Scenarios'!N13","v":0.11699718750000002},{"$f":"'TNC Scenarios'!O13","v":3.3784000000000002E-2},{"$f":"'TNC Scenarios'!P13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!Q13","v":3.2283002499999998},{"$f":"'TNC Scenarios'!R13","v":8.7999999999999995E-2},4.0857701874999997,null,{"$f":"'TNC Scenarios'!U13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!V13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!W13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!X13","v":1.0539708257403482},null,{"$f":"'TNC Scenarios'!Z13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!AA13","v":3.8352265818436426},null,9.2877936433907617,34.052601330890759,null,null,2012,20.6790375,4.0857701874999997,{"$f":"'TNC Scenarios'!BB13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!BC13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!BD13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!BE13","v":1.0539708257403482},null,{"$f":"'TNC Scenarios'!BG13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!BH13","v":3.8352265818436426},null,9.2877936433907617,34.052601330890759,null,0,null,null,20.6790375,20.6790375,34.052601330890759,34.052601330890759,34.052601330890759]
[2013,{"$f":"'6. TNC Assumptions'!T16*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.3050999999999999},{"$f":"'6. TNC Assumptions'!V16*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7486187499999994},{"$f":"'6. TNC Assumptions'!E16*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.31743749999999998},{"$f":"'6. TNC Assumptions'!C16*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.2415937499999998},{"$f":"'6. TNC Assumptions'!G16*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z16*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.39902499999999996},{"$f":"'6. TNC Assumptions'!I16*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.396525,null,{"$f":"'6. TNC Assumptions'!T16*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.1849999999999997E-2},{"$f":"'6. TNC Assumptions'!V16*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.15318124999999999},{"$f":"'6. TNC Assumptions'!E16*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.5231250000000003E-3},{"$f":"'6. TNC Assumptions'!C16*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11021418749999999},{"$f":"'6. TNC Assumptions'!G16*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z16*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.39902499999999996},{"$f":"(('6. TNC Assumptions'!K16*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R16)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1984491249999998},{"$f":"'6. TNC Assumptions'!I16*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0652976874999993,null,{"$f":"'TNC LS'!DU$4","v":0.70822884585514267},{"$f":"'TNC LS'!DU$9","v":2.6500717439192858},{"$f":"'6. TNC Assumptions'!E16*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.11769488676583391},{"$f":"'6. TNC Assumptions'!C16*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99286607387614845},null,{"$f":"'TNC LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. TNC Assumptions'!K16*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K16/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P16*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M16*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8234301810172027},null,9.1404827362631487,null,33.602305423763148,null,null,2013,{"$f":"'TNC Scenarios'!B14","v":3.3050999999999999},{"$f":"'TNC Scenarios'!C14","v":4.7486187499999994},{"$f":"'TNC Scenarios'!D14","v":0.31743749999999998},{"$f":"'TNC Scenarios'!E14","v":3.2415937499999998},{"$f":"'TNC Scenarios'!F14","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!H14","v":8},20.396525,null,{"$f":"'TNC Scenarios'!K14","v":7.1849999999999997E-2},{"$f":"'TNC Scenarios'!L14","v":0.15318124999999999},{"$f":"'TNC Scenarios'!M14","v":9.5231250000000003E-3},{"$f":"'TNC Scenarios'!N14","v":0.11021418749999999},{"$f":"'TNC Scenarios'!O14","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!Q14","v":3.1984491249999998},{"$f":"'TNC Scenarios'!R14","v":8.7999999999999995E-2},4.0652976874999993,null,{"$f":"'TNC Scenarios'!U14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!X14","v":0.99286607387614845},null,{"$f":"'TNC Scenarios'!Z14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA14","v":3.8234301810172027},null,9.1404827362631487,33.602305423763148,null,null,2013,20.396525,4.0652976874999993,{"$f":"'TNC Scenarios'!BB14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!BE14","v":0.99286607387614845},null,{"$f":"'TNC Scenarios'!BG14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH14","v":3.8234301810172027},null,9.1404827362631487,33.602305423763148,null,0,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2014,{"$f":"'6. TNC Assumptions'!T17*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.3200499999999997},{"$f":"'6. TNC Assumptions'!V17*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7380593749999997},{"$f":"'6. TNC Assumptions'!E17*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32121875},{"$f":"'6. TNC Assumptions'!C17*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.2457968749999999},{"$f":"'6. TNC Assumptions'!G17*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z17*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.46201249999999999},{"$f":"'6. TNC Assumptions'!I17*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.471887500000001,null,{"$f":"'6. TNC Assumptions'!T17*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2175000000000003E-2},{"$f":"'6. TNC Assumptions'!V17*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.15284062499999998},{"$f":"'6. TNC Assumptions'!E17*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.6365624999999993E-3},{"$f":"'6. TNC Assumptions'!C17*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11035709375000001},{"$f":"'6. TNC Assumptions'!G17*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z17*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.46201249999999999},{"$f":"(('6. TNC Assumptions'!K17*'5. TNC Parameters'!$D$20)+(('6. TNC Assumptions'!R17)*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1312245624999999},{"$f":"'6. TNC Assumptions'!I17*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0613013437500003,null,{"$f":"'TNC LS'!DU$4","v":0.70822884585514267},{"$f":"'TNC LS'!DU$9","v":2.6500717439192858},{"$f":"'6. TNC Assumptions'!E17*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.11909684397184553},{"$f":"'6. TNC Assumptions'!C17*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.9941534468595028},null,{"$f":"'TNC LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. TNC Assumptions'!K17*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K17/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P17*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M17*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7951144116086017},null,9.1148562970439144,null,33.648045140793911,null,null,2014,{"$f":"'TNC Scenarios'!B15","v":3.3200499999999997},{"$f":"'TNC Scenarios'!C15","v":4.7380593749999997},{"$f":"'TNC Scenarios'!D15","v":0.32121875},{"$f":"'TNC Scenarios'!E15","v":3.2457968749999999},{"$f":"'TNC Scenarios'!F15","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!H15","v":8},20.471887500000001,null,{"$f":"'TNC Scenarios'!K15","v":7.2175000000000003E-2},{"$f":"'TNC Scenarios'!L15","v":0.15284062499999998},{"$f":"'TNC Scenarios'!M15","v":9.6365624999999993E-3},{"$f":"'TNC Scenarios'!N15","v":0.11035709375000001},{"$f":"'TNC Scenarios'!O15","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!Q15","v":3.1312245624999999},{"$f":"'TNC Scenarios'!R15","v":8.7999999999999995E-2},4.0613013437500003,null,{"$f":"'TNC Scenarios'!U15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!X15","v":0.9941534468595028},null,{"$f":"'TNC Scenarios'!Z15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA15","v":3.7951144116086017},null,9.1148562970439144,33.648045140793911,null,null,2014,20.471887500000001,4.0613013437500003,{"$f":"'TNC Scenarios'!BB15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!BE15","v":0.9941534468595028},null,{"$f":"'TNC Scenarios'!BG15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH15","v":3.7951144116086017},null,{"$f":"SUM(BQ15:BX15)","v":9.1148562970439144},33.648045140793911,null,null,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2015,{"$f":"'6. TNC Assumptions'!T18*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!V18*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!E18*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!C18*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'6. TNC Assumptions'!G18*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z18*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!I18*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. TNC Assumptions'!T18*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!V18*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!E18*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!C18*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'6. TNC Assumptions'!G18*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z18*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!K18*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R18*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!I18*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'TNC LS'!$EH$5","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!E18*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!C18*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!K18*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K18/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P18*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M18*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7667986422000004},null,10.586332458816617,null,35.268887458816614,null,null,2015,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'TNC Scenarios'!F16","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'TNC Scenarios'!O16","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!$K$46*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R$46*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'TNC LS'!$EH$16","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!$E$46*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!$C$46*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!$K$46*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P$46*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M$46*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2015,20.547249999999998,4.1353049999999998,{"$f":"'TNC LS'!$EH$29","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$32","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE16","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$34","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH16","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,{"$f":"BZ16-BK16","v":0},null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2016,{"$f":"'6. TNC Assumptions'!T19*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.2889999999999997},{"$f":"'6. TNC Assumptions'!V19*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.681},{"$f":"'6. TNC Assumptions'!E19*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32749999999999996},{"$f":"'6. TNC Assumptions'!C19*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.2374999999999998},{"$f":"'6. TNC Assumptions'!G19*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z19*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.53},{"$f":"'6. TNC Assumptions'!I19*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.8999999999999995},20.34975,null,{"$f":"'6. TNC Assumptions'!T19*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.1499999999999994E-2},{"$f":"'6. TNC Assumptions'!V19*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.151},{"$f":"'6. TNC Assumptions'!E19*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.8250000000000004E-3},{"$f":"'6. TNC Assumptions'!C19*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11007499999999999},{"$f":"'6. TNC Assumptions'!G19*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z19*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.53},{"$f":"(('6. TNC Assumptions'!K19*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R19*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1658999999999997},{"$f":"'6. TNC Assumptions'!I19*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.6899999999999991E-2},{"$f":"SUM(K17:R17)","v":4.1602549999999994},null,{"$f":"'TNC LS'!$EH$5","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!E19*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12142571503307141},{"$f":"'6. TNC Assumptions'!C19*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99161220130500005},null,{"$f":"'TNC LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!K19*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K19/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P19*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M19*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7960140466599994},null,{"$f":"SUM(U17:AB17)","v":10.612646158593975},null,{"$f":"I17+S17+AC17","v":35.122651158593975},null,null,{"$f":"A17","v":2016},{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'TNC Scenarios'!F17","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},{"$f":"SUM(AI17:AO17)","v":20.547249999999998},null,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'TNC Scenarios'!O17","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!$K$46*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R$46*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},{"$f":"SUM(AR17:AY17)","v":4.1353049999999998},null,{"$f":"'TNC LS'!$EH$16","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!$E$46*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!$C$46*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!$K$46*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P$46*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M$46*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,{"$f":"SUM(BB17:BI17)","v":10.274340941616618},{"$f":"AP17+AZ17+BJ17","v":34.956895941616615},null,null,{"$f":"AH17","v":2016},{"$f":"AP17","v":20.547249999999998},{"$f":"AZ17","v":4.1353049999999998},{"$f":"'TNC LS'!$EH$29","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$32","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD17","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE17","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$34","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH17","v":3.4548071249999999},null,{"$f":"SUM(BQ17:BX17)","v":10.274340941616618},34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2017,{"$f":"'6. TNC Assumptions'!T20*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.2429999999999999},{"$f":"'6. TNC Assumptions'!V20*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.6345000000000001},{"$f":"'6. TNC Assumptions'!E20*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32999999999999996},{"$f":"'6. TNC Assumptions'!C20*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.2249999999999996},{"$f":"'6. TNC Assumptions'!G20*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z20*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.53500000000000003},{"$f":"'6. TNC Assumptions'!I20*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.8},20.152249999999999,null,{"$f":"'6. TNC Assumptions'!T20*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.0499999999999993E-2},{"$f":"'6. TNC Assumptions'!V20*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.14949999999999999},{"$f":"'6. TNC Assumptions'!E20*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.8999999999999991E-3},{"$f":"'6. TNC Assumptions'!C20*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10965},{"$f":"'6. TNC Assumptions'!G20*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z20*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.53500000000000003},{"$f":"(('6. TNC Assumptions'!K20*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R20*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1898},{"$f":"'6. TNC Assumptions'!I20*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.5800000000000001E-2},4.1852049999999998,null,{"$f":"'TNC LS'!$EH$5","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!E20*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12235262888828571},{"$f":"'6. TNC Assumptions'!C20*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.98778358276714306},null,{"$f":"'TNC LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!K20*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K20/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P20*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M20*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8252294511199998},null,10.638959858371333,null,34.976414858371328,null,null,2017,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'TNC Scenarios'!F18","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'TNC Scenarios'!O18","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!$K$46*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R$46*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'TNC LS'!$EH$16","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!$E$46*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!$C$46*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!$K$46*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P$46*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M$46*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2017,20.547249999999998,4.1353049999999998,{"$f":"'TNC LS'!$EH$29","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$32","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD18","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE18","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$34","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH18","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2018,{"$f":"'6. TNC Assumptions'!T21*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.1970000000000001},{"$f":"'6. TNC Assumptions'!V21*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.5880000000000001},{"$f":"'6. TNC Assumptions'!E21*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.33249999999999996},{"$f":"'6. TNC Assumptions'!C21*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.2124999999999999},{"$f":"'6. TNC Assumptions'!G21*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z21*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.53999999999999992},{"$f":"'6. TNC Assumptions'!I21*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.6999999999999993},19.954749999999997,null,{"$f":"'6. TNC Assumptions'!T21*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.9499999999999992E-2},{"$f":"'6. TNC Assumptions'!V21*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.14799999999999999},{"$f":"'6. TNC Assumptions'!E21*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.9749999999999995E-3},{"$f":"'6. TNC Assumptions'!C21*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10922499999999999},{"$f":"'6. TNC Assumptions'!G21*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z21*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.53999999999999992},{"$f":"(('6. TNC Assumptions'!K21*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R21*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.2136999999999998},{"$f":"'6. TNC Assumptions'!I21*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.4699999999999998E-2},4.2101549999999994,null,{"$f":"'TNC LS'!$EH$5","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!E21*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12327954274349999},{"$f":"'6. TNC Assumptions'!C21*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.98395496422928574},null,{"$f":"'TNC LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!K21*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K21/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P21*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M21*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8544448555799997},null,10.665273558148687,null,34.830178558148688,null,null,2018,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'TNC Scenarios'!F19","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'TNC Scenarios'!O19","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!$K$46*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R$46*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'TNC LS'!$EH$16","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!$E$46*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!$C$46*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!$K$46*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P$46*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M$46*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2018,20.547249999999998,4.1353049999999998,{"$f":"'TNC LS'!$EH$29","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$32","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD19","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE19","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$34","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH19","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2019,{"$f":"'6. TNC Assumptions'!T22*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.1509999999999998},{"$f":"'6. TNC Assumptions'!V22*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.5415000000000001},{"$f":"'6. TNC Assumptions'!E22*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.33499999999999996},{"$f":"'6. TNC Assumptions'!C22*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.1999999999999997},{"$f":"'6. TNC Assumptions'!G22*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z22*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.54499999999999993},{"$f":"'6. TNC Assumptions'!I22*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.6},19.757249999999999,null,{"$f":"'6. TNC Assumptions'!T22*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.8499999999999991E-2},{"$f":"'6. TNC Assumptions'!V22*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.14649999999999999},{"$f":"'6. TNC Assumptions'!E22*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.005E-2},{"$f":"'6. TNC Assumptions'!C22*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10879999999999999},{"$f":"'6. TNC Assumptions'!G22*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z22*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.54499999999999993},{"$f":"(('6. TNC Assumptions'!K22*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R22*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.2376},{"$f":"'6. TNC Assumptions'!I22*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.3599999999999994E-2},4.2351049999999999,null,{"$f":"'TNC LS'!$EH$5","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!E22*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12420645659871429},{"$f":"'6. TNC Assumptions'!C22*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.98012634569142854},null,{"$f":"'TNC LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!K22*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K22/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P22*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M22*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8836602600399996},null,10.691587257926045,null,34.683942257926049,null,null,2019,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.25},{"$f":"'TNC Scenarios'!F20","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. TNC Assumptions'!$T$46*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. TNC Assumptions'!$V$46*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. TNC Assumptions'!$E$46*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. TNC Assumptions'!$C$46*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1105},{"$f":"'TNC Scenarios'!O20","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!$Z$46*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. TNC Assumptions'!$K$46*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R$46*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. TNC Assumptions'!$I$46*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'TNC LS'!$EH$16","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. TNC Assumptions'!$E$46*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. TNC Assumptions'!$C$46*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. TNC Assumptions'!$K$46*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P$46*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M$46*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2019,20.547249999999998,4.1353049999999998,{"$f":"'TNC LS'!$EH$29","v":0.71645649145714263},{"$f":"'TNC LS'!$EH$32","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD20","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE20","v":0.99544081984285704},null,{"$f":"'TNC LS'!$EH$34","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH20","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2020,{"$f":"'6. TNC Assumptions'!T23*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.105},{"$f":"'6. TNC Assumptions'!V23*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.4950000000000001},{"$f":"'6. TNC Assumptions'!E23*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. TNC Assumptions'!C23*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.1875},{"$f":"'6. TNC Assumptions'!G23*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z23*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. TNC Assumptions'!I23*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.5},19.559750000000001,null,{"$f":"'6. TNC Assumptions'!T23*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.7499999999999991E-2},{"$f":"'6. TNC Assumptions'!V23*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.14499999999999999},{"$f":"'6. TNC Assumptions'!E23*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.0125E-2},{"$f":"'6. TNC Assumptions'!C23*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.108375},{"$f":"'6. TNC Assumptions'!G23*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z23*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. TNC Assumptions'!K23*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R23*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.2614999999999998},{"$f":"'6. TNC Assumptions'!I23*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.249999999999999E-2},{"$f":"SUM(K21:R21)","v":4.2600549999999995},null,{"$f":"'TNC LS'!$EI$5","v":0.66704569894285703},{"$f":"'TNC LS'!$EI$8","v":3.3367257914571424},{"$f":"'6. TNC Assumptions'!E23*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. TNC Assumptions'!C23*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'TNC LS'!$EI$10","v":1.8208965729086348},{"$f":"(('6. TNC Assumptions'!K23*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K23/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P23*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M23*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9128756644999996},null,{"$f":"SUM(U21:AB21)","v":10.838974825416134},null,{"$f":"I21+S21+AC21","v":34.658779825416133},{"$f":"I21/AE21%","v":56.435195060318769},null,{"$f":"A21","v":2020},{"$f":"'6. TNC Assumptions'!T51*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.4499999999999997},{"$f":"'6. TNC Assumptions'!V51*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.8824999999999994},{"$f":"'6. TNC Assumptions'!E51*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. TNC Assumptions'!C51*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.3374999999999999},{"$f":"'TNC Scenarios'!F21","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z51*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. TNC Assumptions'!I51*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8.5},{"$f":"SUM(AI21:AO21)","v":21.479750000000003},null,{"$f":"'6. TNC Assumptions'!T51*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":7.4999999999999997E-2},{"$f":"'6. TNC Assumptions'!V51*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.1575},{"$f":"'6. TNC Assumptions'!E51*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. TNC Assumptions'!C51*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11347499999999999},{"$f":"'TNC Scenarios'!O21","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z51*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. TNC Assumptions'!$K51*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R51*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.2614999999999998},{"$f":"'6. TNC Assumptions'!I51*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":9.35E-2},{"$f":"SUM(AR21:AY21)","v":4.2972799999999998},null,{"$f":"'TNC LS'!$EI$16","v":0.71870243657142852},{"$f":"'TNC LS'!$EI$19","v":3.3749068584000002},{"$f":"'6. TNC Assumptions'!E51*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. TNC Assumptions'!C51*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.0222411496078572},null,{"$f":"'TNC LS'!$EI$21","v":1.8208965729086348},{"$f":"(('6. TNC Assumptions'!$K51*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P51*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M51*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5891108824999995},null,{"$f":"SUM(BB21:BI21)","v":10.664894978270063},{"$f":"AP21+AZ21+BJ21","v":36.441924978270066},null,null,{"$f":"AH21","v":2020},{"$f":"AP21","v":21.479750000000003},{"$f":"AZ21","v":4.2972799999999998},{"$f":"'TNC LS'!$EI$29","v":0.74116188771428582},{"$f":"'TNC LS'!$EI$32","v":3.3984892820999999},{"$f":"'TNC Scenarios'!BD21","v":0.13903707828214285},{"$f":"'TNC Scenarios'!BE21","v":1.0222411496078572},null,{"$f":"'TNC LS'!$EI$34","v":1.8208965729086348},{"$f":"'TNC Scenarios'!BH21","v":3.5891108824999995},null,10.710936853112919,36.487966853112923,null,{"$f":"BZ21-BK21","v":4.60418748428566E-2},null,null,19.559750000000001,21.479750000000003,34.334919335828928,36.441829270682859,36.487871145525716]
[2025,{"$f":"'6. TNC Assumptions'!T24*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.875},{"$f":"'6. TNC Assumptions'!V24*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.34},{"$f":"'6. TNC Assumptions'!E24*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. TNC Assumptions'!C24*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.1875},{"$f":"'6. TNC Assumptions'!G24*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z24*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. TNC Assumptions'!I24*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.5},19.174750000000003,null,{"$f":"'6. TNC Assumptions'!T24*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.25E-2},{"$f":"'6. TNC Assumptions'!V24*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.13999999999999999},{"$f":"'6. TNC Assumptions'!E24*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.0125E-2},{"$f":"'6. TNC Assumptions'!C24*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.108375},{"$f":"'6. TNC Assumptions'!G24*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z24*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. TNC Assumptions'!K24*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R24*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.3697499999999998},{"$f":"'6. TNC Assumptions'!I24*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.249999999999999E-2},4.3583049999999997,null,{"$f":"'TNC LS'!$EJ$5","v":0.61763490642857144},{"$f":"'TNC LS'!$EJ$8","v":3.4367951237714278},{"$f":"'6. TNC Assumptions'!E24*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. TNC Assumptions'!C24*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'TNC LS'!$EJ$10","v":1.8208965729086348},{"$f":"(('6. TNC Assumptions'!K24*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K24/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P24*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M24*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0211100499428571},null,10.99786775065899,null,34.530922750658995,55.529214027835586,null,2025,{"$f":"'6. TNC Assumptions'!T52*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.6799999999999997},{"$f":"'6. TNC Assumptions'!V52*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.2312500000000002},{"$f":"'6. TNC Assumptions'!E52*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.4375},{"$f":"'6. TNC Assumptions'!C52*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.5},{"$f":"'TNC Scenarios'!F22","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z52*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. TNC Assumptions'!I52*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8.75},22.558499999999999,null,{"$f":"'6. TNC Assumptions'!T52*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.08},{"$f":"'6. TNC Assumptions'!V52*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.16874999999999998},{"$f":"'6. TNC Assumptions'!E52*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.3125E-2},{"$f":"'6. TNC Assumptions'!C52*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.11899999999999999},{"$f":"'TNC Scenarios'!O22","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z52*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. TNC Assumptions'!$K52*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R52*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.3697499999999998},{"$f":"'6. TNC Assumptions'!I52*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":9.6250000000000002E-2},4.4569299999999998,null,{"$f":"'TNC LS'!$EJ$16","v":0.7666159323428573},{"$f":"'TNC LS'!$EJ$19","v":3.5535842697142854},{"$f":"'6. TNC Assumptions'!E52*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.16220992466249998},{"$f":"'6. TNC Assumptions'!C52*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.0720131906000001},null,{"$f":"'TNC LS'!$EJ$21","v":1.9036645989499361},{"$f":"(('6. TNC Assumptions'!$K52*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P52*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M52*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6855720031428567},null,11.143659919412435,38.159089919412438,null,null,2025,22.558499999999999,4.4569299999999998,{"$f":"'TNC LS'!$EJ$29","v":0.79057268022857141},{"$f":"'TNC LS'!$EJ$32","v":3.5788511522499995},{"$f":"'TNC Scenarios'!BD22","v":0.16220992466249998},{"$f":"'TNC Scenarios'!BE22","v":1.0720131906000001},null,{"$f":"'TNC LS'!$EJ$34","v":1.9036645989499361},{"$f":"'TNC Scenarios'!BH22","v":3.6855720031428567},null,11.192883549833864,38.208313549833861,null,4.9223630421423081E-2,null,null,19.174750000000003,22.535249999999998,34.195288996271792,38.131396349297496,38.180507682463215]
[2030,{"$f":"'6. TNC Assumptions'!T25*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. TNC Assumptions'!V25*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. TNC Assumptions'!E25*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.35},{"$f":"'6. TNC Assumptions'!C25*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. TNC Assumptions'!G25*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z25*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.5625},{"$f":"'6. TNC Assumptions'!I25*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.625},19.069749999999999,null,{"$f":"'6. TNC Assumptions'!T25*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. TNC Assumptions'!V25*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. TNC Assumptions'!E25*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.0499999999999999E-2},{"$f":"'6. TNC Assumptions'!C25*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. TNC Assumptions'!G25*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z25*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.5625},{"$f":"(('6. TNC Assumptions'!K25*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R25*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.4242499999999998},{"$f":"'6. TNC Assumptions'!I25*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.3874999999999991E-2},4.4199299999999999,null,{"$f":"'TNC LS'!$EK$5","v":0.59292951017142859},{"$f":"'TNC LS'!$EK$8","v":3.5492171542142859},{"$f":"'6. TNC Assumptions'!E25*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.12976793973},{"$f":"'6. TNC Assumptions'!C25*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'TNC LS'!$EK$10","v":1.8622805859292855},{"$f":"(('6. TNC Assumptions'!K25*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K25/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P25*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M25*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0770005821285702},null,11.168350406637856,null,34.658030406637856,55.022601620049585,null,2030,{"$f":"'6. TNC Assumptions'!T53*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":3.9099999999999997},{"$f":"'6. TNC Assumptions'!V53*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.5335000000000001},{"$f":"'6. TNC Assumptions'!E53*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.5},{"$f":"'6. TNC Assumptions'!C53*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.75},{"$f":"'TNC Scenarios'!F23","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z53*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.6},{"$f":"'6. TNC Assumptions'!I53*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":9},23.678249999999998,null,{"$f":"'6. TNC Assumptions'!T53*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":8.4999999999999992E-2},{"$f":"'6. TNC Assumptions'!V53*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.17849999999999999},{"$f":"'6. TNC Assumptions'!E53*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.4999999999999999E-2},{"$f":"'6. TNC Assumptions'!C53*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.1275},{"$f":"'TNC Scenarios'!O23","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z53*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.6},{"$f":"(('6. TNC Assumptions'!$K53*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R53*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.4242499999999998},{"$f":"'6. TNC Assumptions'!I53*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":9.8999999999999991E-2},4.5643050000000001,null,{"$f":"'TNC LS'!$EK$16","v":0.82301410965714261},{"$f":"'TNC LS'!$EK$19","v":3.7339835722828574},{"$f":"'6. TNC Assumptions'!E53*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.18538277104285711},{"$f":"'6. TNC Assumptions'!C53*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.1485855613571427},null,{"$f":"'TNC LS'!$EK$21","v":1.9864326249912378},{"$f":"(('6. TNC Assumptions'!$K53*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P53*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M53*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7355759029285713},null,11.61297454225981,39.855529542259809,null,null,2030,23.678249999999998,4.5643050000000001,{"$f":"'TNC LS'!$EK$29","v":0.83998347274285723},{"$f":"'TNC LS'!$EK$32","v":3.7518014035228573},{"$f":"'TNC Scenarios'!BD23","v":0.18538277104285711},{"$f":"'TNC Scenarios'!BE23","v":1.1485855613571427},null,{"$f":"'TNC LS'!$EK$34","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BH23","v":3.7355759029285713},null,11.647761736585524,39.890316736585525,null,3.4787194325716086E-2,null,null,19.069749999999999,23.678249999999998,34.316507844678213,39.855425133982855,39.890212328308571]
[2035,{"$f":"'6. TNC Assumptions'!T26*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. TNC Assumptions'!V26*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. TNC Assumptions'!E26*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.36249999999999999},{"$f":"'6. TNC Assumptions'!C26*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. TNC Assumptions'!G26*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z26*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.56874999999999998},{"$f":"'6. TNC Assumptions'!I26*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.6749999999999998},19.138500000000001,null,{"$f":"'6. TNC Assumptions'!T26*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. TNC Assumptions'!V26*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. TNC Assumptions'!E26*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.0874999999999999E-2},{"$f":"'6. TNC Assumptions'!C26*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. TNC Assumptions'!G26*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z26*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.56874999999999998},{"$f":"(('6. TNC Assumptions'!K26*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R26*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.5153749999999997},{"$f":"'6. TNC Assumptions'!I26*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.4425E-2},4.51823,null,{"$f":"'TNC LS'!$EL$5","v":0.59292951017142859},{"$f":"'TNC LS'!$EL$8","v":3.9859287042142859},{"$f":"'6. TNC Assumptions'!E26*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.13440250900607142},{"$f":"'6. TNC Assumptions'!C26*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'TNC LS'!$EL$10","v":1.8829725924396112},{"$f":"(('6. TNC Assumptions'!K26*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K26/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P26*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M26*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1923719111214286},null,11.745759861417111,null,35.402489861417109,54.059757025332331,null,2035,{"$f":"'6. TNC Assumptions'!T54*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":4.2549999999999999},{"$f":"'6. TNC Assumptions'!V54*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":5.8667499999999997},{"$f":"'6. TNC Assumptions'!E54*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.625},{"$f":"'6. TNC Assumptions'!C54*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":4.0625},{"$f":"'TNC Scenarios'!F24","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z54*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.67499999999999993},{"$f":"'6. TNC Assumptions'!I54*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":9.5},25.369,null,{"$f":"'6. TNC Assumptions'!T54*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":9.2499999999999999E-2},{"$f":"'6. TNC Assumptions'!V54*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.18925},{"$f":"'6. TNC Assumptions'!E54*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.8749999999999999E-2},{"$f":"'6. TNC Assumptions'!C54*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.138125},{"$f":"'TNC Scenarios'!O24","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z54*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.67499999999999993},{"$f":"(('6. TNC Assumptions'!$K54*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R54*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.5153749999999997},{"$f":"'6. TNC Assumptions'!I54*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":0.1045},4.7685549999999992,null,{"$f":"'TNC LS'!$EL$16","v":0.88639967177142864},{"$f":"'TNC LS'!$EL$19","v":4.2132932146171429},{"$f":"'6. TNC Assumptions'!E54*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.23172846380357143},{"$f":"'6. TNC Assumptions'!C54*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.2443010248035713},null,{"$f":"'TNC LS'!$EL$21","v":2.0112630328036287},{"$f":"(('6. TNC Assumptions'!$K54*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P54*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M54*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8421172833214294},null,12.429102691120772,42.566657691120767,null,null,2035,25.369,4.7685549999999992,{"$f":"'TNC LS'!$EL$29","v":0.91409966151428568},{"$f":"'TNC LS'!$EL$32","v":4.2416295554757149},{"$f":"'TNC Scenarios'!BD24","v":0.23172846380357143},{"$f":"'TNC Scenarios'!BE24","v":1.2443010248035713},null,{"$f":"'TNC LS'!$EL$34","v":2.2347367031151428},{"$f":"'TNC Scenarios'!BH24","v":3.8421172833214294},null,12.708612692033714,42.846167692033717,null,0.27951000091294986,null,null,19.138500000000001,25.369,35.052136263271251,42.56655197774036,42.846050232722142]
[2040,{"$f":"'6. TNC Assumptions'!T27*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. TNC Assumptions'!V27*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. TNC Assumptions'!E27*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. TNC Assumptions'!C27*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. TNC Assumptions'!G27*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z27*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. TNC Assumptions'!I27*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.75},19.232250000000001,null,{"$f":"'6. TNC Assumptions'!T27*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. TNC Assumptions'!V27*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. TNC Assumptions'!E27*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. TNC Assumptions'!C27*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. TNC Assumptions'!G27*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z27*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. TNC Assumptions'!K27*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R27*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.6027499999999999},{"$f":"'6. TNC Assumptions'!I27*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.5249999999999992E-2},4.6130550000000001,null,{"$f":"'TNC LS'!$EM$5","v":0.59292951017142859},{"$f":"'TNC LS'!$EM$8","v":4.4226402542142855},{"$f":"'6. TNC Assumptions'!E27*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. TNC Assumptions'!C27*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'TNC LS'!$EM$10","v":1.9036645989499361},{"$f":"(('6. TNC Assumptions'!K27*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K27/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P27*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M27*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.2951290278285725},null,{"$f":"SUM(U25:AB25)","v":12.310555103910652},null,36.155860103910655,53.192622011278942,null,2040,{"$f":"'6. TNC Assumptions'!T55*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":4.5999999999999996},{"$f":"'6. TNC Assumptions'!V55*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":6.1999999999999993},{"$f":"'6. TNC Assumptions'!E55*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.75},{"$f":"'6. TNC Assumptions'!C55*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":4.375},{"$f":"'TNC Scenarios'!F25","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z55*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.75},{"$f":"'6. TNC Assumptions'!I55*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":10},27.059749999999998,null,{"$f":"'6. TNC Assumptions'!T55*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":9.9999999999999992E-2},{"$f":"'6. TNC Assumptions'!V55*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.19999999999999998},{"$f":"'6. TNC Assumptions'!E55*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":2.2499999999999999E-2},{"$f":"'6. TNC Assumptions'!C55*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.14874999999999999},{"$f":"'TNC Scenarios'!O25","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z55*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.75},{"$f":"(('6. TNC Assumptions'!$K55*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R55*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.6027499999999999},{"$f":"'6. TNC Assumptions'!I55*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":0.11},4.969055,null,{"$f":"'TNC LS'!$EM$16","v":0.95826991542857121},{"$f":"'TNC LS'!$EM$19","v":4.7015117725714282},{"$f":"'6. TNC Assumptions'!E55*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.27807415656428569},{"$f":"'6. TNC Assumptions'!C55*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.3400164882500001},null,{"$f":"'TNC LS'!$EM$21","v":1.9864326249912378},{"$f":"(('6. TNC Assumptions'!$K55*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P55*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M55*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9360444514285713},null,13.200349409234093,45.229154409234091,null,null,2040,27.059749999999998,4.969055,{"$f":"'TNC LS'!$EM$29","v":0.98821585028571424},{"$f":"'TNC LS'!$EM$32","v":4.7314577074285715},{"$f":"'TNC Scenarios'!BD25","v":0.27807415656428569},{"$f":"'TNC Scenarios'!BE25","v":1.3400164882500001},null,{"$f":"'TNC LS'!$EM$34","v":2.4830407812390476},{"$f":"'TNC Scenarios'!BH25","v":3.9360444514285713},null,13.756849435196191,45.785654435196193,null,0.55650002596210157,null,null,19.232250000000001,27.059749999999998,35.796675469578574,45.229050000957145,45.785523924849997]
[2045,{"$f":"'6. TNC Assumptions'!T28*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.7887499999999998},{"$f":"'6. TNC Assumptions'!V28*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.2741249999999997},{"$f":"'6. TNC Assumptions'!E28*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. TNC Assumptions'!C28*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.1124999999999998},{"$f":"'6. TNC Assumptions'!G28*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z28*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. TNC Assumptions'!I28*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":7.875},19.385124999999999,null,{"$f":"'6. TNC Assumptions'!T28*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.0624999999999998E-2},{"$f":"'6. TNC Assumptions'!V28*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.137875},{"$f":"'6. TNC Assumptions'!E28*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. TNC Assumptions'!C28*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10582499999999999},{"$f":"'6. TNC Assumptions'!G28*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z28*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. TNC Assumptions'!K28*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R28*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.7124999999999999},{"$f":"'6. TNC Assumptions'!I28*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.6624999999999994E-2},4.724755,null,{"$f":"'TNC LS'!$EN$5","v":0.59910585923571424},{"$f":"'TNC LS'!$EN$8","v":4.7364299803621428},{"$f":"'6. TNC Assumptions'!E28*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. TNC Assumptions'!C28*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.95332601592642852},null,{"$f":"'TNC LS'!$EN$10","v":1.9036645989499361},{"$f":"(('6. TNC Assumptions'!K28*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K28/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P28*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M28*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.40789717995},null,12.739460712706364,null,36.849340712706365,52.606436438401822,null,2045,{"$f":"'6. TNC Assumptions'!T56*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":4.8875000000000002},{"$f":"'6. TNC Assumptions'!V56*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":6.5874999999999995},{"$f":"'6. TNC Assumptions'!E56*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.875},{"$f":"'6. TNC Assumptions'!C56*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":4.6875},{"$f":"'TNC Scenarios'!F26","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z56*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.8125},{"$f":"'6. TNC Assumptions'!I56*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":10.5},28.734750000000002,null,{"$f":"'6. TNC Assumptions'!T56*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. TNC Assumptions'!V56*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.21249999999999999},{"$f":"'6. TNC Assumptions'!E56*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":2.6249999999999999E-2},{"$f":"'6. TNC Assumptions'!C56*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.15937500000000002},{"$f":"'TNC Scenarios'!O26","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z56*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.8125},{"$f":"(('6. TNC Assumptions'!$K56*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R56*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.7124999999999999},{"$f":"'6. TNC Assumptions'!I56*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":0.11549999999999999},5.1799299999999997,null,{"$f":"'TNC LS'!$EN$16","v":1.018161785142857},{"$f":"'TNC LS'!$EN$19","v":5.0733404637142847},{"$f":"'6. TNC Assumptions'!E56*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.32441984932499995},{"$f":"'6. TNC Assumptions'!C56*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.4357319516964286},null,{"$f":"'TNC LS'!$EN$21","v":1.7215749416590729},{"$f":"(('6. TNC Assumptions'!$K56*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P56*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M56*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0370393387499997},null,13.610268330287642,47.524948330287643,null,null,2045,28.734750000000002,5.1799299999999997,{"$f":"'TNC LS'!$EN$29","v":1.0499793409285714},{"$f":"'TNC LS'!$EN$32","v":5.1051580194999993},{"$f":"'TNC Scenarios'!BD26","v":0.32441984932499995},{"$f":"'TNC Scenarios'!BE26","v":1.4357319516964286},null,{"$f":"'TNC LS'!$EN$34","v":2.6899608463423013},{"$f":"'TNC Scenarios'!BH26","v":4.0370393387499997},null,14.642289346542299,48.556969346542303,null,1.0320210162546601,null,null,19.385124999999999,28.734750000000002,36.478382813574285,47.52485784311429,48.556827960333933]
[2050,{"$f":"'6. TNC Assumptions'!T29*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":2.8174999999999999},{"$f":"'6. TNC Assumptions'!V29*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":4.2857500000000002},{"$f":"'6. TNC Assumptions'!E29*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. TNC Assumptions'!C29*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":3.0999999999999996},{"$f":"'6. TNC Assumptions'!G29*'5. TNC Parameters'!$C$13*'5. TNC Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z29*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. TNC Assumptions'!I29*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":8},19.538,null,{"$f":"'6. TNC Assumptions'!T29*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":6.1249999999999999E-2},{"$f":"'6. TNC Assumptions'!V29*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.13824999999999998},{"$f":"'6. TNC Assumptions'!E29*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. TNC Assumptions'!C29*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.10539999999999999},{"$f":"'6. TNC Assumptions'!G29*'5. TNC Parameters'!$D$13*'5. TNC Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z29*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. TNC Assumptions'!K29*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!R29*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.8222499999999999},{"$f":"'6. TNC Assumptions'!I29*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.8364549999999999,null,{"$f":"'TNC LS'!$EO$5","v":0.60528220830000001},{"$f":"'TNC LS'!$EO$8","v":5.0502197065099992},{"$f":"'6. TNC Assumptions'!E29*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. TNC Assumptions'!C29*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":0.94949739738857153},null,{"$f":"'TNC LS'!$EO$10","v":1.9036645989499361},{"$f":"(('6. TNC Assumptions'!K29*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+((('6. TNC Assumptions'!K29/50)*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!P29*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!M29*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.5206653320714292},null,13.168366321502079,null,37.542821321502082,52.041906580979052,null,2050,{"$f":"'6. TNC Assumptions'!T57*'5. TNC Parameters'!$C$5*'5. TNC Parameters'!B$27*0.000001","v":5.1749999999999998},{"$f":"'6. TNC Assumptions'!V57*'5. TNC Parameters'!$C$6*'5. TNC Parameters'!B$27*0.000001","v":6.9749999999999996},{"$f":"'6. TNC Assumptions'!E57*'5. TNC Parameters'!$C$11*'5. TNC Parameters'!B$27*0.000001","v":1},{"$f":"'6. TNC Assumptions'!C57*'5. TNC Parameters'!$C$12*'5. TNC Parameters'!B$27*0.000001","v":5},{"$f":"'TNC Scenarios'!F27","v":0.38474999999999998},{"$f":"'6. TNC Assumptions'!Z57*'5. TNC Parameters'!$C$16*'5. TNC Parameters'!B$27*0.000001","v":0.875},{"$f":"'6. TNC Assumptions'!I57*'5. TNC Parameters'!$C$25*'5. TNC Parameters'!B$27*0.000001","v":11},30.409749999999999,null,{"$f":"'6. TNC Assumptions'!T57*'5. TNC Parameters'!$D$5*'5. TNC Parameters'!B$27*0.000001","v":0.11249999999999999},{"$f":"'6. TNC Assumptions'!V57*'5. TNC Parameters'!$D$6*'5. TNC Parameters'!B$27*0.000001","v":0.22499999999999998},{"$f":"'6. TNC Assumptions'!E57*'5. TNC Parameters'!$D$11*'5. TNC Parameters'!B$27*0.000001","v":0.03},{"$f":"'6. TNC Assumptions'!C57*'5. TNC Parameters'!$D$12*'5. TNC Parameters'!B$27*0.000001","v":0.17},{"$f":"'TNC Scenarios'!O27","v":3.5054999999999989E-2},{"$f":"'6. TNC Assumptions'!Z57*'5. TNC Parameters'!$D$16*'5. TNC Parameters'!B$27*0.000001","v":0.875},{"$f":"(('6. TNC Assumptions'!$K57*'5. TNC Parameters'!$D$20)+('6. TNC Assumptions'!$R57*'5. TNC Parameters'!$D$22))*'5. TNC Parameters'!B$27*0.000001","v":3.8222499999999999},{"$f":"'6. TNC Assumptions'!I57*'5. TNC Parameters'!$D$25*'5. TNC Parameters'!B$27*0.000001","v":0.121},5.3908050000000003,null,{"$f":"'TNC LS'!$EO$16","v":1.0892833804285718},{"$f":"'TNC LS'!$EO$19","v":5.456398880428571},{"$f":"'6. TNC Assumptions'!E57*'TNC LS'!$FP$29*'TNC LS'!$FQ$29*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$29*'5. TNC Parameters'!$C$59)+('TNC LS'!$FK$29*'5. TNC Parameters'!$E$59))","v":0.37076554208571422},{"$f":"'6. TNC Assumptions'!C57*'TNC LS'!$FP$30*'TNC LS'!$FQ$30*'5. TNC Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('TNC LS'!$FI$30*'5. TNC Parameters'!$C$60)+('TNC LS'!$FK$30*'5. TNC Parameters'!$E$60))","v":1.5314474151428572},null,{"$f":"'TNC LS'!$EO$21","v":1.4484404557227777},{"$f":"(('6. TNC Assumptions'!$K57*'TNC LS'!$FP$32*'TNC LS'!$FQ$32)*'5. TNC Parameters'!$H$62+(('TNC LS'!EH$4*'TNC LS'!$FP$33*'TNC LS'!$FQ$33)+('6. TNC Assumptions'!$P57*'TNC LS'!$FP$35*'TNC LS'!$FQ$35)+('6. TNC Assumptions'!$M57*'TNC LS'!$FP$34*'TNC LS'!$FQ$34))*'5. TNC Parameters'!$H$63)*'5. TNC Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1380342260714276},null,14.034369899879922,49.834924899879923,null,null,2050,30.409749999999999,5.3908050000000003,{"$f":"'TNC LS'!$EO$29","v":1.1117428315714286},{"$f":"'TNC LS'!$EO$32","v":5.4788583315714288},{"$f":"'TNC Scenarios'!BD27","v":0.37076554208571422},{"$f":"'TNC Scenarios'!BE27","v":1.5314474151428572},null,{"$f":"'TNC LS'!$EO$34","v":2.8968809114455554},{"$f":"'TNC Scenarios'!BH27","v":4.1380342260714276},null,15.527729257888412,51.328284257888413,null,1.4933593580084903,null,null,19.538,30.409749999999999,37.160090157569996,49.834848768844644,51.328131995817863]

{"sheet":"UD1 Scenarios","index":8,"n_rows":27,"n_cols":87,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,null,null,null,null,"New Technolgy",null,null,"New Technolgy",null,null,"New Technolgy",null,null,null,null,"OLD TECHNOLOGY",null,null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY"]
[null,"BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,"Gg CO2e",null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e",null,"All",null,null,null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e","Gg CO2e"]
["YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Total Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O",null,"BAU Total",null,null,"YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O","All Total",null,null,"YEAR","Enteric","LMMCH4","Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","LMMN2O","Total",null,null,null,null,"i","ap","ae","bk","ca"]
[2006,{"$f":"'6. UD1 Assumptions'!T9*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.1609419999999999},{"$f":"'6. UD1 Assumptions'!V9*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.5674159999999997},{"$f":"'6. UD1 Assumptions'!E9*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.13416375},{"$f":"'6. UD1 Assumptions'!C9*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.5774349999999999},{"$f":"'6. UD1 Assumptions'!G9*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.24758999999999998},{"$f":"'6. UD1 Assumptions'!Z9*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.32169900000000001},{"$f":"'6. UD1 Assumptions'!I9*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},{"$f":"SUM(B7:H7)","v":16.72924575},null,{"$f":"'6. UD1 Assumptions'!T9*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":4.6976999999999998E-2},{"$f":"'6. UD1 Assumptions'!V9*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14733599999999999},{"$f":"'6. UD1 Assumptions'!E9*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":4.0249125E-3},{"$f":"'6. UD1 Assumptions'!C9*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.7632790000000002E-2},{"$f":"'6. UD1 Assumptions'!G9*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.25582E-2},{"$f":"'6. UD1 Assumptions'!Z9*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.32169900000000001},{"$f":"(('6. UD1 Assumptions'!K$9*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R9)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.2138707499999999},{"$f":"'6. UD1 Assumptions'!I9*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},{"$f":"SUM(K7:R7)","v":2.9180186524999998},null,{"$f":"'UD1 LS'!J$4","v":0.5582421356285715},{"$f":"'UD1 LS'!J$9","v":3.7866166721625003},{"$f":"'6. UD1 Assumptions'!E9*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":5.9218208925002666E-2},{"$f":"'6. UD1 Assumptions'!C9*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.93981099248779287},null,{"$f":"'UD1 LS'!$E$34","v":1.2645469637153572},{"$f":"(('6. UD1 Assumptions'!K$9*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32*'5. UD1 Parameters'!$H$62)+((('6. UD1 Assumptions'!K9/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P9*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M9*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5285347886263096},null,{"$f":"SUM(U7:AB7)","v":10.136969761545535},null,{"$f":"I7+S7+AC7","v":29.784234164045536},null,null,{"$f":"A7","v":2006},{"$f":"'UD1 Scenarios'!B7","v":2.1609419999999999},{"$f":"'UD1 Scenarios'!C7","v":4.5674159999999997},{"$f":"'UD1 Scenarios'!D7","v":0.13416375},{"$f":"'UD1 Scenarios'!E7","v":2.5774349999999999},{"$f":"'UD1 Scenarios'!F7","v":0.24758999999999998},{"$f":"'UD1 Scenarios'!G7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!H7","v":6.72},{"$f":"SUM(AI7:AO7)","v":16.72924575},null,{"$f":"'UD1 Scenarios'!K7","v":4.6976999999999998E-2},{"$f":"'UD1 Scenarios'!L7","v":0.14733599999999999},{"$f":"'UD1 Scenarios'!M7","v":4.0249125E-3},{"$f":"'UD1 Scenarios'!N7","v":8.7632790000000002E-2},{"$f":"'UD1 Scenarios'!O7","v":2.25582E-2},{"$f":"'UD1 Scenarios'!P7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!Q7","v":2.2138707499999999},{"$f":"'UD1 Scenarios'!R7","v":7.392E-2},{"$f":"SUM(AR7:AY7)","v":2.9180186524999998},null,{"$f":"'UD1 Scenarios'!U7","v":0.5582421356285715},{"$f":"'UD1 Scenarios'!V7","v":3.7866166721625003},{"$f":"'UD1 Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'UD1 Scenarios'!X7","v":0.93981099248779287},null,{"$f":"'UD1 Scenarios'!Z7","v":1.2645469637153572},{"$f":"'UD1 Scenarios'!AA7","v":3.5285347886263096},null,{"$f":"SUM(BB7:BI7)","v":10.136969761545535},{"$f":"AP7+AZ7+BJ7","v":29.784234164045536},null,null,{"$f":"AH7","v":2006},{"$f":"AP7","v":16.72924575},{"$f":"AZ7","v":2.9180186524999998},{"$f":"'UD1 Scenarios'!BB7","v":0.5582421356285715},{"$f":"'UD1 Scenarios'!BC7","v":3.7866166721625003},{"$f":"'UD1 Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'UD1 Scenarios'!BE7","v":0.93981099248779287},null,{"$f":"'UD1 Scenarios'!BG7","v":1.2645469637153572},{"$f":"'UD1 Scenarios'!BH7","v":3.5285347886263096},null,{"$f":"SUM(BQ7:BX7)","v":10.136969761545535},{"$f":"BO7+BP7+BY7","v":29.784234164045536},null,{"$f":"BZ7-BK7","v":0},null,null,19.915768749999998,19.915768749999998,33.526570240712196,33.526570240712196,33.526570240712196]
[2007,{"$f":"'6. UD1 Assumptions'!T10*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.089458},{"$f":"'6. UD1 Assumptions'!V10*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.4362395000000001},{"$f":"'6. UD1 Assumptions'!E10*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.12502874999999999},{"$f":"'6. UD1 Assumptions'!C10*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6564999999999999},{"$f":"'6. UD1 Assumptions'!G10*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.2646},{"$f":"'6. UD1 Assumptions'!Z10*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.36567299999999997},{"$f":"'6. UD1 Assumptions'!I10*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},16.657499249999997,null,{"$f":"'6. UD1 Assumptions'!T10*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":4.5422999999999998E-2},{"$f":"'6. UD1 Assumptions'!V10*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.1431045},{"$f":"'6. UD1 Assumptions'!E10*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":3.7508624999999995E-3},{"$f":"'6. UD1 Assumptions'!C10*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.0320999999999999E-2},{"$f":"'6. UD1 Assumptions'!G10*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.4107999999999997E-2},{"$f":"'6. UD1 Assumptions'!Z10*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.36567299999999997},{"$f":"(('6. UD1 Assumptions'!K$10*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R10)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.3787359983333332},{"$f":"'6. UD1 Assumptions'!I10*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.1250363608333336,null,{"$f":"'UD1 LS'!Z$4","v":0.53977547579999996},{"$f":"'UD1 LS'!Z$9","v":2.8724546232839288},{"$f":"'6. UD1 Assumptions'!E10*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":5.5186133654820523E-2},{"$f":"'6. UD1 Assumptions'!C10*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.96864049007785724},null,{"$f":"'UD1 LS'!$U$34","v":1.4163775624051427},{"$f":"(('6. UD1 Assumptions'!K10*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K10/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P10*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M10*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5718014356361074},null,9.4242357208578564,null,29.206771331691186,null,null,2007,{"$f":"'UD1 Scenarios'!B8","v":2.089458},{"$f":"'UD1 Scenarios'!C8","v":4.4362395000000001},{"$f":"'UD1 Scenarios'!D8","v":0.12502874999999999},{"$f":"'UD1 Scenarios'!E8","v":2.6564999999999999},{"$f":"'UD1 Scenarios'!F8","v":0.2646},{"$f":"'UD1 Scenarios'!G8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!H8","v":6.72},16.657499249999997,null,{"$f":"'UD1 Scenarios'!K8","v":4.5422999999999998E-2},{"$f":"'UD1 Scenarios'!L8","v":0.1431045},{"$f":"'UD1 Scenarios'!M8","v":3.7508624999999995E-3},{"$f":"'UD1 Scenarios'!N8","v":9.0320999999999999E-2},{"$f":"'UD1 Scenarios'!O8","v":2.4107999999999997E-2},{"$f":"'UD1 Scenarios'!P8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!Q8","v":2.3787359983333332},{"$f":"'UD1 Scenarios'!R8","v":7.392E-2},3.1250363608333336,null,{"$f":"'UD1 Scenarios'!U8","v":0.53977547579999996},{"$f":"'UD1 Scenarios'!V8","v":2.8724546232839288},{"$f":"'UD1 Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'UD1 Scenarios'!X8","v":0.96864049007785724},null,{"$f":"'UD1 Scenarios'!Z8","v":1.4163775624051427},{"$f":"'UD1 Scenarios'!AA8","v":3.5718014356361074},null,9.4242357208578564,29.206771331691186,null,null,2007,16.657499249999997,3.1250363608333336,{"$f":"'UD1 Scenarios'!BB8","v":0.53977547579999996},{"$f":"'UD1 Scenarios'!BC8","v":2.8724546232839288},{"$f":"'UD1 Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'UD1 Scenarios'!BE8","v":0.96864049007785724},null,{"$f":"'UD1 Scenarios'!BG8","v":1.4163775624051427},{"$f":"'UD1 Scenarios'!BH8","v":3.5718014356361074},null,{"$f":"SUM(BQ8:BX8)","v":9.4242357208578564},29.206771331691186,null,0,null,null,19.830356250000001,19.830356250000001,32.974873352802305,32.974873352802305,32.974873352802305]
[2008,{"$f":"'6. UD1 Assumptions'!T11*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.373462},{"$f":"'6. UD1 Assumptions'!V11*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.5356797499999999},{"$f":"'6. UD1 Assumptions'!E11*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.17346},{"$f":"'6. UD1 Assumptions'!C11*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.7927374999999999},{"$f":"'6. UD1 Assumptions'!G11*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.27404999999999996},{"$f":"'6. UD1 Assumptions'!Z11*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.140679},{"$f":"'6. UD1 Assumptions'!I11*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.01006825,null,{"$f":"'6. UD1 Assumptions'!T11*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.1596999999999997E-2},{"$f":"'6. UD1 Assumptions'!V11*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14631225},{"$f":"'6. UD1 Assumptions'!E11*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":5.2037999999999989E-3},{"$f":"'6. UD1 Assumptions'!C11*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.4953075000000012E-2},{"$f":"'6. UD1 Assumptions'!G11*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.4968999999999998E-2},{"$f":"'6. UD1 Assumptions'!Z11*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.140679},{"$f":"(('6. UD1 Assumptions'!K11*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R11)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.4769272383333334},{"$f":"'6. UD1 Assumptions'!I11*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.0145613633333337,null,{"$f":"'UD1 LS'!AP$4","v":0.6131430162},{"$f":"'UD1 LS'!AP$9","v":3.1152194545607141},{"$f":"'6. UD1 Assumptions'!E11*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":7.656308444069998E-2},{"$f":"'6. UD1 Assumptions'!C11*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.0183168156065534},null,{"$f":"'UD1 LS'!$AK$35","v":0.60253015637571439},{"$f":"(('6. UD1 Assumptions'!K11*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K11/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P11*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M11*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.662616642248012},null,9.0883891694316929,null,29.113018782765025,null,null,2008,{"$f":"'UD1 Scenarios'!B9","v":2.373462},{"$f":"'UD1 Scenarios'!C9","v":4.5356797499999999},{"$f":"'UD1 Scenarios'!D9","v":0.17346},{"$f":"'UD1 Scenarios'!E9","v":2.7927374999999999},{"$f":"'UD1 Scenarios'!F9","v":0.27404999999999996},{"$f":"'UD1 Scenarios'!G9","v":0.140679},{"$f":"'UD1 Scenarios'!H9","v":6.72},17.01006825,null,{"$f":"'UD1 Scenarios'!K9","v":5.1596999999999997E-2},{"$f":"'UD1 Scenarios'!L9","v":0.14631225},{"$f":"'UD1 Scenarios'!M9","v":5.2037999999999989E-3},{"$f":"'UD1 Scenarios'!N9","v":9.4953075000000012E-2},{"$f":"'UD1 Scenarios'!O9","v":2.4968999999999998E-2},{"$f":"'UD1 Scenarios'!P9","v":0.140679},{"$f":"'UD1 Scenarios'!Q9","v":2.4769272383333334},{"$f":"'UD1 Scenarios'!R9","v":7.392E-2},3.0145613633333337,null,{"$f":"'UD1 Scenarios'!U9","v":0.6131430162},{"$f":"'UD1 Scenarios'!V9","v":3.1152194545607141},{"$f":"'UD1 Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'UD1 Scenarios'!X9","v":1.0183168156065534},null,{"$f":"'UD1 Scenarios'!Z9","v":0.60253015637571439},{"$f":"'UD1 Scenarios'!AA9","v":3.662616642248012},null,9.0883891694316929,29.113018782765025,null,null,2008,17.01006825,3.0145613633333337,{"$f":"'UD1 Scenarios'!BB9","v":0.6131430162},{"$f":"'UD1 Scenarios'!BC9","v":3.1152194545607141},{"$f":"'UD1 Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'UD1 Scenarios'!BE9","v":1.0183168156065534},null,{"$f":"'UD1 Scenarios'!BG9","v":0.60253015637571439},{"$f":"'UD1 Scenarios'!BH9","v":3.662616642248012},null,9.0883891694316929,29.113018782765025,null,0,null,null,20.250081250000001,20.250081250000001,32.927233947209473,32.927233947209473,32.927233947209473]
[2009,{"$f":"'6. UD1 Assumptions'!T12*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.2372559999999999},{"$f":"'6. UD1 Assumptions'!V12*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.5605804999999995},{"$f":"'6. UD1 Assumptions'!E12*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.22362374999999998},{"$f":"'6. UD1 Assumptions'!C12*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.8030537499999997},{"$f":"'6. UD1 Assumptions'!G12*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.28349999999999997},{"$f":"'6. UD1 Assumptions'!Z12*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.29626799999999998},{"$f":"'6. UD1 Assumptions'!I12*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.124281999999997,null,{"$f":"'6. UD1 Assumptions'!T12*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":4.8635999999999999E-2},{"$f":"'6. UD1 Assumptions'!V12*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14711549999999998},{"$f":"'6. UD1 Assumptions'!E12*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":6.7087124999999992E-3},{"$f":"'6. UD1 Assumptions'!C12*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.5303827499999993E-2},{"$f":"'6. UD1 Assumptions'!G12*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.5829999999999999E-2},{"$f":"'6. UD1 Assumptions'!Z12*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.29626799999999998},{"$f":"(('6. UD1 Assumptions'!K12*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R12)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.4883078616666663},{"$f":"'6. UD1 Assumptions'!I12*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.1820899016666662,null,{"$f":"'UD1 LS'!BF$4","v":0.53927637688571428},{"$f":"'UD1 LS'!BF$9","v":3.0538224896830362},{"$f":"'6. UD1 Assumptions'!E12*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":9.8704739157131238E-2},{"$f":"'6. UD1 Assumptions'!C12*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.0220784333199984},null,{"$f":"'UD1 LS'!$BA$35","v":1.1055432880815714},{"$f":"(('6. UD1 Assumptions'!K12*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K12/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P12*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M12*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4138250320518924},null,9.233250359179344,null,29.539622260846009,null,null,2009,{"$f":"'UD1 Scenarios'!B10","v":2.2372559999999999},{"$f":"'UD1 Scenarios'!C10","v":4.5605804999999995},{"$f":"'UD1 Scenarios'!D10","v":0.22362374999999998},{"$f":"'UD1 Scenarios'!E10","v":2.8030537499999997},{"$f":"'UD1 Scenarios'!F10","v":0.28349999999999997},{"$f":"'UD1 Scenarios'!G10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!H10","v":6.72},17.124281999999997,null,{"$f":"'UD1 Scenarios'!K10","v":4.8635999999999999E-2},{"$f":"'UD1 Scenarios'!L10","v":0.14711549999999998},{"$f":"'UD1 Scenarios'!M10","v":6.7087124999999992E-3},{"$f":"'UD1 Scenarios'!N10","v":9.5303827499999993E-2},{"$f":"'UD1 Scenarios'!O10","v":2.5829999999999999E-2},{"$f":"'UD1 Scenarios'!P10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!Q10","v":2.4883078616666663},{"$f":"'UD1 Scenarios'!R10","v":7.392E-2},3.1820899016666662,null,{"$f":"'UD1 Scenarios'!U10","v":0.53927637688571428},{"$f":"'UD1 Scenarios'!V10","v":3.0538224896830362},{"$f":"'UD1 Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'UD1 Scenarios'!X10","v":1.0220784333199984},null,{"$f":"'UD1 Scenarios'!Z10","v":1.1055432880815714},{"$f":"'UD1 Scenarios'!AA10","v":3.4138250320518924},null,9.233250359179344,29.539622260846009,null,null,2009,17.124281999999997,3.1820899016666662,{"$f":"'UD1 Scenarios'!BB10","v":0.53927637688571428},{"$f":"'UD1 Scenarios'!BC10","v":3.0538224896830362},{"$f":"'UD1 Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'UD1 Scenarios'!BE10","v":1.0220784333199984},null,{"$f":"'UD1 Scenarios'!BG10","v":1.1055432880815714},{"$f":"'UD1 Scenarios'!BH10","v":3.4138250320518924},null,9.233250359179344,29.539622260846009,null,0,null,null,20.386050000000001,20.386050000000001,33.407502623068233,33.407502623068233,33.407502623068233]
[2010,{"$f":"'6. UD1 Assumptions'!T13*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.587914},{"$f":"'6. UD1 Assumptions'!V13*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.4565832499999996},{"$f":"'6. UD1 Assumptions'!E13*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.22008},{"$f":"'6. UD1 Assumptions'!C13*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.9680612499999999},{"$f":"'6. UD1 Assumptions'!G13*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.29294999999999999},{"$f":"'6. UD1 Assumptions'!Z13*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46886699999999998},{"$f":"'6. UD1 Assumptions'!I13*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.7144555,null,{"$f":"'6. UD1 Assumptions'!T13*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.6258999999999997E-2},{"$f":"'6. UD1 Assumptions'!V13*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14376074999999999},{"$f":"'6. UD1 Assumptions'!E13*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":6.6023999999999996E-3},{"$f":"'6. UD1 Assumptions'!C13*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.1009140825},{"$f":"'6. UD1 Assumptions'!G13*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.6690999999999999E-2},{"$f":"'6. UD1 Assumptions'!Z13*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46886699999999998},{"$f":"(('6. UD1 Assumptions'!K13*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R13)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6157462799999998},{"$f":"'6. UD1 Assumptions'!I13*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4927605124999999,null,{"$f":"'UD1 LS'!BV$4","v":0.66241905200742845},{"$f":"'UD1 LS'!BV$9","v":3.0296080819828219},{"$f":"'6. UD1 Assumptions'!E13*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":9.7140572026457137E-2},{"$f":"'6. UD1 Assumptions'!C13*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.082245173642423},null,{"$f":"'UD1 LS'!$BQ$38","v":1.1018857519343928},{"$f":"(('6. UD1 Assumptions'!K13*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K13/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P13*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M13*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6286993855912377},null,9.6019980171847621,null,30.80921402968476,null,null,2010,{"$f":"'UD1 Scenarios'!B11","v":2.587914},{"$f":"'UD1 Scenarios'!C11","v":4.4565832499999996},{"$f":"'UD1 Scenarios'!D11","v":0.22008},{"$f":"'UD1 Scenarios'!E11","v":2.9680612499999999},{"$f":"'UD1 Scenarios'!F11","v":0.29294999999999999},{"$f":"'UD1 Scenarios'!G11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!H11","v":6.72},17.7144555,null,{"$f":"'UD1 Scenarios'!K11","v":5.6258999999999997E-2},{"$f":"'UD1 Scenarios'!L11","v":0.14376074999999999},{"$f":"'UD1 Scenarios'!M11","v":6.6023999999999996E-3},{"$f":"'UD1 Scenarios'!N11","v":0.1009140825},{"$f":"'UD1 Scenarios'!O11","v":2.6690999999999999E-2},{"$f":"'UD1 Scenarios'!P11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!Q11","v":2.6157462799999998},{"$f":"'UD1 Scenarios'!R11","v":7.392E-2},3.4927605124999999,null,{"$f":"'UD1 Scenarios'!U11","v":0.66241905200742845},{"$f":"'UD1 Scenarios'!V11","v":3.0296080819828219},{"$f":"'UD1 Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'UD1 Scenarios'!X11","v":1.082245173642423},null,{"$f":"'UD1 Scenarios'!Z11","v":1.1018857519343928},{"$f":"'UD1 Scenarios'!AA11","v":3.6286993855912377},null,9.6019980171847621,30.80921402968476,null,null,2010,17.7144555,3.4927605124999999,{"$f":"'UD1 Scenarios'!BB11","v":0.66241905200742845},{"$f":"'UD1 Scenarios'!BC11","v":3.0296080819828219},{"$f":"'UD1 Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'UD1 Scenarios'!BE11","v":1.082245173642423},null,{"$f":"'UD1 Scenarios'!BG11","v":1.1018857519343928},{"$f":"'UD1 Scenarios'!BH11","v":3.6286993855912377},null,9.6019980171847621,30.80921402968476,null,0,null,null,21.088637500000001,21.088637500000001,34.848683746351426,34.848683746351426,34.848683746351426]
[2011,{"$f":"'6. UD1 Assumptions'!T14*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.4391499999999997},{"$f":"'6. UD1 Assumptions'!V14*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.8998154999999999},{"$f":"'6. UD1 Assumptions'!E14*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.20931749999999999},{"$f":"'6. UD1 Assumptions'!C14*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.9697674999999997},{"$f":"'6. UD1 Assumptions'!G14*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.3024},{"$f":"'6. UD1 Assumptions'!Z14*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.488985},{"$f":"'6. UD1 Assumptions'!I14*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.029435499999998,null,{"$f":"'6. UD1 Assumptions'!T14*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.3024999999999996E-2},{"$f":"'6. UD1 Assumptions'!V14*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12580049999999998},{"$f":"'6. UD1 Assumptions'!E14*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":6.2795249999999993E-3},{"$f":"'6. UD1 Assumptions'!C14*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.10097209500000001},{"$f":"'6. UD1 Assumptions'!G14*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.7552E-2},{"$f":"'6. UD1 Assumptions'!Z14*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.488985},{"$f":"(('6. UD1 Assumptions'!K14*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R14)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6648194766666671},{"$f":"'6. UD1 Assumptions'!I14*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.5413535966666672,null,{"$f":"'UD1 LS'!CM$4","v":0.62378630054714279},{"$f":"'UD1 LS'!CM$9","v":2.7979301092132496},{"$f":"'6. UD1 Assumptions'!E14*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":9.2390138518483933E-2},{"$f":"'6. UD1 Assumptions'!C14*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.082867324154825},null,{"$f":"'UD1 LS'!$CH$39","v":1.23275202548575},{"$f":"(('6. UD1 Assumptions'!K14*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K14/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P14*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M14*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6785098418165956},null,9.5082357397360457,null,30.079024836402709,null,null,2011,{"$f":"'UD1 Scenarios'!B12","v":2.4391499999999997},{"$f":"'UD1 Scenarios'!C12","v":3.8998154999999999},{"$f":"'UD1 Scenarios'!D12","v":0.20931749999999999},{"$f":"'UD1 Scenarios'!E12","v":2.9697674999999997},{"$f":"'UD1 Scenarios'!F12","v":0.3024},{"$f":"'UD1 Scenarios'!G12","v":0.488985},{"$f":"'UD1 Scenarios'!H12","v":6.72},17.029435499999998,null,{"$f":"'UD1 Scenarios'!K12","v":5.3024999999999996E-2},{"$f":"'UD1 Scenarios'!L12","v":0.12580049999999998},{"$f":"'UD1 Scenarios'!M12","v":6.2795249999999993E-3},{"$f":"'UD1 Scenarios'!N12","v":0.10097209500000001},{"$f":"'UD1 Scenarios'!O12","v":2.7552E-2},{"$f":"'UD1 Scenarios'!P12","v":0.488985},{"$f":"'UD1 Scenarios'!Q12","v":2.6648194766666671},{"$f":"'UD1 Scenarios'!R12","v":7.392E-2},3.5413535966666672,null,{"$f":"'UD1 Scenarios'!U12","v":0.62378630054714279},{"$f":"'UD1 Scenarios'!V12","v":2.7979301092132496},{"$f":"'UD1 Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'UD1 Scenarios'!X12","v":1.082867324154825},null,{"$f":"'UD1 Scenarios'!Z12","v":1.23275202548575},{"$f":"'UD1 Scenarios'!AA12","v":3.6785098418165956},null,9.5082357397360457,30.079024836402709,null,null,2011,17.029435499999998,3.5413535966666672,{"$f":"'UD1 Scenarios'!BB12","v":0.62378630054714279},{"$f":"'UD1 Scenarios'!BC12","v":2.7979301092132496},{"$f":"'UD1 Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'UD1 Scenarios'!BE12","v":1.082867324154825},null,{"$f":"'UD1 Scenarios'!BG12","v":1.23275202548575},{"$f":"'UD1 Scenarios'!BH12","v":3.6785098418165956},null,9.5082357397360457,30.079024836402709,null,0,null,null,20.273137499999997,20.273137499999997,33.997270378624933,33.997270378624933,33.997270378624933]
[2012,{"$f":"'6. UD1 Assumptions'!T15*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.9192519999999997},{"$f":"'6. UD1 Assumptions'!V15*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9706117499999998},{"$f":"'6. UD1 Assumptions'!E15*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.23751},{"$f":"'6. UD1 Assumptions'!C15*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.89051875},{"$f":"'6. UD1 Assumptions'!G15*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.31147199999999997},{"$f":"'6. UD1 Assumptions'!Z15*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.32102700000000001},{"$f":"'6. UD1 Assumptions'!I15*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.3703915,null,{"$f":"'6. UD1 Assumptions'!T15*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.3461999999999991E-2},{"$f":"'6. UD1 Assumptions'!V15*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12808424999999998},{"$f":"'6. UD1 Assumptions'!E15*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":7.1253000000000002E-3},{"$f":"'6. UD1 Assumptions'!C15*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.8277637500000001E-2},{"$f":"'6. UD1 Assumptions'!G15*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.8378559999999997E-2},{"$f":"'6. UD1 Assumptions'!Z15*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.32102700000000001},{"$f":"(('6. UD1 Assumptions'!K15*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R15)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.7117722099999999},{"$f":"'6. UD1 Assumptions'!I15*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4320469574999999,null,{"$f":"'UD1 LS'!DD$4","v":0.74618781378114274},{"$f":"'UD1 LS'!DD$9","v":2.7108878824354639},{"$f":"'6. UD1 Assumptions'!E15*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.1048339570247357},{"$f":"'6. UD1 Assumptions'!C15*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.0539708257403482},null,{"$f":"'UD1 LS'!$CY$39","v":0.8366865825654286},{"$f":"(('6. UD1 Assumptions'!K15*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K15/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P15*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M15*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8352265818436426},null,9.2877936433907617,null,30.090232100890759,null,null,2012,{"$f":"'UD1 Scenarios'!B13","v":2.9192519999999997},{"$f":"'UD1 Scenarios'!C13","v":3.9706117499999998},{"$f":"'UD1 Scenarios'!D13","v":0.23751},{"$f":"'UD1 Scenarios'!E13","v":2.89051875},{"$f":"'UD1 Scenarios'!F13","v":0.31147199999999997},{"$f":"'UD1 Scenarios'!G13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!H13","v":6.72},17.3703915,null,{"$f":"'UD1 Scenarios'!K13","v":6.3461999999999991E-2},{"$f":"'UD1 Scenarios'!L13","v":0.12808424999999998},{"$f":"'UD1 Scenarios'!M13","v":7.1253000000000002E-3},{"$f":"'UD1 Scenarios'!N13","v":9.8277637500000001E-2},{"$f":"'UD1 Scenarios'!O13","v":2.8378559999999997E-2},{"$f":"'UD1 Scenarios'!P13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!Q13","v":2.7117722099999999},{"$f":"'UD1 Scenarios'!R13","v":7.392E-2},3.4320469574999999,null,{"$f":"'UD1 Scenarios'!U13","v":0.74618781378114274},{"$f":"'UD1 Scenarios'!V13","v":2.7108878824354639},{"$f":"'UD1 Scenarios'!W13","v":0.1048339570247357},{"$f":"'UD1 Scenarios'!X13","v":1.0539708257403482},null,{"$f":"'UD1 Scenarios'!Z13","v":0.8366865825654286},{"$f":"'UD1 Scenarios'!AA13","v":3.8352265818436426},null,9.2877936433907617,30.090232100890759,null,null,2012,17.3703915,3.4320469574999999,{"$f":"'UD1 Scenarios'!BB13","v":0.74618781378114274},{"$f":"'UD1 Scenarios'!BC13","v":2.7108878824354639},{"$f":"'UD1 Scenarios'!BD13","v":0.1048339570247357},{"$f":"'UD1 Scenarios'!BE13","v":1.0539708257403482},null,{"$f":"'UD1 Scenarios'!BG13","v":0.8366865825654286},{"$f":"'UD1 Scenarios'!BH13","v":3.8352265818436426},null,9.2877936433907617,30.090232100890759,null,0,null,null,20.6790375,20.6790375,34.052601330890759,34.052601330890759,34.052601330890759]
[2013,{"$f":"'6. UD1 Assumptions'!T16*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.776284},{"$f":"'6. UD1 Assumptions'!V16*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9888397499999999},{"$f":"'6. UD1 Assumptions'!E16*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.26664749999999998},{"$f":"'6. UD1 Assumptions'!C16*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.72293875},{"$f":"'6. UD1 Assumptions'!G16*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z16*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.33518100000000001},{"$f":"'6. UD1 Assumptions'!I16*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.133081000000001,null,{"$f":"'6. UD1 Assumptions'!T16*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0353999999999998E-2},{"$f":"'6. UD1 Assumptions'!V16*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12867224999999999},{"$f":"'6. UD1 Assumptions'!E16*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":7.9994249999999992E-3},{"$f":"'6. UD1 Assumptions'!C16*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.2579917499999997E-2},{"$f":"'6. UD1 Assumptions'!G16*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z16*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.33518100000000001},{"$f":"(('6. UD1 Assumptions'!K16*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R16)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6866972649999998},{"$f":"'6. UD1 Assumptions'!I16*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4148500574999998,null,{"$f":"'UD1 LS'!DU$4","v":0.70822884585514267},{"$f":"'UD1 LS'!DU$9","v":2.6500717439192858},{"$f":"'6. UD1 Assumptions'!E16*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.11769488676583391},{"$f":"'6. UD1 Assumptions'!C16*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99286607387614845},null,{"$f":"'UD1 LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. UD1 Assumptions'!K16*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K16/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P16*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M16*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8234301810172027},null,9.1404827362631487,null,29.68841379376315,null,null,2013,{"$f":"'UD1 Scenarios'!B14","v":2.776284},{"$f":"'UD1 Scenarios'!C14","v":3.9888397499999999},{"$f":"'UD1 Scenarios'!D14","v":0.26664749999999998},{"$f":"'UD1 Scenarios'!E14","v":2.72293875},{"$f":"'UD1 Scenarios'!F14","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!H14","v":6.72},17.133081000000001,null,{"$f":"'UD1 Scenarios'!K14","v":6.0353999999999998E-2},{"$f":"'UD1 Scenarios'!L14","v":0.12867224999999999},{"$f":"'UD1 Scenarios'!M14","v":7.9994249999999992E-3},{"$f":"'UD1 Scenarios'!N14","v":9.2579917499999997E-2},{"$f":"'UD1 Scenarios'!O14","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!Q14","v":2.6866972649999998},{"$f":"'UD1 Scenarios'!R14","v":7.392E-2},3.4148500574999998,null,{"$f":"'UD1 Scenarios'!U14","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!V14","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!W14","v":0.11769488676583391},{"$f":"'UD1 Scenarios'!X14","v":0.99286607387614845},null,{"$f":"'UD1 Scenarios'!Z14","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!AA14","v":3.8234301810172027},null,9.1404827362631487,29.68841379376315,null,null,2013,17.133081000000001,3.4148500574999998,{"$f":"'UD1 Scenarios'!BB14","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BC14","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BD14","v":0.11769488676583391},{"$f":"'UD1 Scenarios'!BE14","v":0.99286607387614845},null,{"$f":"'UD1 Scenarios'!BG14","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BH14","v":3.8234301810172027},null,9.1404827362631487,29.68841379376315,null,0,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2014,{"$f":"'6. UD1 Assumptions'!T17*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.7888419999999998},{"$f":"'6. UD1 Assumptions'!V17*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9799698749999997},{"$f":"'6. UD1 Assumptions'!E17*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.26982374999999997},{"$f":"'6. UD1 Assumptions'!C17*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.7264693749999998},{"$f":"'6. UD1 Assumptions'!G17*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z17*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.3880905},{"$f":"'6. UD1 Assumptions'!I17*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.196385499999998,null,{"$f":"'6. UD1 Assumptions'!T17*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0627E-2},{"$f":"'6. UD1 Assumptions'!V17*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12838612499999999},{"$f":"'6. UD1 Assumptions'!E17*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.0947124999999984E-3},{"$f":"'6. UD1 Assumptions'!C17*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.2699958750000006E-2},{"$f":"'6. UD1 Assumptions'!G17*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z17*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.3880905},{"$f":"(('6. UD1 Assumptions'!K17*'5. UD1 Parameters'!$D$20)+(('6. UD1 Assumptions'!R17)*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6302286324999997},{"$f":"'6. UD1 Assumptions'!I17*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4114931287500001,null,{"$f":"'UD1 LS'!DU$4","v":0.70822884585514267},{"$f":"'UD1 LS'!DU$9","v":2.6500717439192858},{"$f":"'6. UD1 Assumptions'!E17*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.11909684397184553},{"$f":"'6. UD1 Assumptions'!C17*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.9941534468595028},null,{"$f":"'UD1 LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. UD1 Assumptions'!K17*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K17/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P17*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M17*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7951144116086017},null,9.1148562970439144,null,29.722734925793912,null,null,2014,{"$f":"'UD1 Scenarios'!B15","v":2.7888419999999998},{"$f":"'UD1 Scenarios'!C15","v":3.9799698749999997},{"$f":"'UD1 Scenarios'!D15","v":0.26982374999999997},{"$f":"'UD1 Scenarios'!E15","v":2.7264693749999998},{"$f":"'UD1 Scenarios'!F15","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G15","v":0.3880905},{"$f":"'UD1 Scenarios'!H15","v":6.72},17.196385499999998,null,{"$f":"'UD1 Scenarios'!K15","v":6.0627E-2},{"$f":"'UD1 Scenarios'!L15","v":0.12838612499999999},{"$f":"'UD1 Scenarios'!M15","v":8.0947124999999984E-3},{"$f":"'UD1 Scenarios'!N15","v":9.2699958750000006E-2},{"$f":"'UD1 Scenarios'!O15","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P15","v":0.3880905},{"$f":"'UD1 Scenarios'!Q15","v":2.6302286324999997},{"$f":"'UD1 Scenarios'!R15","v":7.392E-2},3.4114931287500001,null,{"$f":"'UD1 Scenarios'!U15","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!V15","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!W15","v":0.11909684397184553},{"$f":"'UD1 Scenarios'!X15","v":0.9941534468595028},null,{"$f":"'UD1 Scenarios'!Z15","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!AA15","v":3.7951144116086017},null,9.1148562970439144,29.722734925793912,null,null,2014,17.196385499999998,3.4114931287500001,{"$f":"'UD1 Scenarios'!BB15","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BC15","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BD15","v":0.11909684397184553},{"$f":"'UD1 Scenarios'!BE15","v":0.9941534468595028},null,{"$f":"'UD1 Scenarios'!BG15","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BH15","v":3.7951144116086017},null,{"$f":"SUM(BQ15:BX15)","v":9.1148562970439144},29.722734925793912,null,null,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2015,{"$f":"'6. UD1 Assumptions'!T18*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!V18*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!E18*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!C18*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'6. UD1 Assumptions'!G18*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z18*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!I18*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.259689999999999,null,{"$f":"'6. UD1 Assumptions'!T18*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!V18*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!E18*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!C18*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'6. UD1 Assumptions'!G18*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z18*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!K18*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R18*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!I18*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4736561999999997,null,{"$f":"'UD1 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!E18*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!C18*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!K18*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K18/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P18*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M18*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7667986422000004},null,10.586332458816617,null,31.319678658816617,null,null,2015,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'UD1 Scenarios'!F16","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.259689999999999,null,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'UD1 Scenarios'!O16","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!$K$46*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R$46*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4736561999999997,null,{"$f":"'UD1 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!$E$46*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!$C$46*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!$K$46*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P$46*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M$46*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,2015,17.259689999999999,3.4736561999999997,{"$f":"'UD1 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD16","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE16","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH16","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,{"$f":"BZ16-BK16","v":0},null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2016,{"$f":"'6. UD1 Assumptions'!T19*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.7627599999999997},{"$f":"'6. UD1 Assumptions'!V19*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9320399999999998},{"$f":"'6. UD1 Assumptions'!E19*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27510000000000001},{"$f":"'6. UD1 Assumptions'!C19*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.7195},{"$f":"'6. UD1 Assumptions'!G19*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z19*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.44519999999999998},{"$f":"'6. UD1 Assumptions'!I19*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.6360000000000001},17.093789999999998,null,{"$f":"'6. UD1 Assumptions'!T19*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0059999999999995E-2},{"$f":"'6. UD1 Assumptions'!V19*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12683999999999998},{"$f":"'6. UD1 Assumptions'!E19*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.2529999999999999E-3},{"$f":"'6. UD1 Assumptions'!C19*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.246299999999999E-2},{"$f":"'6. UD1 Assumptions'!G19*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z19*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.44519999999999998},{"$f":"(('6. UD1 Assumptions'!K19*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R19*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6593559999999998},{"$f":"'6. UD1 Assumptions'!I19*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.2995999999999991E-2},3.4946141999999996,null,{"$f":"'UD1 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!E19*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12142571503307141},{"$f":"'6. UD1 Assumptions'!C19*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99161220130500005},null,{"$f":"'UD1 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!K19*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K19/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P19*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M19*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7960140466599994},null,10.612646158593975,null,31.201050358593974,null,null,2016,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'UD1 Scenarios'!F17","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},{"$f":"SUM(AI17:AO17)","v":17.259689999999999},null,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'UD1 Scenarios'!O17","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!$K$46*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R$46*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},{"$f":"SUM(AR17:AY17)","v":3.4736561999999997},null,{"$f":"'UD1 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!$E$46*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!$C$46*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!$K$46*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P$46*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M$46*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,{"$f":"SUM(BB17:BI17)","v":10.274340941616618},31.007687141616618,null,null,2016,17.259689999999999,3.4736561999999997,{"$f":"'UD1 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD17","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE17","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH17","v":3.4548071249999999},null,{"$f":"SUM(BQ17:BX17)","v":10.274340941616618},31.007687141616618,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2017,{"$f":"'6. UD1 Assumptions'!T20*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.7241200000000001},{"$f":"'6. UD1 Assumptions'!V20*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.8929799999999997},{"$f":"'6. UD1 Assumptions'!E20*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.2772},{"$f":"'6. UD1 Assumptions'!C20*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.7090000000000001},{"$f":"'6. UD1 Assumptions'!G20*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z20*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.44939999999999997},{"$f":"'6. UD1 Assumptions'!I20*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.5519999999999996},16.927889999999998,null,{"$f":"'6. UD1 Assumptions'!T20*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.9219999999999995E-2},{"$f":"'6. UD1 Assumptions'!V20*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12558},{"$f":"'6. UD1 Assumptions'!E20*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.3160000000000005E-3},{"$f":"'6. UD1 Assumptions'!C20*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.2105999999999993E-2},{"$f":"'6. UD1 Assumptions'!G20*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z20*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.44939999999999997},{"$f":"(('6. UD1 Assumptions'!K20*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R20*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6794319999999998},{"$f":"'6. UD1 Assumptions'!I20*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.2071999999999997E-2},3.5155721999999998,null,{"$f":"'UD1 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!E20*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12235262888828571},{"$f":"'6. UD1 Assumptions'!C20*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.98778358276714306},null,{"$f":"'UD1 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!K20*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K20/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P20*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M20*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8252294511199998},null,10.638959858371333,null,31.082422058371332,null,null,2017,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'UD1 Scenarios'!F18","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.259689999999999,null,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'UD1 Scenarios'!O18","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!$K$46*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R$46*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4736561999999997,null,{"$f":"'UD1 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!$E$46*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!$C$46*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!$K$46*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P$46*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M$46*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,2017,17.259689999999999,3.4736561999999997,{"$f":"'UD1 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD18","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE18","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH18","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2018,{"$f":"'6. UD1 Assumptions'!T21*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.6854800000000001},{"$f":"'6. UD1 Assumptions'!V21*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.85392},{"$f":"'6. UD1 Assumptions'!E21*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27929999999999999},{"$f":"'6. UD1 Assumptions'!C21*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6984999999999997},{"$f":"'6. UD1 Assumptions'!G21*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z21*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.4536},{"$f":"'6. UD1 Assumptions'!I21*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.468},16.761990000000001,null,{"$f":"'6. UD1 Assumptions'!T21*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.8379999999999994E-2},{"$f":"'6. UD1 Assumptions'!V21*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12432},{"$f":"'6. UD1 Assumptions'!E21*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.3789999999999993E-3},{"$f":"'6. UD1 Assumptions'!C21*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.1748999999999997E-2},{"$f":"'6. UD1 Assumptions'!G21*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z21*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.4536},{"$f":"(('6. UD1 Assumptions'!K21*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R21*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6995079999999998},{"$f":"'6. UD1 Assumptions'!I21*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.1148000000000003E-2},3.5365301999999996,null,{"$f":"'UD1 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!E21*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12327954274349999},{"$f":"'6. UD1 Assumptions'!C21*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.98395496422928574},null,{"$f":"'UD1 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!K21*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K21/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P21*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M21*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8544448555799997},null,10.665273558148687,null,30.963793758148686,null,null,2018,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'UD1 Scenarios'!F19","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.259689999999999,null,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'UD1 Scenarios'!O19","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!$K$46*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R$46*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4736561999999997,null,{"$f":"'UD1 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!$E$46*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!$C$46*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!$K$46*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P$46*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M$46*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,2018,17.259689999999999,3.4736561999999997,{"$f":"'UD1 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD19","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE19","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH19","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2019,{"$f":"'6. UD1 Assumptions'!T22*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.6468400000000001},{"$f":"'6. UD1 Assumptions'!V22*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.8148599999999999},{"$f":"'6. UD1 Assumptions'!E22*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.28139999999999998},{"$f":"'6. UD1 Assumptions'!C22*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6879999999999997},{"$f":"'6. UD1 Assumptions'!G22*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z22*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.45779999999999998},{"$f":"'6. UD1 Assumptions'!I22*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.3839999999999995},16.59609,null,{"$f":"'6. UD1 Assumptions'!T22*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.7539999999999994E-2},{"$f":"'6. UD1 Assumptions'!V22*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12305999999999999},{"$f":"'6. UD1 Assumptions'!E22*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.4419999999999999E-3},{"$f":"'6. UD1 Assumptions'!C22*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.1392000000000001E-2},{"$f":"'6. UD1 Assumptions'!G22*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z22*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.45779999999999998},{"$f":"(('6. UD1 Assumptions'!K22*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R22*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.7195839999999998},{"$f":"'6. UD1 Assumptions'!I22*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.0223999999999995E-2},3.5574881999999999,null,{"$f":"'UD1 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!E22*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12420645659871429},{"$f":"'6. UD1 Assumptions'!C22*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.98012634569142854},null,{"$f":"'UD1 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!K22*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K22/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P22*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M22*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8836602600399996},null,10.691587257926045,null,30.845165457926043,null,null,2019,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8013999999999997},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.9710999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.27299999999999996},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.73},{"$f":"'UD1 Scenarios'!F20","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},17.259689999999999,null,{"$f":"'6. UD1 Assumptions'!$T$46*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.0899999999999996E-2},{"$f":"'6. UD1 Assumptions'!$V$46*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12809999999999999},{"$f":"'6. UD1 Assumptions'!$E$46*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.1899999999999994E-3},{"$f":"'6. UD1 Assumptions'!$C$46*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.282E-2},{"$f":"'UD1 Scenarios'!O20","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!$Z$46*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.441},{"$f":"(('6. UD1 Assumptions'!$K$46*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R$46*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.6392799999999998},{"$f":"'6. UD1 Assumptions'!$I$46*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},3.4736561999999997,null,{"$f":"'UD1 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD1 Assumptions'!$E$46*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD1 Assumptions'!$C$46*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD1 Assumptions'!$K$46*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P$46*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M$46*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,2019,17.259689999999999,3.4736561999999997,{"$f":"'UD1 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD1 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD20","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE20","v":0.99544081984285704},null,{"$f":"'UD1 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH20","v":3.4548071249999999},null,10.274340941616618,31.007687141616618,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2020,{"$f":"'6. UD1 Assumptions'!T23*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.6082000000000001},{"$f":"'6. UD1 Assumptions'!V23*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.7757999999999998},{"$f":"'6. UD1 Assumptions'!E23*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.28349999999999997},{"$f":"'6. UD1 Assumptions'!C23*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6774999999999998},{"$f":"'6. UD1 Assumptions'!G23*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z23*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"'6. UD1 Assumptions'!I23*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.3},16.43019,null,{"$f":"'6. UD1 Assumptions'!T23*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.67E-2},{"$f":"'6. UD1 Assumptions'!V23*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.12179999999999999},{"$f":"'6. UD1 Assumptions'!E23*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.5050000000000004E-3},{"$f":"'6. UD1 Assumptions'!C23*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.1034999999999991E-2},{"$f":"'6. UD1 Assumptions'!G23*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z23*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"(('6. UD1 Assumptions'!K23*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R23*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.7396599999999998},{"$f":"'6. UD1 Assumptions'!I23*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":6.93E-2},3.5784462000000001,null,{"$f":"'UD1 LS'!$EI$5","v":0.66704569894285703},{"$f":"'UD1 LS'!$EI$8","v":3.3367257914571424},{"$f":"'6. UD1 Assumptions'!E23*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. UD1 Assumptions'!C23*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'UD1 LS'!$EI$10","v":1.8208965729086348},{"$f":"(('6. UD1 Assumptions'!K23*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K23/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P23*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M23*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9128756644999996},null,10.838974825416134,null,30.847611025416132,null,null,2020,{"$f":"'6. UD1 Assumptions'!T51*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.8979999999999997},{"$f":"'6. UD1 Assumptions'!V51*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.1013000000000002},{"$f":"'6. UD1 Assumptions'!E51*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. UD1 Assumptions'!C51*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.8034999999999997},{"$f":"'UD1 Scenarios'!F21","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z51*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"'6. UD1 Assumptions'!I51*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":7.14},18.04299,null,{"$f":"'6. UD1 Assumptions'!T51*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.3E-2},{"$f":"'6. UD1 Assumptions'!V51*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.1323},{"$f":"'6. UD1 Assumptions'!E51*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":9.4500000000000001E-3},{"$f":"'6. UD1 Assumptions'!C51*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.5319000000000001E-2},{"$f":"'UD1 Scenarios'!O21","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z51*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"(('6. UD1 Assumptions'!$K51*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R51*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.7396599999999998},{"$f":"'6. UD1 Assumptions'!I51*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.8539999999999999E-2},3.6097151999999997,null,{"$f":"'UD1 LS'!$EI$16","v":0.71870243657142852},{"$f":"'UD1 LS'!$EI$19","v":3.3749068584000002},{"$f":"'6. UD1 Assumptions'!E51*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD1 Assumptions'!C51*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.0222411496078572},null,{"$f":"'UD1 LS'!$EI$21","v":1.8208965729086348},{"$f":"(('6. UD1 Assumptions'!$K51*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P51*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M51*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5891108824999995},null,10.664894978270063,32.317600178270062,{"$f":"AP21/BK21%","v":55.830228421885963},null,2020,18.04299,3.6097151999999997,{"$f":"'UD1 LS'!$EI$29","v":0.74116188771428582},{"$f":"'UD1 LS'!$EI$32","v":3.3984892820999999},{"$f":"'UD1 Scenarios'!BD21","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!BE21","v":1.0222411496078572},null,{"$f":"'UD1 LS'!$EI$34","v":1.8208965729086348},{"$f":"'UD1 Scenarios'!BH21","v":3.5891108824999995},null,10.710936853112919,32.363642053112919,null,{"$f":"BZ21-BK21","v":4.60418748428566E-2},null,null,19.559750000000001,21.479750000000003,34.334919335828928,36.441829270682859,36.487871145525716]
[2025,{"$f":"'6. UD1 Assumptions'!T24*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.415},{"$f":"'6. UD1 Assumptions'!V24*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.6456},{"$f":"'6. UD1 Assumptions'!E24*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.28349999999999997},{"$f":"'6. UD1 Assumptions'!C24*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6774999999999998},{"$f":"'6. UD1 Assumptions'!G24*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z24*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"'6. UD1 Assumptions'!I24*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.3},16.10679,null,{"$f":"'6. UD1 Assumptions'!T24*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.2499999999999998E-2},{"$f":"'6. UD1 Assumptions'!V24*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.1176},{"$f":"'6. UD1 Assumptions'!E24*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.5050000000000004E-3},{"$f":"'6. UD1 Assumptions'!C24*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.1034999999999991E-2},{"$f":"'6. UD1 Assumptions'!G24*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z24*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.46199999999999997},{"$f":"(('6. UD1 Assumptions'!K24*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R24*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.8305899999999999},{"$f":"'6. UD1 Assumptions'!I24*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":6.93E-2},3.6609761999999999,null,{"$f":"'UD1 LS'!$EJ$5","v":0.61763490642857144},{"$f":"'UD1 LS'!$EJ$8","v":3.4367951237714278},{"$f":"'6. UD1 Assumptions'!E24*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. UD1 Assumptions'!C24*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'UD1 LS'!$EJ$10","v":1.8208965729086348},{"$f":"(('6. UD1 Assumptions'!K24*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K24/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P24*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M24*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0211100499428571},null,10.99786775065899,null,30.765633950658991,null,null,2025,{"$f":"'6. UD1 Assumptions'!T52*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":3.0911999999999997},{"$f":"'6. UD1 Assumptions'!V52*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.3942499999999995},{"$f":"'6. UD1 Assumptions'!E52*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.36749999999999999},{"$f":"'6. UD1 Assumptions'!C52*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.94},{"$f":"'UD1 Scenarios'!F22","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z52*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"'6. UD1 Assumptions'!I52*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":7.35},18.94914,null,{"$f":"'6. UD1 Assumptions'!T52*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":6.7199999999999996E-2},{"$f":"'6. UD1 Assumptions'!V52*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14174999999999999},{"$f":"'6. UD1 Assumptions'!E52*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":1.1025E-2},{"$f":"'6. UD1 Assumptions'!C52*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":9.9959999999999993E-2},{"$f":"'UD1 Scenarios'!O22","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z52*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"(('6. UD1 Assumptions'!$K52*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R52*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.8305899999999999},{"$f":"'6. UD1 Assumptions'!I52*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":8.0849999999999991E-2},3.7438211999999997,null,{"$f":"'UD1 LS'!$EJ$16","v":0.7666159323428573},{"$f":"'UD1 LS'!$EJ$19","v":3.5535842697142854},{"$f":"'6. UD1 Assumptions'!E52*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.16220992466249998},{"$f":"'6. UD1 Assumptions'!C52*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.0720131906000001},null,{"$f":"'UD1 LS'!$EJ$21","v":1.9036645989499361},{"$f":"(('6. UD1 Assumptions'!$K52*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P52*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M52*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6855720031428567},null,11.143659919412435,33.836621119412435,56.001868310452174,null,2025,18.94914,3.7438211999999997,{"$f":"'UD1 LS'!$EJ$29","v":0.79057268022857141},{"$f":"'UD1 LS'!$EJ$32","v":3.5788511522499995},{"$f":"'UD1 Scenarios'!BD22","v":0.16220992466249998},{"$f":"'UD1 Scenarios'!BE22","v":1.0720131906000001},null,{"$f":"'UD1 LS'!$EJ$34","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!BH22","v":3.6855720031428567},null,11.192883549833864,33.885844749833865,null,4.9223630421430187E-2,null,null,19.174750000000003,22.535249999999998,34.195288996271792,38.131396349297496,38.180507682463215]
[2030,{"$f":"'6. UD1 Assumptions'!T25*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.3184},{"$f":"'6. UD1 Assumptions'!V25*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.5804999999999998},{"$f":"'6. UD1 Assumptions'!E25*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.29399999999999998},{"$f":"'6. UD1 Assumptions'!C25*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.625},{"$f":"'6. UD1 Assumptions'!G25*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z25*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.47249999999999998},{"$f":"'6. UD1 Assumptions'!I25*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.4049999999999994},16.018589999999996,null,{"$f":"'6. UD1 Assumptions'!T25*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.04E-2},{"$f":"'6. UD1 Assumptions'!V25*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.11549999999999999},{"$f":"'6. UD1 Assumptions'!E25*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":8.8199999999999997E-3},{"$f":"'6. UD1 Assumptions'!C25*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.9249999999999996E-2},{"$f":"'6. UD1 Assumptions'!G25*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z25*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.47249999999999998},{"$f":"(('6. UD1 Assumptions'!K25*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R25*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.8763699999999996},{"$f":"'6. UD1 Assumptions'!I25*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.0455000000000004E-2},3.7127411999999995,null,{"$f":"'UD1 LS'!$EK$5","v":0.59292951017142859},{"$f":"'UD1 LS'!$EK$8","v":3.5492171542142859},{"$f":"'6. UD1 Assumptions'!E25*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.12976793973},{"$f":"'6. UD1 Assumptions'!C25*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD1 LS'!$EK$10","v":1.8622805859292855},{"$f":"(('6. UD1 Assumptions'!K25*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K25/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P25*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M25*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0770005821285702},null,11.168350406637856,null,30.899681606637852,null,null,2030,{"$f":"'6. UD1 Assumptions'!T53*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":3.2843999999999998},{"$f":"'6. UD1 Assumptions'!V53*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.6481399999999997},{"$f":"'6. UD1 Assumptions'!E53*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.42},{"$f":"'6. UD1 Assumptions'!C53*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":3.15},{"$f":"'UD1 Scenarios'!F23","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z53*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.504},{"$f":"'6. UD1 Assumptions'!I53*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":7.56},19.88973,null,{"$f":"'6. UD1 Assumptions'!T53*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":7.1399999999999991E-2},{"$f":"'6. UD1 Assumptions'!V53*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.14993999999999999},{"$f":"'6. UD1 Assumptions'!E53*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":1.26E-2},{"$f":"'6. UD1 Assumptions'!C53*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.1071},{"$f":"'UD1 Scenarios'!O23","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z53*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.504},{"$f":"(('6. UD1 Assumptions'!$K53*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R53*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.8763699999999996},{"$f":"'6. UD1 Assumptions'!I53*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":8.3159999999999998E-2},3.8340161999999993,null,{"$f":"'UD1 LS'!$EK$16","v":0.82301410965714261},{"$f":"'UD1 LS'!$EK$19","v":3.7339835722828574},{"$f":"'6. UD1 Assumptions'!E53*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.18538277104285711},{"$f":"'6. UD1 Assumptions'!C53*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.1485855613571427},null,{"$f":"'UD1 LS'!$EK$21","v":1.9864326249912378},{"$f":"(('6. UD1 Assumptions'!$K53*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P53*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M53*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7355759029285713},null,11.61297454225981,35.336720742259814,56.286292508782566,null,2030,19.88973,3.8340161999999993,{"$f":"'UD1 LS'!$EK$29","v":0.83998347274285723},{"$f":"'UD1 LS'!$EK$32","v":3.7518014035228573},{"$f":"'UD1 Scenarios'!BD23","v":0.18538277104285711},{"$f":"'UD1 Scenarios'!BE23","v":1.1485855613571427},null,{"$f":"'UD1 LS'!$EK$34","v":1.9864326249912378},{"$f":"'UD1 Scenarios'!BH23","v":3.7355759029285713},null,11.647761736585524,35.371507936585523,null,3.4787194325708981E-2,null,null,19.069749999999999,23.678249999999998,34.316507844678213,39.855425133982855,39.890212328308571]
[2035,{"$f":"'6. UD1 Assumptions'!T26*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.3184},{"$f":"'6. UD1 Assumptions'!V26*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.5804999999999998},{"$f":"'6. UD1 Assumptions'!E26*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.30449999999999999},{"$f":"'6. UD1 Assumptions'!C26*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.625},{"$f":"'6. UD1 Assumptions'!G26*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z26*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.47774999999999995},{"$f":"'6. UD1 Assumptions'!I26*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.4470000000000001},16.076339999999998,null,{"$f":"'6. UD1 Assumptions'!T26*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.04E-2},{"$f":"'6. UD1 Assumptions'!V26*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.11549999999999999},{"$f":"'6. UD1 Assumptions'!E26*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":9.134999999999999E-3},{"$f":"'6. UD1 Assumptions'!C26*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.9249999999999996E-2},{"$f":"'6. UD1 Assumptions'!G26*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z26*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.47774999999999995},{"$f":"(('6. UD1 Assumptions'!K26*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R26*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.952915},{"$f":"'6. UD1 Assumptions'!I26*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.0916999999999994E-2},3.7953132000000003,null,{"$f":"'UD1 LS'!$EL$5","v":0.59292951017142859},{"$f":"'UD1 LS'!$EL$8","v":3.9859287042142859},{"$f":"'6. UD1 Assumptions'!E26*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.13440250900607142},{"$f":"'6. UD1 Assumptions'!C26*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD1 LS'!$EL$10","v":1.8829725924396112},{"$f":"(('6. UD1 Assumptions'!K26*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K26/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P26*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M26*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1923719111214286},null,11.745759861417111,null,31.61741306141711,null,null,2035,{"$f":"'6. UD1 Assumptions'!T54*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":3.5741999999999998},{"$f":"'6. UD1 Assumptions'!V54*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":4.92807},{"$f":"'6. UD1 Assumptions'!E54*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD1 Assumptions'!C54*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":3.4124999999999996},{"$f":"'UD1 Scenarios'!F24","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z54*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.56699999999999995},{"$f":"'6. UD1 Assumptions'!I54*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":7.9799999999999995},21.30996,null,{"$f":"'6. UD1 Assumptions'!T54*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":7.7699999999999991E-2},{"$f":"'6. UD1 Assumptions'!V54*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.15897},{"$f":"'6. UD1 Assumptions'!E54*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":1.575E-2},{"$f":"'6. UD1 Assumptions'!C54*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.11602499999999999},{"$f":"'UD1 Scenarios'!O24","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z54*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.56699999999999995},{"$f":"(('6. UD1 Assumptions'!$K54*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R54*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":2.952915},{"$f":"'6. UD1 Assumptions'!I54*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":8.7779999999999997E-2},4.0055861999999998,null,{"$f":"'UD1 LS'!$EL$16","v":0.88639967177142864},{"$f":"'UD1 LS'!$EL$19","v":4.2132932146171429},{"$f":"'6. UD1 Assumptions'!E54*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.23172846380357143},{"$f":"'6. UD1 Assumptions'!C54*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.2443010248035713},null,{"$f":"'UD1 LS'!$EL$21","v":2.0112630328036287},{"$f":"(('6. UD1 Assumptions'!$K54*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P54*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M54*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8421172833214294},null,12.429102691120772,37.744648891120775,56.458228188772615,null,2035,21.30996,4.0055861999999998,{"$f":"'UD1 LS'!$EL$29","v":0.91409966151428568},{"$f":"'UD1 LS'!$EL$32","v":4.2416295554757149},{"$f":"'UD1 Scenarios'!BD24","v":0.23172846380357143},{"$f":"'UD1 Scenarios'!BE24","v":1.2443010248035713},null,{"$f":"'UD1 LS'!$EL$34","v":2.2347367031151428},{"$f":"'UD1 Scenarios'!BH24","v":3.8421172833214294},null,12.708612692033714,38.024158892033711,null,0.27951000091293565,null,null,19.138500000000001,25.369,35.052136263271251,42.56655197774036,42.846050232722142]
[2040,{"$f":"'6. UD1 Assumptions'!T27*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.3184},{"$f":"'6. UD1 Assumptions'!V27*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.5804999999999998},{"$f":"'6. UD1 Assumptions'!E27*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. UD1 Assumptions'!C27*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.625},{"$f":"'6. UD1 Assumptions'!G27*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z27*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"'6. UD1 Assumptions'!I27*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.51},16.155090000000001,null,{"$f":"'6. UD1 Assumptions'!T27*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.04E-2},{"$f":"'6. UD1 Assumptions'!V27*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.11549999999999999},{"$f":"'6. UD1 Assumptions'!E27*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":9.4500000000000001E-3},{"$f":"'6. UD1 Assumptions'!C27*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.9249999999999996E-2},{"$f":"'6. UD1 Assumptions'!G27*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z27*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"(('6. UD1 Assumptions'!K27*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R27*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.0263100000000001},{"$f":"'6. UD1 Assumptions'!I27*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.1609999999999993E-2},3.8749662000000002,null,{"$f":"'UD1 LS'!$EM$5","v":0.59292951017142859},{"$f":"'UD1 LS'!$EM$8","v":4.4226402542142855},{"$f":"'6. UD1 Assumptions'!E27*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD1 Assumptions'!C27*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD1 LS'!$EM$10","v":1.9036645989499361},{"$f":"(('6. UD1 Assumptions'!K27*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K27/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P27*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M27*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.2951290278285725},null,12.310555103910652,null,32.340611303910649,null,null,2040,{"$f":"'6. UD1 Assumptions'!T55*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":3.8639999999999999},{"$f":"'6. UD1 Assumptions'!V55*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":5.2080000000000002},{"$f":"'6. UD1 Assumptions'!E55*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.63},{"$f":"'6. UD1 Assumptions'!C55*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":3.6749999999999998},{"$f":"'UD1 Scenarios'!F25","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z55*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.63},{"$f":"'6. UD1 Assumptions'!I55*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":8.4},22.73019,null,{"$f":"'6. UD1 Assumptions'!T55*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":8.3999999999999991E-2},{"$f":"'6. UD1 Assumptions'!V55*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.16799999999999998},{"$f":"'6. UD1 Assumptions'!E55*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":1.89E-2},{"$f":"'6. UD1 Assumptions'!C55*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.12494999999999999},{"$f":"'UD1 Scenarios'!O25","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z55*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.63},{"$f":"(('6. UD1 Assumptions'!$K55*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R55*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.0263100000000001},{"$f":"'6. UD1 Assumptions'!I55*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":9.2399999999999996E-2},4.1740061999999991,null,{"$f":"'UD1 LS'!$EM$16","v":0.95826991542857121},{"$f":"'UD1 LS'!$EM$19","v":4.7015117725714282},{"$f":"'6. UD1 Assumptions'!E55*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.27807415656428569},{"$f":"'6. UD1 Assumptions'!C55*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.3400164882500001},null,{"$f":"'UD1 LS'!$EM$21","v":1.9864326249912378},{"$f":"(('6. UD1 Assumptions'!$K55*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P55*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M55*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9360444514285713},null,13.200349409234093,40.104545609234094,56.677340821850287,null,2040,22.73019,4.1740061999999991,{"$f":"'UD1 LS'!$EM$29","v":0.98821585028571424},{"$f":"'UD1 LS'!$EM$32","v":4.7314577074285715},{"$f":"'UD1 Scenarios'!BD25","v":0.27807415656428569},{"$f":"'UD1 Scenarios'!BE25","v":1.3400164882500001},null,{"$f":"'UD1 LS'!$EM$34","v":2.4830407812390476},{"$f":"'UD1 Scenarios'!BH25","v":3.9360444514285713},null,13.756849435196191,40.661045635196189,null,0.55650002596209447,null,null,19.232250000000001,27.059749999999998,35.796675469578574,45.229050000957145,45.785523924849997]
[2045,{"$f":"'6. UD1 Assumptions'!T28*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.3425499999999997},{"$f":"'6. UD1 Assumptions'!V28*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.590265},{"$f":"'6. UD1 Assumptions'!E28*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. UD1 Assumptions'!C28*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6145},{"$f":"'6. UD1 Assumptions'!G28*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z28*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"'6. UD1 Assumptions'!I28*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.6149999999999993},16.283505000000002,null,{"$f":"'6. UD1 Assumptions'!T28*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.0924999999999998E-2},{"$f":"'6. UD1 Assumptions'!V28*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.115815},{"$f":"'6. UD1 Assumptions'!E28*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":9.4500000000000001E-3},{"$f":"'6. UD1 Assumptions'!C28*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.8893E-2},{"$f":"'6. UD1 Assumptions'!G28*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z28*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"(('6. UD1 Assumptions'!K28*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R28*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.1185},{"$f":"'6. UD1 Assumptions'!I28*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.2764999999999996E-2},3.9687942,null,{"$f":"'UD1 LS'!$EN$5","v":0.59910585923571424},{"$f":"'UD1 LS'!$EN$8","v":4.7364299803621428},{"$f":"'6. UD1 Assumptions'!E28*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD1 Assumptions'!C28*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.95332601592642852},null,{"$f":"'UD1 LS'!$EN$10","v":1.9036645989499361},{"$f":"(('6. UD1 Assumptions'!K28*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K28/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P28*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M28*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.40789717995},null,12.739460712706364,null,32.991759912706371,null,null,2045,{"$f":"'6. UD1 Assumptions'!T56*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":4.1055000000000001},{"$f":"'6. UD1 Assumptions'!V56*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":5.5335000000000001},{"$f":"'6. UD1 Assumptions'!E56*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.73499999999999999},{"$f":"'6. UD1 Assumptions'!C56*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":3.9375},{"$f":"'UD1 Scenarios'!F26","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z56*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.6825},{"$f":"'6. UD1 Assumptions'!I56*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":8.82},24.137189999999997,null,{"$f":"'6. UD1 Assumptions'!T56*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":8.9249999999999996E-2},{"$f":"'6. UD1 Assumptions'!V56*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.17849999999999999},{"$f":"'6. UD1 Assumptions'!E56*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":2.205E-2},{"$f":"'6. UD1 Assumptions'!C56*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.13387500000000002},{"$f":"'UD1 Scenarios'!O26","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z56*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.6825},{"$f":"(('6. UD1 Assumptions'!$K56*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R56*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.1185},{"$f":"'6. UD1 Assumptions'!I56*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":9.7019999999999995E-2},4.3511411999999998,null,{"$f":"'UD1 LS'!$EN$16","v":1.018161785142857},{"$f":"'UD1 LS'!$EN$19","v":5.0733404637142847},{"$f":"'6. UD1 Assumptions'!E56*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.32441984932499995},{"$f":"'6. UD1 Assumptions'!C56*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.4357319516964286},null,{"$f":"'UD1 LS'!$EN$21","v":1.7215749416590729},{"$f":"(('6. UD1 Assumptions'!$K56*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P56*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M56*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0370393387499997},null,13.610268330287642,42.098599530287643,57.334900137555898,null,2045,24.137189999999997,4.3511411999999998,{"$f":"'UD1 LS'!$EN$29","v":1.0499793409285714},{"$f":"'UD1 LS'!$EN$32","v":5.1051580194999993},{"$f":"'UD1 Scenarios'!BD26","v":0.32441984932499995},{"$f":"'UD1 Scenarios'!BE26","v":1.4357319516964286},null,{"$f":"'UD1 LS'!$EN$34","v":2.6899608463423013},{"$f":"'UD1 Scenarios'!BH26","v":4.0370393387499997},null,14.642289346542299,43.130620546542296,null,1.032021016254653,null,null,19.385124999999999,28.734750000000002,36.478382813574285,47.52485784311429,48.556827960333933]
[2050,{"$f":"'6. UD1 Assumptions'!T29*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":2.3666999999999998},{"$f":"'6. UD1 Assumptions'!V29*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":3.6000299999999998},{"$f":"'6. UD1 Assumptions'!E29*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. UD1 Assumptions'!C29*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":2.6040000000000001},{"$f":"'6. UD1 Assumptions'!G29*'5. UD1 Parameters'!$C$13*'5. UD1 Parameters'!B$27*0.000001","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z29*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"'6. UD1 Assumptions'!I29*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":6.72},16.411920000000002,null,{"$f":"'6. UD1 Assumptions'!T29*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":5.1449999999999996E-2},{"$f":"'6. UD1 Assumptions'!V29*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.11613},{"$f":"'6. UD1 Assumptions'!E29*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":9.4500000000000001E-3},{"$f":"'6. UD1 Assumptions'!C29*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":8.853599999999999E-2},{"$f":"'6. UD1 Assumptions'!G29*'5. UD1 Parameters'!$D$13*'5. UD1 Parameters'!B$27*0.000001","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z29*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.48299999999999998},{"$f":"(('6. UD1 Assumptions'!K29*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!R29*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.21069},{"$f":"'6. UD1 Assumptions'!I29*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":7.392E-2},4.0626221999999999,null,{"$f":"'UD1 LS'!$EO$5","v":0.60528220830000001},{"$f":"'UD1 LS'!$EO$8","v":5.0502197065099992},{"$f":"'6. UD1 Assumptions'!E29*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD1 Assumptions'!C29*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":0.94949739738857153},null,{"$f":"'UD1 LS'!$EO$10","v":1.9036645989499361},{"$f":"(('6. UD1 Assumptions'!K29*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+((('6. UD1 Assumptions'!K29/50)*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!P29*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!M29*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.5206653320714292},null,13.168366321502079,null,33.642908521502079,null,null,2050,{"$f":"'6. UD1 Assumptions'!T57*'5. UD1 Parameters'!$C$5*'5. UD1 Parameters'!B$27*0.000001","v":4.3469999999999995},{"$f":"'6. UD1 Assumptions'!V57*'5. UD1 Parameters'!$C$6*'5. UD1 Parameters'!B$27*0.000001","v":5.859},{"$f":"'6. UD1 Assumptions'!E57*'5. UD1 Parameters'!$C$11*'5. UD1 Parameters'!B$27*0.000001","v":0.84},{"$f":"'6. UD1 Assumptions'!C57*'5. UD1 Parameters'!$C$12*'5. UD1 Parameters'!B$27*0.000001","v":4.2},{"$f":"'UD1 Scenarios'!F27","v":0.32318999999999998},{"$f":"'6. UD1 Assumptions'!Z57*'5. UD1 Parameters'!$C$16*'5. UD1 Parameters'!B$27*0.000001","v":0.73499999999999999},{"$f":"'6. UD1 Assumptions'!I57*'5. UD1 Parameters'!$C$25*'5. UD1 Parameters'!B$27*0.000001","v":9.24},25.54419,null,{"$f":"'6. UD1 Assumptions'!T57*'5. UD1 Parameters'!$D$5*'5. UD1 Parameters'!B$27*0.000001","v":9.4500000000000001E-2},{"$f":"'6. UD1 Assumptions'!V57*'5. UD1 Parameters'!$D$6*'5. UD1 Parameters'!B$27*0.000001","v":0.189},{"$f":"'6. UD1 Assumptions'!E57*'5. UD1 Parameters'!$D$11*'5. UD1 Parameters'!B$27*0.000001","v":2.52E-2},{"$f":"'6. UD1 Assumptions'!C57*'5. UD1 Parameters'!$D$12*'5. UD1 Parameters'!B$27*0.000001","v":0.14280000000000001},{"$f":"'UD1 Scenarios'!O27","v":2.9446199999999995E-2},{"$f":"'6. UD1 Assumptions'!Z57*'5. UD1 Parameters'!$D$16*'5. UD1 Parameters'!B$27*0.000001","v":0.73499999999999999},{"$f":"(('6. UD1 Assumptions'!$K57*'5. UD1 Parameters'!$D$20)+('6. UD1 Assumptions'!$R57*'5. UD1 Parameters'!$D$22))*'5. UD1 Parameters'!B$27*0.000001","v":3.21069},{"$f":"'6. UD1 Assumptions'!I57*'5. UD1 Parameters'!$D$25*'5. UD1 Parameters'!B$27*0.000001","v":0.10163999999999999},4.5282761999999996,null,{"$f":"'UD1 LS'!$EO$16","v":1.0892833804285718},{"$f":"'UD1 LS'!$EO$19","v":5.456398880428571},{"$f":"'6. UD1 Assumptions'!E57*'UD1 LS'!$FP$29*'UD1 LS'!$FQ$29*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$29*'5. UD1 Parameters'!$C$59)+('UD1 LS'!$FK$29*'5. UD1 Parameters'!$E$59))","v":0.37076554208571422},{"$f":"'6. UD1 Assumptions'!C57*'UD1 LS'!$FP$30*'UD1 LS'!$FQ$30*'5. UD1 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD1 LS'!$FI$30*'5. UD1 Parameters'!$C$60)+('UD1 LS'!$FK$30*'5. UD1 Parameters'!$E$60))","v":1.5314474151428572},null,{"$f":"'UD1 LS'!$EO$21","v":1.4484404557227777},{"$f":"(('6. UD1 Assumptions'!$K57*'UD1 LS'!$FP$32*'UD1 LS'!$FQ$32)*'5. UD1 Parameters'!$H$62+(('UD1 LS'!EH$4*'UD1 LS'!$FP$33*'UD1 LS'!$FQ$33)+('6. UD1 Assumptions'!$P57*'UD1 LS'!$FP$35*'UD1 LS'!$FQ$35)+('6. UD1 Assumptions'!$M57*'UD1 LS'!$FP$34*'UD1 LS'!$FQ$34))*'5. UD1 Parameters'!$H$63)*'5. UD1 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1380342260714276},null,14.034369899879922,44.106836099879921,57.914355820388451,null,2050,25.54419,4.5282761999999996,{"$f":"'UD1 LS'!$EO$29","v":1.1117428315714286},{"$f":"'UD1 LS'!$EO$32","v":5.4788583315714288},{"$f":"'UD1 Scenarios'!BD27","v":0.37076554208571422},{"$f":"'UD1 Scenarios'!BE27","v":1.5314474151428572},null,{"$f":"'UD1 LS'!$EO$34","v":2.8968809114455554},{"$f":"'UD1 Scenarios'!BH27","v":4.1380342260714276},null,15.527729257888412,45.600195457888411,null,1.4933593580084903,null,null,19.538,30.409749999999999,37.160090157569996,49.834848768844644,51.328131995817863]

{"sheet":"UD2 Scenarios","index":9,"n_rows":27,"n_cols":87,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,"New Technology",null,null,null,null,null,null,"New Technolgy",null,null,"New Technolgy",null,null,"New Technolgy",null,null,null,null,"OLD TECHNOLOGY",null,null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY",null,"OLD TECHNOLOGY"]
[null,"BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,"Gg CO2e",null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e",null,"All",null,null,null,"CALCULATING EMISSIONS FROM ENTERIC FERMENTATION",null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING DIRECT CH4 EMISSIONS FROM MANURE MANAGEMENT SYSTEM",null,null,null,null,null,null,null,"Gg CO2e",null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,"Gg CO2e","Gg CO2e"]
["YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Total Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O",null,"BAU Total",null,null,"YEAR","Dairy cows","other cattle","sheep","goats","horses","swine","other (deer)","Enteric",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMCH4",null,"Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","Total LMMN2O","All Total",null,null,"YEAR","Enteric","LMMCH4","Dairy cows","other cattle","sheep","goats","horses","swine","Poultry","other (deer)","LMMN2O","Total",null,null,null,null,"i","ap","ae","bk","ca"]
[2006,{"$f":"'6. UD2 Assumptions'!T9*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.5725499999999997},{"$f":"'6. UD2 Assumptions'!V9*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.4373999999999993},{"$f":"'6. UD2 Assumptions'!E9*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.15971874999999999},{"$f":"'6. UD2 Assumptions'!C9*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.0683750000000001},{"$f":"'6. UD2 Assumptions'!G9*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.29475000000000001},{"$f":"'6. UD2 Assumptions'!Z9*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.38297500000000001},{"$f":"'6. UD2 Assumptions'!I9*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},{"$f":"SUM(B7:H7)","v":19.915768749999998},null,{"$f":"'6. UD2 Assumptions'!T9*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":5.5924999999999996E-2},{"$f":"'6. UD2 Assumptions'!V9*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1754},{"$f":"'6. UD2 Assumptions'!E9*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":4.7915624999999998E-3},{"$f":"'6. UD2 Assumptions'!C9*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10432475000000001},{"$f":"'6. UD2 Assumptions'!G9*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":2.6855E-2},{"$f":"'6. UD2 Assumptions'!Z9*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.38297500000000001},{"$f":"(('6. UD2 Assumptions'!K$9*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R9)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":2.6355604166666664},{"$f":"'6. UD2 Assumptions'!I9*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},{"$f":"SUM(K7:R7)","v":3.4738317291666663},null,{"$f":"'UD2 LS'!J$4","v":0.5582421356285715},{"$f":"'UD2 LS'!J$9","v":3.7866166721625003},{"$f":"'6. UD2 Assumptions'!E9*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":5.9218208925002666E-2},{"$f":"'6. UD2 Assumptions'!C9*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.93981099248779287},null,{"$f":"'UD2 LS'!$E$34","v":1.2645469637153572},{"$f":"(('6. UD2 Assumptions'!K$9*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32*'5. UD2 Parameters'!$H$62)+((('6. UD2 Assumptions'!K9/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P9*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M9*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5285347886263096},null,{"$f":"SUM(U7:AB7)","v":10.136969761545535},null,{"$f":"I7+S7+AC7","v":33.526570240712196},null,null,{"$f":"A7","v":2006},{"$f":"'UD2 Scenarios'!B7","v":2.5725499999999997},{"$f":"'UD2 Scenarios'!C7","v":5.4373999999999993},{"$f":"'UD2 Scenarios'!D7","v":0.15971874999999999},{"$f":"'UD2 Scenarios'!E7","v":3.0683750000000001},{"$f":"'UD2 Scenarios'!F7","v":0.29475000000000001},{"$f":"'UD2 Scenarios'!G7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!H7","v":8},{"$f":"SUM(AI7:AO7)","v":19.915768749999998},null,{"$f":"'UD2 Scenarios'!K7","v":5.5924999999999996E-2},{"$f":"'UD2 Scenarios'!L7","v":0.1754},{"$f":"'UD2 Scenarios'!M7","v":4.7915624999999998E-3},{"$f":"'UD2 Scenarios'!N7","v":0.10432475000000001},{"$f":"'UD2 Scenarios'!O7","v":2.6855E-2},{"$f":"'UD2 Scenarios'!P7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!Q7","v":2.6355604166666664},{"$f":"'UD2 Scenarios'!R7","v":8.7999999999999995E-2},{"$f":"SUM(AR7:AY7)","v":3.4738317291666663},null,{"$f":"'UD2 Scenarios'!U7","v":0.5582421356285715},{"$f":"'UD2 Scenarios'!V7","v":3.7866166721625003},{"$f":"'UD2 Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'UD2 Scenarios'!X7","v":0.93981099248779287},null,{"$f":"'UD2 Scenarios'!Z7","v":1.2645469637153572},{"$f":"'UD2 Scenarios'!AA7","v":3.5285347886263096},null,{"$f":"SUM(BB7:BI7)","v":10.136969761545535},{"$f":"AP7+AZ7+BJ7","v":33.526570240712196},null,null,{"$f":"AH7","v":2006},{"$f":"AP7","v":19.915768749999998},{"$f":"AZ7","v":3.4738317291666663},{"$f":"'UD2 Scenarios'!BB7","v":0.5582421356285715},{"$f":"'UD2 Scenarios'!BC7","v":3.7866166721625003},{"$f":"'UD2 Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'UD2 Scenarios'!BE7","v":0.93981099248779287},null,{"$f":"'UD2 Scenarios'!BG7","v":1.2645469637153572},{"$f":"'UD2 Scenarios'!BH7","v":3.5285347886263096},null,{"$f":"SUM(BQ7:BX7)","v":10.136969761545535},{"$f":"BO7+BP7+BY7","v":33.526570240712196},null,{"$f":"BZ7-BK7","v":0},null,null,19.915768749999998,19.915768749999998,33.526570240712196,33.526570240712196,33.526570240712196]
[2007,{"$f":"'6. UD2 Assumptions'!T10*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.4874499999999999},{"$f":"'6. UD2 Assumptions'!V10*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.2812374999999996},{"$f":"'6. UD2 Assumptions'!E10*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.14884375},{"$f":"'6. UD2 Assumptions'!C10*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.1624999999999996},{"$f":"'6. UD2 Assumptions'!G10*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.315},{"$f":"'6. UD2 Assumptions'!Z10*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.43532499999999996},{"$f":"'6. UD2 Assumptions'!I10*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},19.830356250000001,null,{"$f":"'6. UD2 Assumptions'!T10*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":5.4074999999999998E-2},{"$f":"'6. UD2 Assumptions'!V10*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1703625},{"$f":"'6. UD2 Assumptions'!E10*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":4.4653124999999997E-3},{"$f":"'6. UD2 Assumptions'!C10*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.107525},{"$f":"'6. UD2 Assumptions'!G10*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":2.87E-2},{"$f":"'6. UD2 Assumptions'!Z10*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.43532499999999996},{"$f":"(('6. UD2 Assumptions'!K$10*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R10)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":2.8318285694444443},{"$f":"'6. UD2 Assumptions'!I10*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.7202813819444445,null,{"$f":"'UD2 LS'!Z$4","v":0.53977547579999996},{"$f":"'UD2 LS'!Z$9","v":2.8724546232839288},{"$f":"'6. UD2 Assumptions'!E10*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":5.5186133654820523E-2},{"$f":"'6. UD2 Assumptions'!C10*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.96864049007785724},null,{"$f":"'UD2 LS'!$U$34","v":1.4163775624051427},{"$f":"(('6. UD2 Assumptions'!K10*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K10/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P10*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M10*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5718014356361074},null,9.4242357208578564,null,32.974873352802305,null,null,2007,{"$f":"'UD2 Scenarios'!B8","v":2.4874499999999999},{"$f":"'UD2 Scenarios'!C8","v":5.2812374999999996},{"$f":"'UD2 Scenarios'!D8","v":0.14884375},{"$f":"'UD2 Scenarios'!E8","v":3.1624999999999996},{"$f":"'UD2 Scenarios'!F8","v":0.315},{"$f":"'UD2 Scenarios'!G8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!H8","v":8},19.830356250000001,null,{"$f":"'UD2 Scenarios'!K8","v":5.4074999999999998E-2},{"$f":"'UD2 Scenarios'!L8","v":0.1703625},{"$f":"'UD2 Scenarios'!M8","v":4.4653124999999997E-3},{"$f":"'UD2 Scenarios'!N8","v":0.107525},{"$f":"'UD2 Scenarios'!O8","v":2.87E-2},{"$f":"'UD2 Scenarios'!P8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!Q8","v":2.8318285694444443},{"$f":"'UD2 Scenarios'!R8","v":8.7999999999999995E-2},3.7202813819444445,null,{"$f":"'UD2 Scenarios'!U8","v":0.53977547579999996},{"$f":"'UD2 Scenarios'!V8","v":2.8724546232839288},{"$f":"'UD2 Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'UD2 Scenarios'!X8","v":0.96864049007785724},null,{"$f":"'UD2 Scenarios'!Z8","v":1.4163775624051427},{"$f":"'UD2 Scenarios'!AA8","v":3.5718014356361074},null,9.4242357208578564,32.974873352802305,null,null,2007,19.830356250000001,3.7202813819444445,{"$f":"'UD2 Scenarios'!BB8","v":0.53977547579999996},{"$f":"'UD2 Scenarios'!BC8","v":2.8724546232839288},{"$f":"'UD2 Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'UD2 Scenarios'!BE8","v":0.96864049007785724},null,{"$f":"'UD2 Scenarios'!BG8","v":1.4163775624051427},{"$f":"'UD2 Scenarios'!BH8","v":3.5718014356361074},null,{"$f":"SUM(BQ8:BX8)","v":9.4242357208578564},32.974873352802305,null,0,null,null,19.830356250000001,19.830356250000001,32.974873352802305,32.974873352802305,32.974873352802305]
[2008,{"$f":"'6. UD2 Assumptions'!T11*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.8255499999999998},{"$f":"'6. UD2 Assumptions'!V11*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.3996187500000001},{"$f":"'6. UD2 Assumptions'!E11*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.20649999999999999},{"$f":"'6. UD2 Assumptions'!C11*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.3246875},{"$f":"'6. UD2 Assumptions'!G11*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.32624999999999998},{"$f":"'6. UD2 Assumptions'!Z11*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.16747499999999998},{"$f":"'6. UD2 Assumptions'!I11*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.250081250000001,null,{"$f":"'6. UD2 Assumptions'!T11*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.1425E-2},{"$f":"'6. UD2 Assumptions'!V11*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.17418124999999998},{"$f":"'6. UD2 Assumptions'!E11*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":6.195E-3},{"$f":"'6. UD2 Assumptions'!C11*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11303937500000001},{"$f":"'6. UD2 Assumptions'!G11*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":2.9724999999999998E-2},{"$f":"'6. UD2 Assumptions'!Z11*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.16747499999999998},{"$f":"(('6. UD2 Assumptions'!K11*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R11)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":2.9487229027777779},{"$f":"'6. UD2 Assumptions'!I11*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.5887635277777781,null,{"$f":"'UD2 LS'!AP$4","v":0.6131430162},{"$f":"'UD2 LS'!AP$9","v":3.1152194545607141},{"$f":"'6. UD2 Assumptions'!E11*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":7.656308444069998E-2},{"$f":"'6. UD2 Assumptions'!C11*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.0183168156065534},null,{"$f":"'UD2 LS'!$AK$35","v":0.60253015637571439},{"$f":"(('6. UD2 Assumptions'!K11*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K11/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P11*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M11*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.662616642248012},null,9.0883891694316929,null,32.927233947209473,null,null,2008,{"$f":"'UD2 Scenarios'!B9","v":2.8255499999999998},{"$f":"'UD2 Scenarios'!C9","v":5.3996187500000001},{"$f":"'UD2 Scenarios'!D9","v":0.20649999999999999},{"$f":"'UD2 Scenarios'!E9","v":3.3246875},{"$f":"'UD2 Scenarios'!F9","v":0.32624999999999998},{"$f":"'UD2 Scenarios'!G9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!H9","v":8},20.250081250000001,null,{"$f":"'UD2 Scenarios'!K9","v":6.1425E-2},{"$f":"'UD2 Scenarios'!L9","v":0.17418124999999998},{"$f":"'UD2 Scenarios'!M9","v":6.195E-3},{"$f":"'UD2 Scenarios'!N9","v":0.11303937500000001},{"$f":"'UD2 Scenarios'!O9","v":2.9724999999999998E-2},{"$f":"'UD2 Scenarios'!P9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!Q9","v":2.9487229027777779},{"$f":"'UD2 Scenarios'!R9","v":8.7999999999999995E-2},3.5887635277777781,null,{"$f":"'UD2 Scenarios'!U9","v":0.6131430162},{"$f":"'UD2 Scenarios'!V9","v":3.1152194545607141},{"$f":"'UD2 Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'UD2 Scenarios'!X9","v":1.0183168156065534},null,{"$f":"'UD2 Scenarios'!Z9","v":0.60253015637571439},{"$f":"'UD2 Scenarios'!AA9","v":3.662616642248012},null,9.0883891694316929,32.927233947209473,null,null,2008,20.250081250000001,3.5887635277777781,{"$f":"'UD2 Scenarios'!BB9","v":0.6131430162},{"$f":"'UD2 Scenarios'!BC9","v":3.1152194545607141},{"$f":"'UD2 Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'UD2 Scenarios'!BE9","v":1.0183168156065534},null,{"$f":"'UD2 Scenarios'!BG9","v":0.60253015637571439},{"$f":"'UD2 Scenarios'!BH9","v":3.662616642248012},null,9.0883891694316929,32.927233947209473,null,0,null,null,20.250081250000001,20.250081250000001,32.927233947209473,32.927233947209473,32.927233947209473]
[2009,{"$f":"'6. UD2 Assumptions'!T12*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.6633999999999998},{"$f":"'6. UD2 Assumptions'!V12*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.4292625000000001},{"$f":"'6. UD2 Assumptions'!E12*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.26621875},{"$f":"'6. UD2 Assumptions'!C12*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.33696875},{"$f":"'6. UD2 Assumptions'!G12*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. UD2 Assumptions'!Z12*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.35269999999999996},{"$f":"'6. UD2 Assumptions'!I12*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.386050000000001,null,{"$f":"'6. UD2 Assumptions'!T12*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":5.79E-2},{"$f":"'6. UD2 Assumptions'!V12*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1751375},{"$f":"'6. UD2 Assumptions'!E12*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":7.9865624999999989E-3},{"$f":"'6. UD2 Assumptions'!C12*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11345693749999999},{"$f":"'6. UD2 Assumptions'!G12*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.075E-2},{"$f":"'6. UD2 Assumptions'!Z12*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.35269999999999996},{"$f":"(('6. UD2 Assumptions'!K12*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R12)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":2.9622712638888884},{"$f":"'6. UD2 Assumptions'!I12*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},3.7882022638888886,null,{"$f":"'UD2 LS'!BF$4","v":0.53927637688571428},{"$f":"'UD2 LS'!BF$9","v":3.0538224896830362},{"$f":"'6. UD2 Assumptions'!E12*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":9.8704739157131238E-2},{"$f":"'6. UD2 Assumptions'!C12*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.0220784333199984},null,{"$f":"'UD2 LS'!$BA$35","v":1.1055432880815714},{"$f":"(('6. UD2 Assumptions'!K12*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K12/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P12*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M12*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4138250320518924},null,9.233250359179344,null,33.407502623068233,null,null,2009,{"$f":"'UD2 Scenarios'!B10","v":2.6633999999999998},{"$f":"'UD2 Scenarios'!C10","v":5.4292625000000001},{"$f":"'UD2 Scenarios'!D10","v":0.26621875},{"$f":"'UD2 Scenarios'!E10","v":3.33696875},{"$f":"'UD2 Scenarios'!F10","v":0.33749999999999997},{"$f":"'UD2 Scenarios'!G10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!H10","v":8},20.386050000000001,null,{"$f":"'UD2 Scenarios'!K10","v":5.79E-2},{"$f":"'UD2 Scenarios'!L10","v":0.1751375},{"$f":"'UD2 Scenarios'!M10","v":7.9865624999999989E-3},{"$f":"'UD2 Scenarios'!N10","v":0.11345693749999999},{"$f":"'UD2 Scenarios'!O10","v":3.075E-2},{"$f":"'UD2 Scenarios'!P10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!Q10","v":2.9622712638888884},{"$f":"'UD2 Scenarios'!R10","v":8.7999999999999995E-2},3.7882022638888886,null,{"$f":"'UD2 Scenarios'!U10","v":0.53927637688571428},{"$f":"'UD2 Scenarios'!V10","v":3.0538224896830362},{"$f":"'UD2 Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'UD2 Scenarios'!X10","v":1.0220784333199984},null,{"$f":"'UD2 Scenarios'!Z10","v":1.1055432880815714},{"$f":"'UD2 Scenarios'!AA10","v":3.4138250320518924},null,9.233250359179344,33.407502623068233,null,null,2009,20.386050000000001,3.7882022638888886,{"$f":"'UD2 Scenarios'!BB10","v":0.53927637688571428},{"$f":"'UD2 Scenarios'!BC10","v":3.0538224896830362},{"$f":"'UD2 Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'UD2 Scenarios'!BE10","v":1.0220784333199984},null,{"$f":"'UD2 Scenarios'!BG10","v":1.1055432880815714},{"$f":"'UD2 Scenarios'!BH10","v":3.4138250320518924},null,9.233250359179344,33.407502623068233,null,0,null,null,20.386050000000001,20.386050000000001,33.407502623068233,33.407502623068233,33.407502623068233]
[2010,{"$f":"'6. UD2 Assumptions'!T13*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.0808499999999999},{"$f":"'6. UD2 Assumptions'!V13*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.3054562499999998},{"$f":"'6. UD2 Assumptions'!E13*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.26200000000000001},{"$f":"'6. UD2 Assumptions'!C13*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.5334062499999996},{"$f":"'6. UD2 Assumptions'!G13*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.34875},{"$f":"'6. UD2 Assumptions'!Z13*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.55817499999999998},{"$f":"'6. UD2 Assumptions'!I13*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},21.088637500000001,null,{"$f":"'6. UD2 Assumptions'!T13*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.6974999999999993E-2},{"$f":"'6. UD2 Assumptions'!V13*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.17114374999999998},{"$f":"'6. UD2 Assumptions'!E13*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":7.8599999999999989E-3},{"$f":"'6. UD2 Assumptions'!C13*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.12013581249999999},{"$f":"'6. UD2 Assumptions'!G13*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.1774999999999998E-2},{"$f":"'6. UD2 Assumptions'!Z13*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.55817499999999998},{"$f":"(('6. UD2 Assumptions'!K13*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R13)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.113983666666666},{"$f":"'6. UD2 Assumptions'!I13*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1580482291666661,null,{"$f":"'UD2 LS'!BV$4","v":0.66241905200742845},{"$f":"'UD2 LS'!BV$9","v":3.0296080819828219},{"$f":"'6. UD2 Assumptions'!E13*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":9.7140572026457137E-2},{"$f":"'6. UD2 Assumptions'!C13*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.082245173642423},null,{"$f":"'UD2 LS'!$BQ$38","v":1.1018857519343928},{"$f":"(('6. UD2 Assumptions'!K13*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K13/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P13*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M13*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6286993855912377},null,9.6019980171847621,null,34.848683746351426,null,null,2010,{"$f":"'UD2 Scenarios'!B11","v":3.0808499999999999},{"$f":"'UD2 Scenarios'!C11","v":5.3054562499999998},{"$f":"'UD2 Scenarios'!D11","v":0.26200000000000001},{"$f":"'UD2 Scenarios'!E11","v":3.5334062499999996},{"$f":"'UD2 Scenarios'!F11","v":0.34875},{"$f":"'UD2 Scenarios'!G11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!H11","v":8},21.088637500000001,null,{"$f":"'UD2 Scenarios'!K11","v":6.6974999999999993E-2},{"$f":"'UD2 Scenarios'!L11","v":0.17114374999999998},{"$f":"'UD2 Scenarios'!M11","v":7.8599999999999989E-3},{"$f":"'UD2 Scenarios'!N11","v":0.12013581249999999},{"$f":"'UD2 Scenarios'!O11","v":3.1774999999999998E-2},{"$f":"'UD2 Scenarios'!P11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!Q11","v":3.113983666666666},{"$f":"'UD2 Scenarios'!R11","v":8.7999999999999995E-2},4.1580482291666661,null,{"$f":"'UD2 Scenarios'!U11","v":0.66241905200742845},{"$f":"'UD2 Scenarios'!V11","v":3.0296080819828219},{"$f":"'UD2 Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'UD2 Scenarios'!X11","v":1.082245173642423},null,{"$f":"'UD2 Scenarios'!Z11","v":1.1018857519343928},{"$f":"'UD2 Scenarios'!AA11","v":3.6286993855912377},null,9.6019980171847621,34.848683746351426,null,null,2010,21.088637500000001,4.1580482291666661,{"$f":"'UD2 Scenarios'!BB11","v":0.66241905200742845},{"$f":"'UD2 Scenarios'!BC11","v":3.0296080819828219},{"$f":"'UD2 Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'UD2 Scenarios'!BE11","v":1.082245173642423},null,{"$f":"'UD2 Scenarios'!BG11","v":1.1018857519343928},{"$f":"'UD2 Scenarios'!BH11","v":3.6286993855912377},null,9.6019980171847621,34.848683746351426,null,0,null,null,21.088637500000001,21.088637500000001,34.848683746351426,34.848683746351426,34.848683746351426]
[2011,{"$f":"'6. UD2 Assumptions'!T14*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.9037500000000001},{"$f":"'6. UD2 Assumptions'!V14*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.6426375000000002},{"$f":"'6. UD2 Assumptions'!E14*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.24918749999999998},{"$f":"'6. UD2 Assumptions'!C14*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.5354375},{"$f":"'6. UD2 Assumptions'!G14*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.36},{"$f":"'6. UD2 Assumptions'!Z14*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.582125},{"$f":"'6. UD2 Assumptions'!I14*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.273137499999997,null,{"$f":"'6. UD2 Assumptions'!T14*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.3125000000000001E-2},{"$f":"'6. UD2 Assumptions'!V14*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.14976249999999999},{"$f":"'6. UD2 Assumptions'!E14*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":7.4756249999999988E-3},{"$f":"'6. UD2 Assumptions'!C14*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.120204875},{"$f":"'6. UD2 Assumptions'!G14*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.2799999999999996E-2},{"$f":"'6. UD2 Assumptions'!Z14*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.582125},{"$f":"(('6. UD2 Assumptions'!K14*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R14)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1724041388888895},{"$f":"'6. UD2 Assumptions'!I14*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.2158971388888897,null,{"$f":"'UD2 LS'!CM$4","v":0.62378630054714279},{"$f":"'UD2 LS'!CM$9","v":2.7979301092132496},{"$f":"'6. UD2 Assumptions'!E14*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":9.2390138518483933E-2},{"$f":"'6. UD2 Assumptions'!C14*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.082867324154825},null,{"$f":"'UD2 LS'!$CH$39","v":1.23275202548575},{"$f":"(('6. UD2 Assumptions'!K14*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K14/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P14*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M14*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6785098418165956},null,9.5082357397360457,null,33.997270378624933,null,null,2011,{"$f":"'UD2 Scenarios'!B12","v":2.9037500000000001},{"$f":"'UD2 Scenarios'!C12","v":4.6426375000000002},{"$f":"'UD2 Scenarios'!D12","v":0.24918749999999998},{"$f":"'UD2 Scenarios'!E12","v":3.5354375},{"$f":"'UD2 Scenarios'!F12","v":0.36},{"$f":"'UD2 Scenarios'!G12","v":0.582125},{"$f":"'UD2 Scenarios'!H12","v":8},20.273137499999997,null,{"$f":"'UD2 Scenarios'!K12","v":6.3125000000000001E-2},{"$f":"'UD2 Scenarios'!L12","v":0.14976249999999999},{"$f":"'UD2 Scenarios'!M12","v":7.4756249999999988E-3},{"$f":"'UD2 Scenarios'!N12","v":0.120204875},{"$f":"'UD2 Scenarios'!O12","v":3.2799999999999996E-2},{"$f":"'UD2 Scenarios'!P12","v":0.582125},{"$f":"'UD2 Scenarios'!Q12","v":3.1724041388888895},{"$f":"'UD2 Scenarios'!R12","v":8.7999999999999995E-2},4.2158971388888897,null,{"$f":"'UD2 Scenarios'!U12","v":0.62378630054714279},{"$f":"'UD2 Scenarios'!V12","v":2.7979301092132496},{"$f":"'UD2 Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'UD2 Scenarios'!X12","v":1.082867324154825},null,{"$f":"'UD2 Scenarios'!Z12","v":1.23275202548575},{"$f":"'UD2 Scenarios'!AA12","v":3.6785098418165956},null,9.5082357397360457,33.997270378624933,null,null,2011,20.273137499999997,4.2158971388888897,{"$f":"'UD2 Scenarios'!BB12","v":0.62378630054714279},{"$f":"'UD2 Scenarios'!BC12","v":2.7979301092132496},{"$f":"'UD2 Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'UD2 Scenarios'!BE12","v":1.082867324154825},null,{"$f":"'UD2 Scenarios'!BG12","v":1.23275202548575},{"$f":"'UD2 Scenarios'!BH12","v":3.6785098418165956},null,9.5082357397360457,33.997270378624933,null,0,null,null,20.273137499999997,20.273137499999997,33.997270378624933,33.997270378624933,33.997270378624933]
[2012,{"$f":"'6. UD2 Assumptions'!T15*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.4752999999999998},{"$f":"'6. UD2 Assumptions'!V15*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7269187499999994},{"$f":"'6. UD2 Assumptions'!E15*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.28275},{"$f":"'6. UD2 Assumptions'!C15*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.4410937499999998},{"$f":"'6. UD2 Assumptions'!G15*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.37079999999999996},{"$f":"'6. UD2 Assumptions'!Z15*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.38217499999999999},{"$f":"'6. UD2 Assumptions'!I15*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.6790375,null,{"$f":"'6. UD2 Assumptions'!T15*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.5549999999999992E-2},{"$f":"'6. UD2 Assumptions'!V15*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.15248124999999998},{"$f":"'6. UD2 Assumptions'!E15*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":8.4825000000000005E-3},{"$f":"'6. UD2 Assumptions'!C15*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11699718750000002},{"$f":"'6. UD2 Assumptions'!G15*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.3784000000000002E-2},{"$f":"'6. UD2 Assumptions'!Z15*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.38217499999999999},{"$f":"(('6. UD2 Assumptions'!K15*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R15)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.2283002499999998},{"$f":"'6. UD2 Assumptions'!I15*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0857701874999997,null,{"$f":"'UD2 LS'!DD$4","v":0.74618781378114274},{"$f":"'UD2 LS'!DD$9","v":2.7108878824354639},{"$f":"'6. UD2 Assumptions'!E15*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.1048339570247357},{"$f":"'6. UD2 Assumptions'!C15*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.0539708257403482},null,{"$f":"'UD2 LS'!$CY$39","v":0.8366865825654286},{"$f":"(('6. UD2 Assumptions'!K15*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K15/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P15*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M15*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8352265818436426},null,9.2877936433907617,null,34.052601330890759,null,null,2012,{"$f":"'UD2 Scenarios'!B13","v":3.4752999999999998},{"$f":"'UD2 Scenarios'!C13","v":4.7269187499999994},{"$f":"'UD2 Scenarios'!D13","v":0.28275},{"$f":"'UD2 Scenarios'!E13","v":3.4410937499999998},{"$f":"'UD2 Scenarios'!F13","v":0.37079999999999996},{"$f":"'UD2 Scenarios'!G13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!H13","v":8},20.6790375,null,{"$f":"'UD2 Scenarios'!K13","v":7.5549999999999992E-2},{"$f":"'UD2 Scenarios'!L13","v":0.15248124999999998},{"$f":"'UD2 Scenarios'!M13","v":8.4825000000000005E-3},{"$f":"'UD2 Scenarios'!N13","v":0.11699718750000002},{"$f":"'UD2 Scenarios'!O13","v":3.3784000000000002E-2},{"$f":"'UD2 Scenarios'!P13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!Q13","v":3.2283002499999998},{"$f":"'UD2 Scenarios'!R13","v":8.7999999999999995E-2},4.0857701874999997,null,{"$f":"'UD2 Scenarios'!U13","v":0.74618781378114274},{"$f":"'UD2 Scenarios'!V13","v":2.7108878824354639},{"$f":"'UD2 Scenarios'!W13","v":0.1048339570247357},{"$f":"'UD2 Scenarios'!X13","v":1.0539708257403482},null,{"$f":"'UD2 Scenarios'!Z13","v":0.8366865825654286},{"$f":"'UD2 Scenarios'!AA13","v":3.8352265818436426},null,9.2877936433907617,34.052601330890759,null,null,2012,20.6790375,4.0857701874999997,{"$f":"'UD2 Scenarios'!BB13","v":0.74618781378114274},{"$f":"'UD2 Scenarios'!BC13","v":2.7108878824354639},{"$f":"'UD2 Scenarios'!BD13","v":0.1048339570247357},{"$f":"'UD2 Scenarios'!BE13","v":1.0539708257403482},null,{"$f":"'UD2 Scenarios'!BG13","v":0.8366865825654286},{"$f":"'UD2 Scenarios'!BH13","v":3.8352265818436426},null,9.2877936433907617,34.052601330890759,null,0,null,null,20.6790375,20.6790375,34.052601330890759,34.052601330890759,34.052601330890759]
[2013,{"$f":"'6. UD2 Assumptions'!T16*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.3050999999999999},{"$f":"'6. UD2 Assumptions'!V16*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7486187499999994},{"$f":"'6. UD2 Assumptions'!E16*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.31743749999999998},{"$f":"'6. UD2 Assumptions'!C16*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.2415937499999998},{"$f":"'6. UD2 Assumptions'!G16*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z16*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.39902499999999996},{"$f":"'6. UD2 Assumptions'!I16*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.396525,null,{"$f":"'6. UD2 Assumptions'!T16*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.1849999999999997E-2},{"$f":"'6. UD2 Assumptions'!V16*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.15318124999999999},{"$f":"'6. UD2 Assumptions'!E16*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.5231250000000003E-3},{"$f":"'6. UD2 Assumptions'!C16*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11021418749999999},{"$f":"'6. UD2 Assumptions'!G16*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z16*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.39902499999999996},{"$f":"(('6. UD2 Assumptions'!K16*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R16)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1984491249999998},{"$f":"'6. UD2 Assumptions'!I16*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0652976874999993,null,{"$f":"'UD2 LS'!DU$4","v":0.70822884585514267},{"$f":"'UD2 LS'!DU$9","v":2.6500717439192858},{"$f":"'6. UD2 Assumptions'!E16*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.11769488676583391},{"$f":"'6. UD2 Assumptions'!C16*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99286607387614845},null,{"$f":"'UD2 LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. UD2 Assumptions'!K16*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K16/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P16*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M16*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8234301810172027},null,9.1404827362631487,null,33.602305423763148,null,null,2013,{"$f":"'UD2 Scenarios'!B14","v":3.3050999999999999},{"$f":"'UD2 Scenarios'!C14","v":4.7486187499999994},{"$f":"'UD2 Scenarios'!D14","v":0.31743749999999998},{"$f":"'UD2 Scenarios'!E14","v":3.2415937499999998},{"$f":"'UD2 Scenarios'!F14","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!H14","v":8},20.396525,null,{"$f":"'UD2 Scenarios'!K14","v":7.1849999999999997E-2},{"$f":"'UD2 Scenarios'!L14","v":0.15318124999999999},{"$f":"'UD2 Scenarios'!M14","v":9.5231250000000003E-3},{"$f":"'UD2 Scenarios'!N14","v":0.11021418749999999},{"$f":"'UD2 Scenarios'!O14","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!Q14","v":3.1984491249999998},{"$f":"'UD2 Scenarios'!R14","v":8.7999999999999995E-2},4.0652976874999993,null,{"$f":"'UD2 Scenarios'!U14","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!V14","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!W14","v":0.11769488676583391},{"$f":"'UD2 Scenarios'!X14","v":0.99286607387614845},null,{"$f":"'UD2 Scenarios'!Z14","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!AA14","v":3.8234301810172027},null,9.1404827362631487,33.602305423763148,null,null,2013,20.396525,4.0652976874999993,{"$f":"'UD2 Scenarios'!BB14","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BC14","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BD14","v":0.11769488676583391},{"$f":"'UD2 Scenarios'!BE14","v":0.99286607387614845},null,{"$f":"'UD2 Scenarios'!BG14","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BH14","v":3.8234301810172027},null,9.1404827362631487,33.602305423763148,null,0,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2014,{"$f":"'6. UD2 Assumptions'!T17*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.3200499999999997},{"$f":"'6. UD2 Assumptions'!V17*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7380593749999997},{"$f":"'6. UD2 Assumptions'!E17*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32121875},{"$f":"'6. UD2 Assumptions'!C17*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.2457968749999999},{"$f":"'6. UD2 Assumptions'!G17*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z17*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.46201249999999999},{"$f":"'6. UD2 Assumptions'!I17*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.471887500000001,null,{"$f":"'6. UD2 Assumptions'!T17*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2175000000000003E-2},{"$f":"'6. UD2 Assumptions'!V17*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.15284062499999998},{"$f":"'6. UD2 Assumptions'!E17*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.6365624999999993E-3},{"$f":"'6. UD2 Assumptions'!C17*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11035709375000001},{"$f":"'6. UD2 Assumptions'!G17*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z17*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.46201249999999999},{"$f":"(('6. UD2 Assumptions'!K17*'5. UD2 Parameters'!$D$20)+(('6. UD2 Assumptions'!R17)*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1312245624999999},{"$f":"'6. UD2 Assumptions'!I17*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.0613013437500003,null,{"$f":"'UD2 LS'!DU$4","v":0.70822884585514267},{"$f":"'UD2 LS'!DU$9","v":2.6500717439192858},{"$f":"'6. UD2 Assumptions'!E17*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.11909684397184553},{"$f":"'6. UD2 Assumptions'!C17*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.9941534468595028},null,{"$f":"'UD2 LS'!$DP$39","v":0.84819100482953569},{"$f":"(('6. UD2 Assumptions'!K17*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K17/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P17*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M17*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7951144116086017},null,9.1148562970439144,null,33.648045140793911,null,null,2014,{"$f":"'UD2 Scenarios'!B15","v":3.3200499999999997},{"$f":"'UD2 Scenarios'!C15","v":4.7380593749999997},{"$f":"'UD2 Scenarios'!D15","v":0.32121875},{"$f":"'UD2 Scenarios'!E15","v":3.2457968749999999},{"$f":"'UD2 Scenarios'!F15","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!H15","v":8},20.471887500000001,null,{"$f":"'UD2 Scenarios'!K15","v":7.2175000000000003E-2},{"$f":"'UD2 Scenarios'!L15","v":0.15284062499999998},{"$f":"'UD2 Scenarios'!M15","v":9.6365624999999993E-3},{"$f":"'UD2 Scenarios'!N15","v":0.11035709375000001},{"$f":"'UD2 Scenarios'!O15","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!Q15","v":3.1312245624999999},{"$f":"'UD2 Scenarios'!R15","v":8.7999999999999995E-2},4.0613013437500003,null,{"$f":"'UD2 Scenarios'!U15","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!V15","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!W15","v":0.11909684397184553},{"$f":"'UD2 Scenarios'!X15","v":0.9941534468595028},null,{"$f":"'UD2 Scenarios'!Z15","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!AA15","v":3.7951144116086017},null,9.1148562970439144,33.648045140793911,null,null,2014,20.471887500000001,4.0613013437500003,{"$f":"'UD2 Scenarios'!BB15","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BC15","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BD15","v":0.11909684397184553},{"$f":"'UD2 Scenarios'!BE15","v":0.9941534468595028},null,{"$f":"'UD2 Scenarios'!BG15","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BH15","v":3.7951144116086017},null,{"$f":"SUM(BQ15:BX15)","v":9.1148562970439144},33.648045140793911,null,null,null,null,20.396525,20.396525,33.602305423763148,33.602305423763148,33.602305423763148]
[2015,{"$f":"'6. UD2 Assumptions'!T18*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!V18*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!E18*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!C18*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'6. UD2 Assumptions'!G18*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z18*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!I18*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. UD2 Assumptions'!T18*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!V18*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!E18*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!C18*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'6. UD2 Assumptions'!G18*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z18*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!K18*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R18*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!I18*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'UD2 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!E18*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!C18*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!K18*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K18/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P18*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M18*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7667986422000004},null,10.586332458816617,null,35.268887458816614,null,null,2015,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'UD2 Scenarios'!F16","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'UD2 Scenarios'!O16","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!$K$46*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R$46*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'UD2 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!$E$46*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!$C$46*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!$K$46*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P$46*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M$46*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2015,20.547249999999998,4.1353049999999998,{"$f":"'UD2 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD16","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE16","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH16","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,{"$f":"BZ16-BK16","v":0},null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2016,{"$f":"'6. UD2 Assumptions'!T19*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.2889999999999997},{"$f":"'6. UD2 Assumptions'!V19*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.681},{"$f":"'6. UD2 Assumptions'!E19*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32749999999999996},{"$f":"'6. UD2 Assumptions'!C19*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.2374999999999998},{"$f":"'6. UD2 Assumptions'!G19*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z19*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53},{"$f":"'6. UD2 Assumptions'!I19*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.8999999999999995},20.34975,null,{"$f":"'6. UD2 Assumptions'!T19*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.1499999999999994E-2},{"$f":"'6. UD2 Assumptions'!V19*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.151},{"$f":"'6. UD2 Assumptions'!E19*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.8250000000000004E-3},{"$f":"'6. UD2 Assumptions'!C19*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11007499999999999},{"$f":"'6. UD2 Assumptions'!G19*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z19*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53},{"$f":"(('6. UD2 Assumptions'!K19*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R19*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1658999999999997},{"$f":"'6. UD2 Assumptions'!I19*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.6899999999999991E-2},4.1602549999999994,null,{"$f":"'UD2 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!E19*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12142571503307141},{"$f":"'6. UD2 Assumptions'!C19*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99161220130500005},null,{"$f":"'UD2 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!K19*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K19/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P19*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M19*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7960140466599994},null,10.612646158593975,null,35.122651158593975,null,null,2016,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'UD2 Scenarios'!F17","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},{"$f":"SUM(AI17:AO17)","v":20.547249999999998},null,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'UD2 Scenarios'!O17","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!$K$46*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R$46*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},{"$f":"SUM(AR17:AY17)","v":4.1353049999999998},null,{"$f":"'UD2 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!$E$46*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!$C$46*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!$K$46*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P$46*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M$46*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,{"$f":"SUM(BB17:BI17)","v":10.274340941616618},34.956895941616615,null,null,2016,20.547249999999998,4.1353049999999998,{"$f":"'UD2 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD17","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE17","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH17","v":3.4548071249999999},null,{"$f":"SUM(BQ17:BX17)","v":10.274340941616618},34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2017,{"$f":"'6. UD2 Assumptions'!T20*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.2429999999999999},{"$f":"'6. UD2 Assumptions'!V20*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.6345000000000001},{"$f":"'6. UD2 Assumptions'!E20*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32999999999999996},{"$f":"'6. UD2 Assumptions'!C20*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.2249999999999996},{"$f":"'6. UD2 Assumptions'!G20*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z20*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53500000000000003},{"$f":"'6. UD2 Assumptions'!I20*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.8},20.152249999999999,null,{"$f":"'6. UD2 Assumptions'!T20*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.0499999999999993E-2},{"$f":"'6. UD2 Assumptions'!V20*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.14949999999999999},{"$f":"'6. UD2 Assumptions'!E20*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.8999999999999991E-3},{"$f":"'6. UD2 Assumptions'!C20*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10965},{"$f":"'6. UD2 Assumptions'!G20*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z20*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53500000000000003},{"$f":"(('6. UD2 Assumptions'!K20*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R20*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1898},{"$f":"'6. UD2 Assumptions'!I20*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.5800000000000001E-2},4.1852049999999998,null,{"$f":"'UD2 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!E20*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12235262888828571},{"$f":"'6. UD2 Assumptions'!C20*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.98778358276714306},null,{"$f":"'UD2 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!K20*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K20/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P20*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M20*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8252294511199998},null,10.638959858371333,null,34.976414858371328,null,null,2017,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'UD2 Scenarios'!F18","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'UD2 Scenarios'!O18","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!$K$46*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R$46*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'UD2 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!$E$46*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!$C$46*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!$K$46*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P$46*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M$46*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2017,20.547249999999998,4.1353049999999998,{"$f":"'UD2 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD18","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE18","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH18","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2018,{"$f":"'6. UD2 Assumptions'!T21*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.1970000000000001},{"$f":"'6. UD2 Assumptions'!V21*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.5880000000000001},{"$f":"'6. UD2 Assumptions'!E21*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.33249999999999996},{"$f":"'6. UD2 Assumptions'!C21*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.2124999999999999},{"$f":"'6. UD2 Assumptions'!G21*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z21*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53999999999999992},{"$f":"'6. UD2 Assumptions'!I21*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.6999999999999993},19.954749999999997,null,{"$f":"'6. UD2 Assumptions'!T21*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.9499999999999992E-2},{"$f":"'6. UD2 Assumptions'!V21*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.14799999999999999},{"$f":"'6. UD2 Assumptions'!E21*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.9749999999999995E-3},{"$f":"'6. UD2 Assumptions'!C21*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10922499999999999},{"$f":"'6. UD2 Assumptions'!G21*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z21*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.53999999999999992},{"$f":"(('6. UD2 Assumptions'!K21*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R21*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.2136999999999998},{"$f":"'6. UD2 Assumptions'!I21*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.4699999999999998E-2},4.2101549999999994,null,{"$f":"'UD2 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!E21*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12327954274349999},{"$f":"'6. UD2 Assumptions'!C21*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.98395496422928574},null,{"$f":"'UD2 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!K21*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K21/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P21*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M21*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8544448555799997},null,10.665273558148687,null,34.830178558148688,null,null,2018,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'UD2 Scenarios'!F19","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'UD2 Scenarios'!O19","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!$K$46*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R$46*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'UD2 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!$E$46*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!$C$46*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!$K$46*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P$46*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M$46*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2018,20.547249999999998,4.1353049999999998,{"$f":"'UD2 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD19","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE19","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH19","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2019,{"$f":"'6. UD2 Assumptions'!T22*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.1509999999999998},{"$f":"'6. UD2 Assumptions'!V22*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.5415000000000001},{"$f":"'6. UD2 Assumptions'!E22*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.33499999999999996},{"$f":"'6. UD2 Assumptions'!C22*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.1999999999999997},{"$f":"'6. UD2 Assumptions'!G22*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z22*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54499999999999993},{"$f":"'6. UD2 Assumptions'!I22*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.6},19.757249999999999,null,{"$f":"'6. UD2 Assumptions'!T22*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.8499999999999991E-2},{"$f":"'6. UD2 Assumptions'!V22*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.14649999999999999},{"$f":"'6. UD2 Assumptions'!E22*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.005E-2},{"$f":"'6. UD2 Assumptions'!C22*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10879999999999999},{"$f":"'6. UD2 Assumptions'!G22*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z22*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54499999999999993},{"$f":"(('6. UD2 Assumptions'!K22*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R22*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.2376},{"$f":"'6. UD2 Assumptions'!I22*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.3599999999999994E-2},4.2351049999999999,null,{"$f":"'UD2 LS'!$EH$5","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$8","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!E22*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12420645659871429},{"$f":"'6. UD2 Assumptions'!C22*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.98012634569142854},null,{"$f":"'UD2 LS'!$EH$10","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!K22*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K22/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P22*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M22*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8836602600399996},null,10.691587257926045,null,34.683942257926049,null,null,2019,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.335},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.7275},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.32500000000000001},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.25},{"$f":"'UD2 Scenarios'!F20","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},20.547249999999998,null,{"$f":"'6. UD2 Assumptions'!$T$46*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.2499999999999995E-2},{"$f":"'6. UD2 Assumptions'!$V$46*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1525},{"$f":"'6. UD2 Assumptions'!$E$46*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":9.75E-3},{"$f":"'6. UD2 Assumptions'!$C$46*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1105},{"$f":"'UD2 Scenarios'!O20","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!$Z$46*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.52500000000000002},{"$f":"(('6. UD2 Assumptions'!$K$46*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R$46*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.1419999999999999},{"$f":"'6. UD2 Assumptions'!$I$46*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.1353049999999998,null,{"$f":"'UD2 LS'!$EH$16","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$19","v":3.2490091572714284},{"$f":"'6. UD2 Assumptions'!$E$46*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12049880117785715},{"$f":"'6. UD2 Assumptions'!$C$46*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$21","v":1.7381285468673329},{"$f":"(('6. UD2 Assumptions'!$K$46*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P$46*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M$46*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,2019,20.547249999999998,4.1353049999999998,{"$f":"'UD2 LS'!$EH$29","v":0.71645649145714263},{"$f":"'UD2 LS'!$EH$32","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD20","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE20","v":0.99544081984285704},null,{"$f":"'UD2 LS'!$EH$34","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH20","v":3.4548071249999999},null,10.274340941616618,34.956895941616615,null,null,null,null,20.547249999999998,20.547249999999998,34.956804584374282,34.956804584374282,34.956804584374282]
[2020,{"$f":"'6. UD2 Assumptions'!T23*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.105},{"$f":"'6. UD2 Assumptions'!V23*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.4950000000000001},{"$f":"'6. UD2 Assumptions'!E23*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. UD2 Assumptions'!C23*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.1875},{"$f":"'6. UD2 Assumptions'!G23*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z23*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. UD2 Assumptions'!I23*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.5},19.559750000000001,null,{"$f":"'6. UD2 Assumptions'!T23*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.7499999999999991E-2},{"$f":"'6. UD2 Assumptions'!V23*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.14499999999999999},{"$f":"'6. UD2 Assumptions'!E23*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.0125E-2},{"$f":"'6. UD2 Assumptions'!C23*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.108375},{"$f":"'6. UD2 Assumptions'!G23*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z23*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. UD2 Assumptions'!K23*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R23*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.2614999999999998},{"$f":"'6. UD2 Assumptions'!I23*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.249999999999999E-2},4.2600549999999995,null,{"$f":"'UD2 LS'!$EI$5","v":0.66704569894285703},{"$f":"'UD2 LS'!$EI$8","v":3.3367257914571424},{"$f":"'6. UD2 Assumptions'!E23*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. UD2 Assumptions'!C23*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'UD2 LS'!$EI$10","v":1.8208965729086348},{"$f":"(('6. UD2 Assumptions'!K23*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K23/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P23*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M23*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9128756644999996},null,10.838974825416134,null,34.658779825416133,null,null,2020,{"$f":"'6. UD2 Assumptions'!T51*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.4499999999999997},{"$f":"'6. UD2 Assumptions'!V51*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.8824999999999994},{"$f":"'6. UD2 Assumptions'!E51*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. UD2 Assumptions'!C51*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.3374999999999999},{"$f":"'UD2 Scenarios'!F21","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z51*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. UD2 Assumptions'!I51*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8.5},21.479750000000003,null,{"$f":"'6. UD2 Assumptions'!T51*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":7.4999999999999997E-2},{"$f":"'6. UD2 Assumptions'!V51*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.1575},{"$f":"'6. UD2 Assumptions'!E51*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. UD2 Assumptions'!C51*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11347499999999999},{"$f":"'UD2 Scenarios'!O21","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z51*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. UD2 Assumptions'!$K51*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R51*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.2614999999999998},{"$f":"'6. UD2 Assumptions'!I51*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":9.35E-2},4.2972799999999998,null,{"$f":"'UD2 LS'!$EI$16","v":0.71870243657142852},{"$f":"'UD2 LS'!$EI$19","v":3.3749068584000002},{"$f":"'6. UD2 Assumptions'!E51*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD2 Assumptions'!C51*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.0222411496078572},null,{"$f":"'UD2 LS'!$EI$21","v":1.8208965729086348},{"$f":"(('6. UD2 Assumptions'!$K51*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P51*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M51*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.5891108824999995},null,10.664894978270063,36.441924978270066,{"$f":"AP21/BK21%","v":58.942413203496109},null,2020,21.479750000000003,4.2972799999999998,{"$f":"'UD2 LS'!$EI$29","v":0.74116188771428582},{"$f":"'UD2 LS'!$EI$32","v":3.3984892820999999},{"$f":"'UD2 Scenarios'!BD21","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!BE21","v":1.0222411496078572},null,{"$f":"'UD2 LS'!$EI$34","v":1.8208965729086348},{"$f":"'UD2 Scenarios'!BH21","v":3.5891108824999995},null,10.710936853112919,36.487966853112923,null,{"$f":"BZ21-BK21","v":4.60418748428566E-2},null,null,19.559750000000001,21.479750000000003,34.334919335828928,36.441829270682859,36.487871145525716]
[2025,{"$f":"'6. UD2 Assumptions'!T24*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.875},{"$f":"'6. UD2 Assumptions'!V24*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.34},{"$f":"'6. UD2 Assumptions'!E24*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.33749999999999997},{"$f":"'6. UD2 Assumptions'!C24*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.1875},{"$f":"'6. UD2 Assumptions'!G24*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z24*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"'6. UD2 Assumptions'!I24*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.5},19.174750000000003,null,{"$f":"'6. UD2 Assumptions'!T24*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.25E-2},{"$f":"'6. UD2 Assumptions'!V24*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.13999999999999999},{"$f":"'6. UD2 Assumptions'!E24*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.0125E-2},{"$f":"'6. UD2 Assumptions'!C24*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.108375},{"$f":"'6. UD2 Assumptions'!G24*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z24*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.54999999999999993},{"$f":"(('6. UD2 Assumptions'!K24*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R24*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.3697499999999998},{"$f":"'6. UD2 Assumptions'!I24*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.249999999999999E-2},4.3583049999999997,null,{"$f":"'UD2 LS'!$EJ$5","v":0.61763490642857144},{"$f":"'UD2 LS'!$EJ$8","v":3.4367951237714278},{"$f":"'6. UD2 Assumptions'!E24*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12513337045392856},{"$f":"'6. UD2 Assumptions'!C24*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.97629772715357155},null,{"$f":"'UD2 LS'!$EJ$10","v":1.8208965729086348},{"$f":"(('6. UD2 Assumptions'!K24*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K24/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P24*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M24*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0211100499428571},null,10.99786775065899,null,34.530922750658995,null,null,2025,{"$f":"'6. UD2 Assumptions'!T52*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.6799999999999997},{"$f":"'6. UD2 Assumptions'!V52*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.2312500000000002},{"$f":"'6. UD2 Assumptions'!E52*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.4375},{"$f":"'6. UD2 Assumptions'!C52*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.5},{"$f":"'UD2 Scenarios'!F22","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z52*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. UD2 Assumptions'!I52*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8.75},22.558499999999999,null,{"$f":"'6. UD2 Assumptions'!T52*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.08},{"$f":"'6. UD2 Assumptions'!V52*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.16874999999999998},{"$f":"'6. UD2 Assumptions'!E52*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.3125E-2},{"$f":"'6. UD2 Assumptions'!C52*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.11899999999999999},{"$f":"'UD2 Scenarios'!O22","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z52*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. UD2 Assumptions'!$K52*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R52*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.3697499999999998},{"$f":"'6. UD2 Assumptions'!I52*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":9.6250000000000002E-2},4.4569299999999998,null,{"$f":"'UD2 LS'!$EJ$16","v":0.7666159323428573},{"$f":"'UD2 LS'!$EJ$19","v":3.5535842697142854},{"$f":"'6. UD2 Assumptions'!E52*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.16220992466249998},{"$f":"'6. UD2 Assumptions'!C52*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.0720131906000001},null,{"$f":"'UD2 LS'!$EJ$21","v":1.9036645989499361},{"$f":"(('6. UD2 Assumptions'!$K52*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P52*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M52*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.6855720031428567},null,11.143659919412435,38.159089919412438,59.116975922751116,null,2025,22.558499999999999,4.4569299999999998,{"$f":"'UD2 LS'!$EJ$29","v":0.79057268022857141},{"$f":"'UD2 LS'!$EJ$32","v":3.5788511522499995},{"$f":"'UD2 Scenarios'!BD22","v":0.16220992466249998},{"$f":"'UD2 Scenarios'!BE22","v":1.0720131906000001},null,{"$f":"'UD2 LS'!$EJ$34","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!BH22","v":3.6855720031428567},null,11.192883549833864,38.208313549833861,null,4.9223630421423081E-2,null,null,19.174750000000003,22.535249999999998,34.195288996271792,38.131396349297496,38.180507682463215]
[2030,{"$f":"'6. UD2 Assumptions'!T25*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. UD2 Assumptions'!V25*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. UD2 Assumptions'!E25*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.35},{"$f":"'6. UD2 Assumptions'!C25*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. UD2 Assumptions'!G25*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z25*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.5625},{"$f":"'6. UD2 Assumptions'!I25*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.625},19.069749999999999,null,{"$f":"'6. UD2 Assumptions'!T25*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. UD2 Assumptions'!V25*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. UD2 Assumptions'!E25*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.0499999999999999E-2},{"$f":"'6. UD2 Assumptions'!C25*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. UD2 Assumptions'!G25*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z25*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.5625},{"$f":"(('6. UD2 Assumptions'!K25*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R25*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.4242499999999998},{"$f":"'6. UD2 Assumptions'!I25*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.3874999999999991E-2},4.4199299999999999,null,{"$f":"'UD2 LS'!$EK$5","v":0.59292951017142859},{"$f":"'UD2 LS'!$EK$8","v":3.5492171542142859},{"$f":"'6. UD2 Assumptions'!E25*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.12976793973},{"$f":"'6. UD2 Assumptions'!C25*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD2 LS'!$EK$10","v":1.8622805859292855},{"$f":"(('6. UD2 Assumptions'!K25*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K25/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P25*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M25*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0770005821285702},null,11.168350406637856,null,34.658030406637856,null,null,2030,{"$f":"'6. UD2 Assumptions'!T53*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":3.9099999999999997},{"$f":"'6. UD2 Assumptions'!V53*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.5335000000000001},{"$f":"'6. UD2 Assumptions'!E53*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.5},{"$f":"'6. UD2 Assumptions'!C53*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.75},{"$f":"'UD2 Scenarios'!F23","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z53*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.6},{"$f":"'6. UD2 Assumptions'!I53*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":9},23.678249999999998,null,{"$f":"'6. UD2 Assumptions'!T53*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":8.4999999999999992E-2},{"$f":"'6. UD2 Assumptions'!V53*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.17849999999999999},{"$f":"'6. UD2 Assumptions'!E53*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.4999999999999999E-2},{"$f":"'6. UD2 Assumptions'!C53*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.1275},{"$f":"'UD2 Scenarios'!O23","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z53*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.6},{"$f":"(('6. UD2 Assumptions'!$K53*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R53*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.4242499999999998},{"$f":"'6. UD2 Assumptions'!I53*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":9.8999999999999991E-2},4.5643050000000001,null,{"$f":"'UD2 LS'!$EK$16","v":0.82301410965714261},{"$f":"'UD2 LS'!$EK$19","v":3.7339835722828574},{"$f":"'6. UD2 Assumptions'!E53*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.18538277104285711},{"$f":"'6. UD2 Assumptions'!C53*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.1485855613571427},null,{"$f":"'UD2 LS'!$EK$21","v":1.9864326249912378},{"$f":"(('6. UD2 Assumptions'!$K53*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P53*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M53*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.7355759029285713},null,11.61297454225981,39.855529542259809,59.410200471413532,null,2030,23.678249999999998,4.5643050000000001,{"$f":"'UD2 LS'!$EK$29","v":0.83998347274285723},{"$f":"'UD2 LS'!$EK$32","v":3.7518014035228573},{"$f":"'UD2 Scenarios'!BD23","v":0.18538277104285711},{"$f":"'UD2 Scenarios'!BE23","v":1.1485855613571427},null,{"$f":"'UD2 LS'!$EK$34","v":1.9864326249912378},{"$f":"'UD2 Scenarios'!BH23","v":3.7355759029285713},null,11.647761736585524,39.890316736585525,null,3.4787194325716086E-2,null,null,19.069749999999999,23.678249999999998,34.316507844678213,39.855425133982855,39.890212328308571]
[2035,{"$f":"'6. UD2 Assumptions'!T26*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. UD2 Assumptions'!V26*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. UD2 Assumptions'!E26*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.36249999999999999},{"$f":"'6. UD2 Assumptions'!C26*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. UD2 Assumptions'!G26*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z26*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.56874999999999998},{"$f":"'6. UD2 Assumptions'!I26*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.6749999999999998},19.138500000000001,null,{"$f":"'6. UD2 Assumptions'!T26*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. UD2 Assumptions'!V26*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. UD2 Assumptions'!E26*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.0874999999999999E-2},{"$f":"'6. UD2 Assumptions'!C26*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. UD2 Assumptions'!G26*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z26*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.56874999999999998},{"$f":"(('6. UD2 Assumptions'!K26*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R26*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.5153749999999997},{"$f":"'6. UD2 Assumptions'!I26*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.4425E-2},4.51823,null,{"$f":"'UD2 LS'!$EL$5","v":0.59292951017142859},{"$f":"'UD2 LS'!$EL$8","v":3.9859287042142859},{"$f":"'6. UD2 Assumptions'!E26*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.13440250900607142},{"$f":"'6. UD2 Assumptions'!C26*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD2 LS'!$EL$10","v":1.8829725924396112},{"$f":"(('6. UD2 Assumptions'!K26*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K26/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P26*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M26*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1923719111214286},null,11.745759861417111,null,35.402489861417109,null,null,2035,{"$f":"'6. UD2 Assumptions'!T54*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":4.2549999999999999},{"$f":"'6. UD2 Assumptions'!V54*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":5.8667499999999997},{"$f":"'6. UD2 Assumptions'!E54*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.625},{"$f":"'6. UD2 Assumptions'!C54*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":4.0625},{"$f":"'UD2 Scenarios'!F24","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z54*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.67499999999999993},{"$f":"'6. UD2 Assumptions'!I54*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":9.5},25.369,null,{"$f":"'6. UD2 Assumptions'!T54*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":9.2499999999999999E-2},{"$f":"'6. UD2 Assumptions'!V54*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.18925},{"$f":"'6. UD2 Assumptions'!E54*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.8749999999999999E-2},{"$f":"'6. UD2 Assumptions'!C54*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.138125},{"$f":"'UD2 Scenarios'!O24","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z54*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.67499999999999993},{"$f":"(('6. UD2 Assumptions'!$K54*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R54*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.5153749999999997},{"$f":"'6. UD2 Assumptions'!I54*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":0.1045},4.7685549999999992,null,{"$f":"'UD2 LS'!$EL$16","v":0.88639967177142864},{"$f":"'UD2 LS'!$EL$19","v":4.2132932146171429},{"$f":"'6. UD2 Assumptions'!E54*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.23172846380357143},{"$f":"'6. UD2 Assumptions'!C54*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.2443010248035713},null,{"$f":"'UD2 LS'!$EL$21","v":2.0112630328036287},{"$f":"(('6. UD2 Assumptions'!$K54*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P54*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M54*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.8421172833214294},null,12.429102691120772,42.566657691120767,59.5982897790255,null,2035,25.369,4.7685549999999992,{"$f":"'UD2 LS'!$EL$29","v":0.91409966151428568},{"$f":"'UD2 LS'!$EL$32","v":4.2416295554757149},{"$f":"'UD2 Scenarios'!BD24","v":0.23172846380357143},{"$f":"'UD2 Scenarios'!BE24","v":1.2443010248035713},null,{"$f":"'UD2 LS'!$EL$34","v":2.2347367031151428},{"$f":"'UD2 Scenarios'!BH24","v":3.8421172833214294},null,12.708612692033714,42.846167692033717,null,0.27951000091294986,null,null,19.138500000000001,25.369,35.052136263271251,42.56655197774036,42.846050232722142]
[2040,{"$f":"'6. UD2 Assumptions'!T27*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.76},{"$f":"'6. UD2 Assumptions'!V27*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.2625000000000002},{"$f":"'6. UD2 Assumptions'!E27*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. UD2 Assumptions'!C27*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.125},{"$f":"'6. UD2 Assumptions'!G27*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z27*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. UD2 Assumptions'!I27*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.75},19.232250000000001,null,{"$f":"'6. UD2 Assumptions'!T27*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.06},{"$f":"'6. UD2 Assumptions'!V27*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.13749999999999998},{"$f":"'6. UD2 Assumptions'!E27*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. UD2 Assumptions'!C27*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. UD2 Assumptions'!G27*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z27*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. UD2 Assumptions'!K27*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R27*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.6027499999999999},{"$f":"'6. UD2 Assumptions'!I27*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.5249999999999992E-2},4.6130550000000001,null,{"$f":"'UD2 LS'!$EM$5","v":0.59292951017142859},{"$f":"'UD2 LS'!$EM$8","v":4.4226402542142855},{"$f":"'6. UD2 Assumptions'!E27*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD2 Assumptions'!C27*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.95715463446428584},null,{"$f":"'UD2 LS'!$EM$10","v":1.9036645989499361},{"$f":"(('6. UD2 Assumptions'!K27*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K27/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P27*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M27*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.2951290278285725},null,12.310555103910652,null,36.155860103910655,null,null,2040,{"$f":"'6. UD2 Assumptions'!T55*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":4.5999999999999996},{"$f":"'6. UD2 Assumptions'!V55*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":6.1999999999999993},{"$f":"'6. UD2 Assumptions'!E55*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.75},{"$f":"'6. UD2 Assumptions'!C55*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":4.375},{"$f":"'UD2 Scenarios'!F25","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z55*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.75},{"$f":"'6. UD2 Assumptions'!I55*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":10},27.059749999999998,null,{"$f":"'6. UD2 Assumptions'!T55*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":9.9999999999999992E-2},{"$f":"'6. UD2 Assumptions'!V55*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.19999999999999998},{"$f":"'6. UD2 Assumptions'!E55*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":2.2499999999999999E-2},{"$f":"'6. UD2 Assumptions'!C55*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.14874999999999999},{"$f":"'UD2 Scenarios'!O25","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z55*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.75},{"$f":"(('6. UD2 Assumptions'!$K55*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R55*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.6027499999999999},{"$f":"'6. UD2 Assumptions'!I55*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":0.11},4.969055,null,{"$f":"'UD2 LS'!$EM$16","v":0.95826991542857121},{"$f":"'UD2 LS'!$EM$19","v":4.7015117725714282},{"$f":"'6. UD2 Assumptions'!E55*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.27807415656428569},{"$f":"'6. UD2 Assumptions'!C55*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.3400164882500001},null,{"$f":"'UD2 LS'!$EM$21","v":1.9864326249912378},{"$f":"(('6. UD2 Assumptions'!$K55*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P55*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M55*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":3.9360444514285713},null,13.200349409234093,45.229154409234091,59.828113864705408,null,2040,27.059749999999998,4.969055,{"$f":"'UD2 LS'!$EM$29","v":0.98821585028571424},{"$f":"'UD2 LS'!$EM$32","v":4.7314577074285715},{"$f":"'UD2 Scenarios'!BD25","v":0.27807415656428569},{"$f":"'UD2 Scenarios'!BE25","v":1.3400164882500001},null,{"$f":"'UD2 LS'!$EM$34","v":2.4830407812390476},{"$f":"'UD2 Scenarios'!BH25","v":3.9360444514285713},null,13.756849435196191,45.785654435196193,null,0.55650002596210157,null,null,19.232250000000001,27.059749999999998,35.796675469578574,45.229050000957145,45.785523924849997]
[2045,{"$f":"'6. UD2 Assumptions'!T28*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.7887499999999998},{"$f":"'6. UD2 Assumptions'!V28*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.2741249999999997},{"$f":"'6. UD2 Assumptions'!E28*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. UD2 Assumptions'!C28*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.1124999999999998},{"$f":"'6. UD2 Assumptions'!G28*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z28*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. UD2 Assumptions'!I28*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":7.875},19.385124999999999,null,{"$f":"'6. UD2 Assumptions'!T28*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.0624999999999998E-2},{"$f":"'6. UD2 Assumptions'!V28*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.137875},{"$f":"'6. UD2 Assumptions'!E28*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. UD2 Assumptions'!C28*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10582499999999999},{"$f":"'6. UD2 Assumptions'!G28*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z28*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. UD2 Assumptions'!K28*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R28*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.7124999999999999},{"$f":"'6. UD2 Assumptions'!I28*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.6624999999999994E-2},4.724755,null,{"$f":"'UD2 LS'!$EN$5","v":0.59910585923571424},{"$f":"'UD2 LS'!$EN$8","v":4.7364299803621428},{"$f":"'6. UD2 Assumptions'!E28*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD2 Assumptions'!C28*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.95332601592642852},null,{"$f":"'UD2 LS'!$EN$10","v":1.9036645989499361},{"$f":"(('6. UD2 Assumptions'!K28*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K28/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P28*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M28*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.40789717995},null,12.739460712706364,null,36.849340712706365,null,null,2045,{"$f":"'6. UD2 Assumptions'!T56*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":4.8875000000000002},{"$f":"'6. UD2 Assumptions'!V56*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":6.5874999999999995},{"$f":"'6. UD2 Assumptions'!E56*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.875},{"$f":"'6. UD2 Assumptions'!C56*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":4.6875},{"$f":"'UD2 Scenarios'!F26","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z56*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.8125},{"$f":"'6. UD2 Assumptions'!I56*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":10.5},28.734750000000002,null,{"$f":"'6. UD2 Assumptions'!T56*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.10625},{"$f":"'6. UD2 Assumptions'!V56*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.21249999999999999},{"$f":"'6. UD2 Assumptions'!E56*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":2.6249999999999999E-2},{"$f":"'6. UD2 Assumptions'!C56*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.15937500000000002},{"$f":"'UD2 Scenarios'!O26","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z56*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.8125},{"$f":"(('6. UD2 Assumptions'!$K56*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R56*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.7124999999999999},{"$f":"'6. UD2 Assumptions'!I56*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":0.11549999999999999},5.1799299999999997,null,{"$f":"'UD2 LS'!$EN$16","v":1.018161785142857},{"$f":"'UD2 LS'!$EN$19","v":5.0733404637142847},{"$f":"'6. UD2 Assumptions'!E56*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.32441984932499995},{"$f":"'6. UD2 Assumptions'!C56*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.4357319516964286},null,{"$f":"'UD2 LS'!$EN$21","v":1.7215749416590729},{"$f":"(('6. UD2 Assumptions'!$K56*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P56*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M56*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.0370393387499997},null,13.610268330287642,47.524948330287643,60.462453952185257,null,2045,28.734750000000002,5.1799299999999997,{"$f":"'UD2 LS'!$EN$29","v":1.0499793409285714},{"$f":"'UD2 LS'!$EN$32","v":5.1051580194999993},{"$f":"'UD2 Scenarios'!BD26","v":0.32441984932499995},{"$f":"'UD2 Scenarios'!BE26","v":1.4357319516964286},null,{"$f":"'UD2 LS'!$EN$34","v":2.6899608463423013},{"$f":"'UD2 Scenarios'!BH26","v":4.0370393387499997},null,14.642289346542299,48.556969346542303,null,1.0320210162546601,null,null,19.385124999999999,28.734750000000002,36.478382813574285,47.52485784311429,48.556827960333933]
[2050,{"$f":"'6. UD2 Assumptions'!T29*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":2.8174999999999999},{"$f":"'6. UD2 Assumptions'!V29*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":4.2857500000000002},{"$f":"'6. UD2 Assumptions'!E29*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":0.375},{"$f":"'6. UD2 Assumptions'!C29*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":3.0999999999999996},{"$f":"'6. UD2 Assumptions'!G29*'5. UD2 Parameters'!$C$13*'5. UD2 Parameters'!B$27*0.000001","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z29*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"'6. UD2 Assumptions'!I29*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":8},19.538,null,{"$f":"'6. UD2 Assumptions'!T29*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":6.1249999999999999E-2},{"$f":"'6. UD2 Assumptions'!V29*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.13824999999999998},{"$f":"'6. UD2 Assumptions'!E29*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":1.125E-2},{"$f":"'6. UD2 Assumptions'!C29*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.10539999999999999},{"$f":"'6. UD2 Assumptions'!G29*'5. UD2 Parameters'!$D$13*'5. UD2 Parameters'!B$27*0.000001","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z29*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.57499999999999996},{"$f":"(('6. UD2 Assumptions'!K29*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!R29*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.8222499999999999},{"$f":"'6. UD2 Assumptions'!I29*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":8.7999999999999995E-2},4.8364549999999999,null,{"$f":"'UD2 LS'!$EO$5","v":0.60528220830000001},{"$f":"'UD2 LS'!$EO$8","v":5.0502197065099992},{"$f":"'6. UD2 Assumptions'!E29*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.13903707828214285},{"$f":"'6. UD2 Assumptions'!C29*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":0.94949739738857153},null,{"$f":"'UD2 LS'!$EO$10","v":1.9036645989499361},{"$f":"(('6. UD2 Assumptions'!K29*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+((('6. UD2 Assumptions'!K29/50)*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!P29*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!M29*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.5206653320714292},null,13.168366321502079,null,37.542821321502082,null,null,2050,{"$f":"'6. UD2 Assumptions'!T57*'5. UD2 Parameters'!$C$5*'5. UD2 Parameters'!B$27*0.000001","v":5.1749999999999998},{"$f":"'6. UD2 Assumptions'!V57*'5. UD2 Parameters'!$C$6*'5. UD2 Parameters'!B$27*0.000001","v":6.9749999999999996},{"$f":"'6. UD2 Assumptions'!E57*'5. UD2 Parameters'!$C$11*'5. UD2 Parameters'!B$27*0.000001","v":1},{"$f":"'6. UD2 Assumptions'!C57*'5. UD2 Parameters'!$C$12*'5. UD2 Parameters'!B$27*0.000001","v":5},{"$f":"'UD2 Scenarios'!F27","v":0.38474999999999998},{"$f":"'6. UD2 Assumptions'!Z57*'5. UD2 Parameters'!$C$16*'5. UD2 Parameters'!B$27*0.000001","v":0.875},{"$f":"'6. UD2 Assumptions'!I57*'5. UD2 Parameters'!$C$25*'5. UD2 Parameters'!B$27*0.000001","v":11},30.409749999999999,null,{"$f":"'6. UD2 Assumptions'!T57*'5. UD2 Parameters'!$D$5*'5. UD2 Parameters'!B$27*0.000001","v":0.11249999999999999},{"$f":"'6. UD2 Assumptions'!V57*'5. UD2 Parameters'!$D$6*'5. UD2 Parameters'!B$27*0.000001","v":0.22499999999999998},{"$f":"'6. UD2 Assumptions'!E57*'5. UD2 Parameters'!$D$11*'5. UD2 Parameters'!B$27*0.000001","v":0.03},{"$f":"'6. UD2 Assumptions'!C57*'5. UD2 Parameters'!$D$12*'5. UD2 Parameters'!B$27*0.000001","v":0.17},{"$f":"'UD2 Scenarios'!O27","v":3.5054999999999989E-2},{"$f":"'6. UD2 Assumptions'!Z57*'5. UD2 Parameters'!$D$16*'5. UD2 Parameters'!B$27*0.000001","v":0.875},{"$f":"(('6. UD2 Assumptions'!$K57*'5. UD2 Parameters'!$D$20)+('6. UD2 Assumptions'!$R57*'5. UD2 Parameters'!$D$22))*'5. UD2 Parameters'!B$27*0.000001","v":3.8222499999999999},{"$f":"'6. UD2 Assumptions'!I57*'5. UD2 Parameters'!$D$25*'5. UD2 Parameters'!B$27*0.000001","v":0.121},5.3908050000000003,null,{"$f":"'UD2 LS'!$EO$16","v":1.0892833804285718},{"$f":"'UD2 LS'!$EO$19","v":5.456398880428571},{"$f":"'6. UD2 Assumptions'!E57*'UD2 LS'!$FP$29*'UD2 LS'!$FQ$29*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$29*'5. UD2 Parameters'!$C$59)+('UD2 LS'!$FK$29*'5. UD2 Parameters'!$E$59))","v":0.37076554208571422},{"$f":"'6. UD2 Assumptions'!C57*'UD2 LS'!$FP$30*'UD2 LS'!$FQ$30*'5. UD2 Parameters'!$B$28*365*0.001*(44/28)*0.000001*(('UD2 LS'!$FI$30*'5. UD2 Parameters'!$C$60)+('UD2 LS'!$FK$30*'5. UD2 Parameters'!$E$60))","v":1.5314474151428572},null,{"$f":"'UD2 LS'!$EO$21","v":1.4484404557227777},{"$f":"(('6. UD2 Assumptions'!$K57*'UD2 LS'!$FP$32*'UD2 LS'!$FQ$32)*'5. UD2 Parameters'!$H$62+(('UD2 LS'!EH$4*'UD2 LS'!$FP$33*'UD2 LS'!$FQ$33)+('6. UD2 Assumptions'!$P57*'UD2 LS'!$FP$35*'UD2 LS'!$FQ$35)+('6. UD2 Assumptions'!$M57*'UD2 LS'!$FP$34*'UD2 LS'!$FQ$34))*'5. UD2 Parameters'!$H$63)*'5. UD2 Parameters'!$B$28*365*0.001*0.000001*44/28","v":4.1380342260714276},null,14.034369899879922,49.834924899879923,61.020960824350055,null,2050,30.409749999999999,5.3908050000000003,{"$f":"'UD2 LS'!$EO$29","v":1.1117428315714286},{"$f":"'UD2 LS'!$EO$32","v":5.4788583315714288},{"$f":"'UD2 Scenarios'!BD27","v":0.37076554208571422},{"$f":"'UD2 Scenarios'!BE27","v":1.5314474151428572},null,{"$f":"'UD2 LS'!$EO$34","v":2.8968809114455554},{"$f":"'UD2 Scenarios'!BH27","v":4.1380342260714276},null,15.527729257888412,51.328284257888413,null,1.4933593580084903,null,null,19.538,30.409749999999999,37.160090157569996,49.834848768844644,51.328131995817863]

{"sheet":"All TNC Plots","index":10,"n_rows":31,"n_cols":112,"rows_kept":31,"cut":false,"hidden":true,"merged":[[5,58,5,66],[5,67,5,73],[5,75,5,84],[5,0,5,12],[5,13,5,24],[5,25,5,32],[5,33,5,41],[5,42,5,48],[5,50,5,57]]}
["TNC Plots Data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New T","New T","New T","New T","New T","New T","New T","New T",null,null,"Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech "]
["BAU / Population",null,null,null,null,null,null,null,null,null,null,null,null,"Policy Scenario / Population",null,null,null,null,null,null,null,null,null,null,null,"BAU - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"BAU - Direct CH4 Emissions from LMM",null,null,null,null,null,null,null,null,"BAU N2O Emissions from LMM",null,null,null,null,null,null,"BAU","Policy Scenario - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"Policy scenario -  Direct CH4 Emissions from MMS",null,null,null,null,null,null,null,null,"Policy scenario -  N2O Emissions from MMS",null,null,null,null,null,null,"Pol ","Policy Scenario without Technological change from livestock manure"]
["Species","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from LMM for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from LMM for Sheep (Gg CO2e)","CH4 Emissions from LMM for Goats (Gg CO2e)","CH4 Emissions from LMM for Horses (Gg CO2e)","CH4 Emissions from LMM for Pigs (Gg CO2e)","CH4 Emissions from LMM for Poultry (Gg CO2e)","CH4 Emissions from LMM for Deers (Gg CO2e)","Total CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from LMM for Dairy Cows (Gg CO2e)","N2O Emissions from LMM for Other Cattles (Gg CO2e)","N2O Emissions from LMM for Sheep (Gg CO2e)","N2O Emissions from LMM for Goats (Gg CO2e)","N2O Emissions from LMM for Pigs (Gg CO2e)","N2O Emissions from LMM for Poultry (Gg CO2e)","Total N2O Emissions from LMM (Gg CO2e)","Total Emissions under LMM (Gg CO2e)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from MMS for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from MMS for Sheep (Gg CO2e)","CH4 Emissions from MMS for Goats (Gg CO2e)","CH4 Emissions from MMS for Horses (Gg CO2e)","CH4 Emissions from MMS for Pigs (Gg CO2e)","CH4 Emissions from MMS for Poultry (Gg CO2e)","CH4 Emissions from MMS for Deers (Gg CO2e)","TOTAL CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from new MMS for Dairy Cows (Gg CO2e)","N2O Emissions from MMS for Other Cattles (Gg CO2e)","N2O Emissions from new MMS for Sheep (Gg CO2e)","N2O Emissions from new MMS for Goats (Gg CO2e)","N2O Emissions from new MMS for Pigs (Gg CO2e)","N2O Emissions from new MMS for Poultry (Gg CO2e)","Total N2O Emissions new MMS (Gg CO2e)","Total Emissions under new MMS (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","Total CH4 Emissions under old MMS (Gg CO2e)","N2O Emissions under old MMS for Dairy Cows (Gg CO2e)","N2O Emissions under old MMS for Other Cattles (Gg CO2e)","N2O Emissions under old MMS for Sheep (Gg CO2e)","N2O Emissions under old MMS for Goats (Gg CO2e)","N2O Emissions under old MMS for Pigs (Gg CO2e)","N2O Emissions under old MMS for Poultry (Gg CO2e)","TOTAL N2O Emissions under old MMS (Gg CO2e)","TOTAL Emissions under old MMS (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)"]
["TNC","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
[2006,{"$f":"'6. TNC Assumptions'!C9","v":24547},{"$f":"'6. TNC Assumptions'!E9","v":1277.75},{"$f":"'6. TNC Assumptions'!G9","v":655},{"$f":"'6. TNC Assumptions'!I9","v":16000},{"$f":"'6. TNC Assumptions'!K9","v":4000000},{"$f":"'6. TNC Assumptions'!M9","v":764205.5555555555},{"$f":"'6. TNC Assumptions'!P9","v":3208.3333333333335},{"$f":"'6. TNC Assumptions'!R9","v":847413.88888888888},{"$f":"'6. TNC Assumptions'!T9","v":2237},{"$f":"'6. TNC Assumptions'!V9","v":7016},{"$f":"'6. TNC Assumptions'!X9","v":2693},{"$f":"'6. TNC Assumptions'!Z9","v":15319},{"$f":"'6. TNC Assumptions'!C37","v":24547},{"$f":"'6. TNC Assumptions'!E37","v":1277.75},{"$f":"'6. TNC Assumptions'!G37","v":655},{"$f":"'6. TNC Assumptions'!I37","v":16000},{"$f":"'6. TNC Assumptions'!K37","v":4000000},{"$f":"'6. TNC Assumptions'!M37","v":764205.5555555555},{"$f":"'6. TNC Assumptions'!P37","v":3208.3333333333335},{"$f":"'6. TNC Assumptions'!R37","v":847413.88888888888},{"$f":"'6. TNC Assumptions'!T37","v":2237},{"$f":"'6. TNC Assumptions'!V37","v":7016},{"$f":"'6. TNC Assumptions'!X37","v":2693},{"$f":"'6. TNC Assumptions'!Z37","v":15319},{"$f":"'TNC Scenarios'!B7","v":2.5725499999999997},{"$f":"'TNC Scenarios'!C7","v":5.4373999999999993},{"$f":"'TNC Scenarios'!D7","v":0.15971874999999999},{"$f":"'TNC Scenarios'!E7","v":3.0683750000000001},{"$f":"'TNC Scenarios'!F7","v":0.29475000000000001},{"$f":"'TNC Scenarios'!G7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!H7","v":8},{"$f":"'TNC Scenarios'!I7","v":19.915768749999998},{"$f":"'TNC Scenarios'!K7","v":5.5924999999999996E-2},{"$f":"'TNC Scenarios'!L7","v":0.1754},{"$f":"'TNC Scenarios'!M7","v":4.7915624999999998E-3},{"$f":"'TNC Scenarios'!N7","v":0.10432475000000001},{"$f":"'TNC Scenarios'!O7","v":2.6855E-2},{"$f":"'TNC Scenarios'!P7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!Q7","v":2.6355604166666664},{"$f":"'TNC Scenarios'!R7","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!U7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!V7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!X7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!Z7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!AA7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!AC7","v":10.136969761545535},{"$f":"'TNC Scenarios'!AE7","v":33.526570240712196},{"$f":"'TNC Scenarios'!AI7","v":2.5725499999999997},{"$f":"'TNC Scenarios'!AJ7","v":5.4373999999999993},{"$f":"'TNC Scenarios'!AK7","v":0.15971874999999999},{"$f":"'TNC Scenarios'!AL7","v":3.0683750000000001},{"$f":"'TNC Scenarios'!AM7","v":0.29475000000000001},{"$f":"'TNC Scenarios'!AN7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!AO7","v":8},{"$f":"'TNC Scenarios'!AP7","v":19.915768749999998},{"$f":"'TNC Scenarios'!AR7","v":5.5924999999999996E-2},{"$f":"'TNC Scenarios'!AS7","v":0.1754},{"$f":"'TNC Scenarios'!AT7","v":4.7915624999999998E-3},{"$f":"'TNC Scenarios'!AU7","v":0.10432475000000001},{"$f":"'TNC Scenarios'!AV7","v":2.6855E-2},{"$f":"'TNC Scenarios'!AW7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!AX7","v":2.6355604166666664},{"$f":"'TNC Scenarios'!AY7","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!BB7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!BC7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!BE7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!BG7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!BH7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!BJ7","v":10.136969761545535},{"$f":"'TNC Scenarios'!BK7","v":33.526570240712196},{"$f":"'TNC Scenarios'!BO7","v":19.915768749999998},{"$f":"'TNC Scenarios'!BP7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!BQ7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!BR7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!BS7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!BT7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!BV7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!BW7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!BY7","v":10.136969761545535},{"$f":"'TNC Scenarios'!BZ7","v":33.526570240712196},{"$f":"Z11+AH11+AQ11","v":3.1867171356285708},{"$f":"AA11+AI11+AR11","v":9.3994166721624985},{"$f":"CH11+CI11","v":12.58613380779107},{"$f":"AB11+AJ11+AS11","v":0.22372852142500266},{"$f":"AC11+AK11+AT11","v":4.1125107424877925},{"$f":"AD11+AL11","v":0.32160500000000003},{"$f":"AE11+AM11+AU11","v":2.0304969637153572},{"$f":"AN11+AV11","v":6.1640952052929761},{"$f":"AF11+AO11","v":8.0879999999999992},{"$f":"AY11+BG11+BP11","v":3.1867171356285708},{"$f":"AZ11+BH11+BQ11","v":9.3994166721624985},{"$f":"CQ11+CR11","v":12.58613380779107},{"$f":"BA11+BI11+BR11","v":0.22372852142500266},{"$f":"BB11+BJ11+BS11","v":4.1125107424877925},{"$f":"BC11+BK11","v":0.32160500000000003},{"$f":"BD11+BL11+BT11","v":2.0304969637153572},{"$f":"BM11+BU11","v":6.1640952052929761},{"$f":"BE11+BN11","v":8.0879999999999992},{"$f":"AY11+BG11+BZ11","v":3.1867171356285708},{"$f":"AZ11+BH11+CA11","v":9.3994166721624985},{"$f":"CZ11+DA11","v":12.58613380779107},{"$f":"BA11+BI11+CB11","v":0.22372852142500266},{"$f":"BB11+BJ11+CC11","v":4.1125107424877925},{"$f":"BC11+BK11","v":0.32160500000000003},{"$f":"BD11+BL11+CD11","v":2.0304969637153572},{"$f":"BM11+CE11","v":6.1640952052929761},{"$f":"BE11+BN11","v":8.0879999999999992}]
[2007,{"$f":"'6. TNC Assumptions'!C10","v":25300},{"$f":"'6. TNC Assumptions'!E10","v":1190.75},{"$f":"'6. TNC Assumptions'!G10","v":700},{"$f":"'6. TNC Assumptions'!I10","v":16000},{"$f":"'6. TNC Assumptions'!K10","v":4462222.222222222},{"$f":"'6. TNC Assumptions'!M10","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P10","v":3358.8333333333335},{"$f":"'6. TNC Assumptions'!R10","v":800956.61111111112},{"$f":"'6. TNC Assumptions'!T10","v":2163},{"$f":"'6. TNC Assumptions'!V10","v":6814.5},{"$f":"'6. TNC Assumptions'!X10","v":1897},{"$f":"'6. TNC Assumptions'!Z10","v":17413},{"$f":"'6. TNC Assumptions'!C38","v":25300},{"$f":"'6. TNC Assumptions'!E38","v":1190.75},{"$f":"'6. TNC Assumptions'!G38","v":700},{"$f":"'6. TNC Assumptions'!I38","v":16000},{"$f":"'6. TNC Assumptions'!K38","v":4462222.222222222},{"$f":"'6. TNC Assumptions'!M38","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P38","v":3358.8333333333335},{"$f":"'6. TNC Assumptions'!R38","v":800956.61111111112},{"$f":"'6. TNC Assumptions'!T38","v":2163},{"$f":"'6. TNC Assumptions'!V38","v":6814.5},{"$f":"'6. TNC Assumptions'!X38","v":1897},{"$f":"'6. TNC Assumptions'!Z38","v":17413},{"$f":"'TNC Scenarios'!B8","v":2.4874499999999999},{"$f":"'TNC Scenarios'!C8","v":5.2812374999999996},{"$f":"'TNC Scenarios'!D8","v":0.14884375},{"$f":"'TNC Scenarios'!E8","v":3.1624999999999996},{"$f":"'TNC Scenarios'!F8","v":0.315},{"$f":"'TNC Scenarios'!G8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!H8","v":8},{"$f":"'TNC Scenarios'!I8","v":19.830356250000001},{"$f":"'TNC Scenarios'!K8","v":5.4074999999999998E-2},{"$f":"'TNC Scenarios'!L8","v":0.1703625},{"$f":"'TNC Scenarios'!M8","v":4.4653124999999997E-3},{"$f":"'TNC Scenarios'!N8","v":0.107525},{"$f":"'TNC Scenarios'!O8","v":2.87E-2},{"$f":"'TNC Scenarios'!P8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!Q8","v":2.8318285694444443},{"$f":"'TNC Scenarios'!R8","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!U8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!V8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!X8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!Z8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!AA8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!AC8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!AE8","v":32.974873352802305},{"$f":"'TNC Scenarios'!AI8","v":2.4874499999999999},{"$f":"'TNC Scenarios'!AJ8","v":5.2812374999999996},{"$f":"'TNC Scenarios'!AK8","v":0.14884375},{"$f":"'TNC Scenarios'!AL8","v":3.1624999999999996},{"$f":"'TNC Scenarios'!AM8","v":0.315},{"$f":"'TNC Scenarios'!AN8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!AO8","v":8},{"$f":"'TNC Scenarios'!AP8","v":19.830356250000001},{"$f":"'TNC Scenarios'!AR8","v":5.4074999999999998E-2},{"$f":"'TNC Scenarios'!AS8","v":0.1703625},{"$f":"'TNC Scenarios'!AT8","v":4.4653124999999997E-3},{"$f":"'TNC Scenarios'!AU8","v":0.107525},{"$f":"'TNC Scenarios'!AV8","v":2.87E-2},{"$f":"'TNC Scenarios'!AW8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!AX8","v":2.8318285694444443},{"$f":"'TNC Scenarios'!AY8","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!BB8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!BC8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!BE8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!BG8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!BH8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!BJ8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!BK8","v":32.974873352802305},{"$f":"'TNC Scenarios'!BO8","v":19.830356250000001},{"$f":"'TNC Scenarios'!BP8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!BQ8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!BR8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!BS8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!BT8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!BV8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!BW8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!BY8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!BZ8","v":32.974873352802305},3.0813004758,8.3240546232839279,{"$f":"CH12+CI12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992,3.0813004758,8.3240546232839279,{"$f":"CQ12+CR12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992,3.0813004758,8.3240546232839279,{"$f":"CZ12+DA12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992]
[2008,{"$f":"'6. TNC Assumptions'!C11","v":26597.5},{"$f":"'6. TNC Assumptions'!E11","v":1652},{"$f":"'6. TNC Assumptions'!G11","v":725},{"$f":"'6. TNC Assumptions'!I11","v":16000},{"$f":"'6. TNC Assumptions'!K11","v":4688888.888888889},{"$f":"'6. TNC Assumptions'!M11","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P11","v":3573.5},{"$f":"'6. TNC Assumptions'!R11","v":805704.61111111112},{"$f":"'6. TNC Assumptions'!T11","v":2457},{"$f":"'6. TNC Assumptions'!V11","v":6967.25},{"$f":"'6. TNC Assumptions'!X11","v":2097},{"$f":"'6. TNC Assumptions'!Z11","v":6699},{"$f":"'6. TNC Assumptions'!C39","v":26597.5},{"$f":"'6. TNC Assumptions'!E39","v":1652},{"$f":"'6. TNC Assumptions'!G39","v":725},{"$f":"'6. TNC Assumptions'!I39","v":16000},{"$f":"'6. TNC Assumptions'!K39","v":4688888.888888889},{"$f":"'6. TNC Assumptions'!M39","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P39","v":3573.5},{"$f":"'6. TNC Assumptions'!R39","v":805704.61111111112},{"$f":"'6. TNC Assumptions'!T39","v":2457},{"$f":"'6. TNC Assumptions'!V39","v":6967.25},{"$f":"'6. TNC Assumptions'!X39","v":2097},{"$f":"'6. TNC Assumptions'!Z39","v":6699},{"$f":"'TNC Scenarios'!B9","v":2.8255499999999998},{"$f":"'TNC Scenarios'!C9","v":5.3996187500000001},{"$f":"'TNC Scenarios'!D9","v":0.20649999999999999},{"$f":"'TNC Scenarios'!E9","v":3.3246875},{"$f":"'TNC Scenarios'!F9","v":0.32624999999999998},{"$f":"'TNC Scenarios'!G9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!H9","v":8},{"$f":"'TNC Scenarios'!I9","v":20.250081250000001},{"$f":"'TNC Scenarios'!K9","v":6.1425E-2},{"$f":"'TNC Scenarios'!L9","v":0.17418124999999998},{"$f":"'TNC Scenarios'!M9","v":6.195E-3},{"$f":"'TNC Scenarios'!N9","v":0.11303937500000001},{"$f":"'TNC Scenarios'!O9","v":2.9724999999999998E-2},{"$f":"'TNC Scenarios'!P9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!Q9","v":2.9487229027777779},{"$f":"'TNC Scenarios'!R9","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!U9","v":0.6131430162},{"$f":"'TNC Scenarios'!V9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!X9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!Z9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!AA9","v":3.662616642248012},{"$f":"'TNC Scenarios'!AC9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!AE9","v":32.927233947209473},{"$f":"'TNC Scenarios'!AI9","v":2.8255499999999998},{"$f":"'TNC Scenarios'!AJ9","v":5.3996187500000001},{"$f":"'TNC Scenarios'!AK9","v":0.20649999999999999},{"$f":"'TNC Scenarios'!AL9","v":3.3246875},{"$f":"'TNC Scenarios'!AM9","v":0.32624999999999998},{"$f":"'TNC Scenarios'!AN9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!AO9","v":8},{"$f":"'TNC Scenarios'!AP9","v":20.250081250000001},{"$f":"'TNC Scenarios'!AR9","v":6.1425E-2},{"$f":"'TNC Scenarios'!AS9","v":0.17418124999999998},{"$f":"'TNC Scenarios'!AT9","v":6.195E-3},{"$f":"'TNC Scenarios'!AU9","v":0.11303937500000001},{"$f":"'TNC Scenarios'!AV9","v":2.9724999999999998E-2},{"$f":"'TNC Scenarios'!AW9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!AX9","v":2.9487229027777779},{"$f":"'TNC Scenarios'!AY9","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!BB9","v":0.6131430162},{"$f":"'TNC Scenarios'!BC9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!BE9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!BG9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!BH9","v":3.662616642248012},{"$f":"'TNC Scenarios'!BJ9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!BK9","v":32.927233947209473},{"$f":"'TNC Scenarios'!BO9","v":20.250081250000001},{"$f":"'TNC Scenarios'!BP9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!BQ9","v":0.6131430162},{"$f":"'TNC Scenarios'!BR9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!BS9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!BT9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!BV9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!BW9","v":3.662616642248012},{"$f":"'TNC Scenarios'!BY9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!BZ9","v":32.927233947209473},3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992,3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992,3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992]
[2009,{"$f":"'6. TNC Assumptions'!C12","v":26695.75},{"$f":"'6. TNC Assumptions'!E12","v":2129.75},{"$f":"'6. TNC Assumptions'!G12","v":750},{"$f":"'6. TNC Assumptions'!I12","v":16000},{"$f":"'6. TNC Assumptions'!K12","v":4911111.111111111},{"$f":"'6. TNC Assumptions'!M12","v":571565.5555555555},{"$f":"'6. TNC Assumptions'!P12","v":5833.166666666667},{"$f":"'6. TNC Assumptions'!R12","v":675620.94444444438},{"$f":"'6. TNC Assumptions'!T12","v":2316},{"$f":"'6. TNC Assumptions'!V12","v":7005.5},{"$f":"'6. TNC Assumptions'!X12","v":2085},{"$f":"'6. TNC Assumptions'!Z12","v":14108},{"$f":"'6. TNC Assumptions'!C40","v":26695.75},{"$f":"'6. TNC Assumptions'!E40","v":2129.75},{"$f":"'6. TNC Assumptions'!G40","v":750},{"$f":"'6. TNC Assumptions'!I40","v":16000},{"$f":"'6. TNC Assumptions'!K40","v":4911111.111111111},{"$f":"'6. TNC Assumptions'!M40","v":571565.5555555555},{"$f":"'6. TNC Assumptions'!P40","v":5833.166666666667},{"$f":"'6. TNC Assumptions'!R40","v":675620.94444444438},{"$f":"'6. TNC Assumptions'!T40","v":2316},{"$f":"'6. TNC Assumptions'!V40","v":7005.5},{"$f":"'6. TNC Assumptions'!X40","v":2085},{"$f":"'6. TNC Assumptions'!Z40","v":14108},{"$f":"'TNC Scenarios'!B10","v":2.6633999999999998},{"$f":"'TNC Scenarios'!C10","v":5.4292625000000001},{"$f":"'TNC Scenarios'!D10","v":0.26621875},{"$f":"'TNC Scenarios'!E10","v":3.33696875},{"$f":"'TNC Scenarios'!F10","v":0.33749999999999997},{"$f":"'TNC Scenarios'!G10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!H10","v":8},{"$f":"'TNC Scenarios'!I10","v":20.386050000000001},{"$f":"'TNC Scenarios'!K10","v":5.79E-2},{"$f":"'TNC Scenarios'!L10","v":0.1751375},{"$f":"'TNC Scenarios'!M10","v":7.9865624999999989E-3},{"$f":"'TNC Scenarios'!N10","v":0.11345693749999999},{"$f":"'TNC Scenarios'!O10","v":3.075E-2},{"$f":"'TNC Scenarios'!P10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!Q10","v":2.9622712638888884},{"$f":"'TNC Scenarios'!R10","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!U10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!V10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!X10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!Z10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!AA10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!AC10","v":9.233250359179344},{"$f":"'TNC Scenarios'!AE10","v":33.407502623068233},{"$f":"'TNC Scenarios'!AI10","v":2.6633999999999998},{"$f":"'TNC Scenarios'!AJ10","v":5.4292625000000001},{"$f":"'TNC Scenarios'!AK10","v":0.26621875},{"$f":"'TNC Scenarios'!AL10","v":3.33696875},{"$f":"'TNC Scenarios'!AM10","v":0.33749999999999997},{"$f":"'TNC Scenarios'!AN10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!AO10","v":8},{"$f":"'TNC Scenarios'!AP10","v":20.386050000000001},{"$f":"'TNC Scenarios'!AR10","v":5.79E-2},{"$f":"'TNC Scenarios'!AS10","v":0.1751375},{"$f":"'TNC Scenarios'!AT10","v":7.9865624999999989E-3},{"$f":"'TNC Scenarios'!AU10","v":0.11345693749999999},{"$f":"'TNC Scenarios'!AV10","v":3.075E-2},{"$f":"'TNC Scenarios'!AW10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!AX10","v":2.9622712638888884},{"$f":"'TNC Scenarios'!AY10","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!BB10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!BC10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!BE10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!BG10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!BH10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!BJ10","v":9.233250359179344},{"$f":"'TNC Scenarios'!BK10","v":33.407502623068233},{"$f":"'TNC Scenarios'!BO10","v":20.386050000000001},{"$f":"'TNC Scenarios'!BP10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!BQ10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!BR10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!BS10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!BT10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!BV10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!BW10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!BY10","v":9.233250359179344},{"$f":"'TNC Scenarios'!BZ10","v":33.407502623068233},3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992,3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992,3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992]
[2010,{"$f":"'6. TNC Assumptions'!C13","v":28267.25},{"$f":"'6. TNC Assumptions'!E13","v":2096},{"$f":"'6. TNC Assumptions'!G13","v":775},{"$f":"'6. TNC Assumptions'!I13","v":16000},{"$f":"'6. TNC Assumptions'!K13","v":5133333.333333333},{"$f":"'6. TNC Assumptions'!M13","v":620060},{"$f":"'6. TNC Assumptions'!P13","v":7029.3333333333339},{"$f":"'6. TNC Assumptions'!R13","v":729756},{"$f":"'6. TNC Assumptions'!T13","v":2679},{"$f":"'6. TNC Assumptions'!V13","v":6845.75},{"$f":"'6. TNC Assumptions'!X13","v":2034},{"$f":"'6. TNC Assumptions'!Z13","v":22327},{"$f":"'6. TNC Assumptions'!C41","v":28267.25},{"$f":"'6. TNC Assumptions'!E41","v":2096},{"$f":"'6. TNC Assumptions'!G41","v":775},{"$f":"'6. TNC Assumptions'!I41","v":16000},{"$f":"'6. TNC Assumptions'!K41","v":5133333.333333333},{"$f":"'6. TNC Assumptions'!M41","v":620060},{"$f":"'6. TNC Assumptions'!P41","v":7029.3333333333339},{"$f":"'6. TNC Assumptions'!R41","v":729756},{"$f":"'6. TNC Assumptions'!T41","v":2679},{"$f":"'6. TNC Assumptions'!V41","v":6845.75},{"$f":"'6. TNC Assumptions'!X41","v":2034},{"$f":"'6. TNC Assumptions'!Z41","v":22327},{"$f":"'TNC Scenarios'!B11","v":3.0808499999999999},{"$f":"'TNC Scenarios'!C11","v":5.3054562499999998},{"$f":"'TNC Scenarios'!D11","v":0.26200000000000001},{"$f":"'TNC Scenarios'!E11","v":3.5334062499999996},{"$f":"'TNC Scenarios'!F11","v":0.34875},{"$f":"'TNC Scenarios'!G11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!H11","v":8},{"$f":"'TNC Scenarios'!I11","v":21.088637500000001},{"$f":"'TNC Scenarios'!K11","v":6.6974999999999993E-2},{"$f":"'TNC Scenarios'!L11","v":0.17114374999999998},{"$f":"'TNC Scenarios'!M11","v":7.8599999999999989E-3},{"$f":"'TNC Scenarios'!N11","v":0.12013581249999999},{"$f":"'TNC Scenarios'!O11","v":3.1774999999999998E-2},{"$f":"'TNC Scenarios'!P11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!Q11","v":3.113983666666666},{"$f":"'TNC Scenarios'!R11","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!U11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!V11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!X11","v":1.082245173642423},{"$f":"'TNC Scenarios'!Z11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!AA11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!AC11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!AE11","v":34.848683746351426},{"$f":"'TNC Scenarios'!AI11","v":3.0808499999999999},{"$f":"'TNC Scenarios'!AJ11","v":5.3054562499999998},{"$f":"'TNC Scenarios'!AK11","v":0.26200000000000001},{"$f":"'TNC Scenarios'!AL11","v":3.5334062499999996},{"$f":"'TNC Scenarios'!AM11","v":0.34875},{"$f":"'TNC Scenarios'!AN11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!AO11","v":8},{"$f":"'TNC Scenarios'!AP11","v":21.088637500000001},{"$f":"'TNC Scenarios'!AR11","v":6.6974999999999993E-2},{"$f":"'TNC Scenarios'!AS11","v":0.17114374999999998},{"$f":"'TNC Scenarios'!AT11","v":7.8599999999999989E-3},{"$f":"'TNC Scenarios'!AU11","v":0.12013581249999999},{"$f":"'TNC Scenarios'!AV11","v":3.1774999999999998E-2},{"$f":"'TNC Scenarios'!AW11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!AX11","v":3.113983666666666},{"$f":"'TNC Scenarios'!AY11","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!BB11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!BC11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!BE11","v":1.082245173642423},{"$f":"'TNC Scenarios'!BG11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!BH11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!BJ11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!BK11","v":34.848683746351426},{"$f":"'TNC Scenarios'!BO11","v":21.088637500000001},{"$f":"'TNC Scenarios'!BP11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!BQ11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!BR11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!BS11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!BT11","v":1.082245173642423},{"$f":"'TNC Scenarios'!BV11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!BW11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!BY11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!BZ11","v":34.848683746351426},3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992,3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992,3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992]
[2011,{"$f":"'6. TNC Assumptions'!C14","v":28283.5},{"$f":"'6. TNC Assumptions'!E14","v":1993.5},{"$f":"'6. TNC Assumptions'!G14","v":800},{"$f":"'6. TNC Assumptions'!I14","v":16000},{"$f":"'6. TNC Assumptions'!K14","v":5244444.444444445},{"$f":"'6. TNC Assumptions'!M14","v":620060},{"$f":"'6. TNC Assumptions'!P14","v":8627},{"$f":"'6. TNC Assumptions'!R14","v":733575.88888888888},{"$f":"'6. TNC Assumptions'!T14","v":2525},{"$f":"'6. TNC Assumptions'!V14","v":5990.5},{"$f":"'6. TNC Assumptions'!X14","v":1920},{"$f":"'6. TNC Assumptions'!Z14","v":23285},{"$f":"'6. TNC Assumptions'!C42","v":28283.5},{"$f":"'6. TNC Assumptions'!E42","v":1993.5},{"$f":"'6. TNC Assumptions'!G42","v":800},{"$f":"'6. TNC Assumptions'!I42","v":16000},{"$f":"'6. TNC Assumptions'!K42","v":5244444.444444445},{"$f":"'6. TNC Assumptions'!M42","v":620060},{"$f":"'6. TNC Assumptions'!P42","v":8627},{"$f":"'6. TNC Assumptions'!R42","v":733575.88888888888},{"$f":"'6. TNC Assumptions'!T42","v":2525},{"$f":"'6. TNC Assumptions'!V42","v":5990.5},{"$f":"'6. TNC Assumptions'!X42","v":1920},{"$f":"'6. TNC Assumptions'!Z42","v":23285},{"$f":"'TNC Scenarios'!B12","v":2.9037500000000001},{"$f":"'TNC Scenarios'!C12","v":4.6426375000000002},{"$f":"'TNC Scenarios'!D12","v":0.24918749999999998},{"$f":"'TNC Scenarios'!E12","v":3.5354375},{"$f":"'TNC Scenarios'!F12","v":0.36},{"$f":"'TNC Scenarios'!G12","v":0.582125},{"$f":"'TNC Scenarios'!H12","v":8},{"$f":"'TNC Scenarios'!I12","v":20.273137499999997},{"$f":"'TNC Scenarios'!K12","v":6.3125000000000001E-2},{"$f":"'TNC Scenarios'!L12","v":0.14976249999999999},{"$f":"'TNC Scenarios'!M12","v":7.4756249999999988E-3},{"$f":"'TNC Scenarios'!N12","v":0.120204875},{"$f":"'TNC Scenarios'!O12","v":3.2799999999999996E-2},{"$f":"'TNC Scenarios'!P12","v":0.582125},{"$f":"'TNC Scenarios'!Q12","v":3.1724041388888895},{"$f":"'TNC Scenarios'!R12","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!U12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!V12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!X12","v":1.082867324154825},{"$f":"'TNC Scenarios'!Z12","v":1.23275202548575},{"$f":"'TNC Scenarios'!AA12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!AC12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!AE12","v":33.997270378624933},{"$f":"'TNC Scenarios'!AI12","v":2.9037500000000001},{"$f":"'TNC Scenarios'!AJ12","v":4.6426375000000002},{"$f":"'TNC Scenarios'!AK12","v":0.24918749999999998},{"$f":"'TNC Scenarios'!AL12","v":3.5354375},{"$f":"'TNC Scenarios'!AM12","v":0.36},{"$f":"'TNC Scenarios'!AN12","v":0.582125},{"$f":"'TNC Scenarios'!AO12","v":8},{"$f":"'TNC Scenarios'!AP12","v":20.273137499999997},{"$f":"'TNC Scenarios'!AR12","v":6.3125000000000001E-2},{"$f":"'TNC Scenarios'!AS12","v":0.14976249999999999},{"$f":"'TNC Scenarios'!AT12","v":7.4756249999999988E-3},{"$f":"'TNC Scenarios'!AU12","v":0.120204875},{"$f":"'TNC Scenarios'!AV12","v":3.2799999999999996E-2},{"$f":"'TNC Scenarios'!AW12","v":0.582125},{"$f":"'TNC Scenarios'!AX12","v":3.1724041388888895},{"$f":"'TNC Scenarios'!AY12","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!BB12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!BC12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!BE12","v":1.082867324154825},{"$f":"'TNC Scenarios'!BG12","v":1.23275202548575},{"$f":"'TNC Scenarios'!BH12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!BJ12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!BK12","v":33.997270378624933},{"$f":"'TNC Scenarios'!BO12","v":20.273137499999997},{"$f":"'TNC Scenarios'!BP12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!BQ12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!BR12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!BS12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!BT12","v":1.082867324154825},{"$f":"'TNC Scenarios'!BV12","v":1.23275202548575},{"$f":"'TNC Scenarios'!BW12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!BY12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!BZ12","v":33.997270378624933},3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992,3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992,3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992]
[2012,{"$f":"'6. TNC Assumptions'!C15","v":27528.75},{"$f":"'6. TNC Assumptions'!E15","v":2262},{"$f":"'6. TNC Assumptions'!G15","v":824},{"$f":"'6. TNC Assumptions'!I15","v":16000},{"$f":"'6. TNC Assumptions'!K15","v":5266666.666666667},{"$f":"'6. TNC Assumptions'!M15","v":680928.88888888888},{"$f":"'6. TNC Assumptions'!P15","v":7027},{"$f":"'6. TNC Assumptions'!R15","v":793289.22222222225},{"$f":"'6. TNC Assumptions'!T15","v":3022},{"$f":"'6. TNC Assumptions'!V15","v":6099.25},{"$f":"'6. TNC Assumptions'!X15","v":1819},{"$f":"'6. TNC Assumptions'!Z15","v":15287},{"$f":"'6. TNC Assumptions'!C43","v":27528.75},{"$f":"'6. TNC Assumptions'!E43","v":2262},{"$f":"'6. TNC Assumptions'!G43","v":824},{"$f":"'6. TNC Assumptions'!I43","v":16000},{"$f":"'6. TNC Assumptions'!K43","v":5266666.666666667},{"$f":"'6. TNC Assumptions'!M43","v":680928.88888888888},{"$f":"'6. TNC Assumptions'!P43","v":7027},{"$f":"'6. TNC Assumptions'!R43","v":793289.22222222225},{"$f":"'6. TNC Assumptions'!T43","v":3022},{"$f":"'6. TNC Assumptions'!V43","v":6099.25},{"$f":"'6. TNC Assumptions'!X43","v":1819},{"$f":"'6. TNC Assumptions'!Z43","v":15287},{"$f":"'TNC Scenarios'!B13","v":3.4752999999999998},{"$f":"'TNC Scenarios'!C13","v":4.7269187499999994},{"$f":"'TNC Scenarios'!D13","v":0.28275},{"$f":"'TNC Scenarios'!E13","v":3.4410937499999998},{"$f":"'TNC Scenarios'!F13","v":0.37079999999999996},{"$f":"'TNC Scenarios'!G13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!H13","v":8},{"$f":"'TNC Scenarios'!I13","v":20.6790375},{"$f":"'TNC Scenarios'!K13","v":7.5549999999999992E-2},{"$f":"'TNC Scenarios'!L13","v":0.15248124999999998},{"$f":"'TNC Scenarios'!M13","v":8.4825000000000005E-3},{"$f":"'TNC Scenarios'!N13","v":0.11699718750000002},{"$f":"'TNC Scenarios'!O13","v":3.3784000000000002E-2},{"$f":"'TNC Scenarios'!P13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!Q13","v":3.2283002499999998},{"$f":"'TNC Scenarios'!R13","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!U13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!V13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!W13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!X13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!Z13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!AA13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!AC13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!AE13","v":34.052601330890759},{"$f":"'TNC Scenarios'!AI13","v":3.4752999999999998},{"$f":"'TNC Scenarios'!AJ13","v":4.7269187499999994},{"$f":"'TNC Scenarios'!AK13","v":0.28275},{"$f":"'TNC Scenarios'!AL13","v":3.4410937499999998},{"$f":"'TNC Scenarios'!AM13","v":0.37079999999999996},{"$f":"'TNC Scenarios'!AN13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!AO13","v":8},{"$f":"'TNC Scenarios'!AP13","v":20.6790375},{"$f":"'TNC Scenarios'!AR13","v":7.5549999999999992E-2},{"$f":"'TNC Scenarios'!AS13","v":0.15248124999999998},{"$f":"'TNC Scenarios'!AT13","v":8.4825000000000005E-3},{"$f":"'TNC Scenarios'!AU13","v":0.11699718750000002},{"$f":"'TNC Scenarios'!AV13","v":3.3784000000000002E-2},{"$f":"'TNC Scenarios'!AW13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!AX13","v":3.2283002499999998},{"$f":"'TNC Scenarios'!AY13","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!BB13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!BC13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!BD13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!BE13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!BG13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!BH13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!BJ13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!BK13","v":34.052601330890759},{"$f":"'TNC Scenarios'!BO13","v":20.6790375},{"$f":"'TNC Scenarios'!BP13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!BQ13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!BR13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!BS13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!BT13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!BV13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!BW13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!BY13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!BZ13","v":34.052601330890759},4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992,4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992,4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992]
[2013,{"$f":"'6. TNC Assumptions'!C16","v":25932.75},{"$f":"'6. TNC Assumptions'!E16","v":2539.5},{"$f":"'6. TNC Assumptions'!G16","v":855},{"$f":"'6. TNC Assumptions'!I16","v":16000},{"$f":"'6. TNC Assumptions'!K16","v":5200000},{"$f":"'6. TNC Assumptions'!M16","v":687283.33333333337},{"$f":"'6. TNC Assumptions'!P16","v":6648.833333333333},{"$f":"'6. TNC Assumptions'!R16","v":797932.16666666674},{"$f":"'6. TNC Assumptions'!T16","v":2874},{"$f":"'6. TNC Assumptions'!V16","v":6127.25},{"$f":"'6. TNC Assumptions'!X16","v":1761},{"$f":"'6. TNC Assumptions'!Z16","v":15961},{"$f":"'6. TNC Assumptions'!C44","v":25932.75},{"$f":"'6. TNC Assumptions'!E44","v":2539.5},{"$f":"'6. TNC Assumptions'!G44","v":855},{"$f":"'6. TNC Assumptions'!I44","v":16000},{"$f":"'6. TNC Assumptions'!K44","v":5200000},{"$f":"'6. TNC Assumptions'!M44","v":687283.33333333337},{"$f":"'6. TNC Assumptions'!P44","v":6648.833333333333},{"$f":"'6. TNC Assumptions'!R44","v":797932.16666666674},{"$f":"'6. TNC Assumptions'!T44","v":2874},{"$f":"'6. TNC Assumptions'!V44","v":6127.25},{"$f":"'6. TNC Assumptions'!X44","v":1761},{"$f":"'6. TNC Assumptions'!Z44","v":15961},{"$f":"'TNC Scenarios'!B14","v":3.3050999999999999},{"$f":"'TNC Scenarios'!C14","v":4.7486187499999994},{"$f":"'TNC Scenarios'!D14","v":0.31743749999999998},{"$f":"'TNC Scenarios'!E14","v":3.2415937499999998},{"$f":"'TNC Scenarios'!F14","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!H14","v":8},{"$f":"'TNC Scenarios'!I14","v":20.396525},{"$f":"'TNC Scenarios'!K14","v":7.1849999999999997E-2},{"$f":"'TNC Scenarios'!L14","v":0.15318124999999999},{"$f":"'TNC Scenarios'!M14","v":9.5231250000000003E-3},{"$f":"'TNC Scenarios'!N14","v":0.11021418749999999},{"$f":"'TNC Scenarios'!O14","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!Q14","v":3.1984491249999998},{"$f":"'TNC Scenarios'!R14","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!U14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!X14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!Z14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!AC14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!AE14","v":33.602305423763148},{"$f":"'TNC Scenarios'!AI14","v":3.3050999999999999},{"$f":"'TNC Scenarios'!AJ14","v":4.7486187499999994},{"$f":"'TNC Scenarios'!AK14","v":0.31743749999999998},{"$f":"'TNC Scenarios'!AL14","v":3.2415937499999998},{"$f":"'TNC Scenarios'!AM14","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!AO14","v":8},{"$f":"'TNC Scenarios'!AP14","v":20.396525},{"$f":"'TNC Scenarios'!AR14","v":7.1849999999999997E-2},{"$f":"'TNC Scenarios'!AS14","v":0.15318124999999999},{"$f":"'TNC Scenarios'!AT14","v":9.5231250000000003E-3},{"$f":"'TNC Scenarios'!AU14","v":0.11021418749999999},{"$f":"'TNC Scenarios'!AV14","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!AX14","v":3.1984491249999998},{"$f":"'TNC Scenarios'!AY14","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!BB14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!BE14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!BG14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!BJ14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!BK14","v":33.602305423763148},{"$f":"'TNC Scenarios'!BO14","v":20.396525},{"$f":"'TNC Scenarios'!BP14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!BQ14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BR14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BS14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!BT14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!BV14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BW14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!BY14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!BZ14","v":33.602305423763148},4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992,4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992,4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992]
[2014,{"$f":"'6. TNC Assumptions'!C17","v":25966.375},{"$f":"'6. TNC Assumptions'!E17","v":2569.75},{"$f":"'6. TNC Assumptions'!G17","v":855},{"$f":"'6. TNC Assumptions'!I17","v":16000},{"$f":"'6. TNC Assumptions'!K17","v":5250000},{"$f":"'6. TNC Assumptions'!M17","v":668641.66666666674},{"$f":"'6. TNC Assumptions'!P17","v":6324.4166666666661},{"$f":"'6. TNC Assumptions'!R17","v":674966.08333333337},{"$f":"'6. TNC Assumptions'!T17","v":2887},{"$f":"'6. TNC Assumptions'!V17","v":6113.625},{"$f":"'6. TNC Assumptions'!X17","v":1880.5},{"$f":"'6. TNC Assumptions'!Z17","v":18480.5},{"$f":"'6. TNC Assumptions'!C45","v":25966.375},{"$f":"'6. TNC Assumptions'!E45","v":2569.75},{"$f":"'6. TNC Assumptions'!G45","v":855},{"$f":"'6. TNC Assumptions'!I45","v":16000},{"$f":"'6. TNC Assumptions'!K45","v":5250000},{"$f":"'6. TNC Assumptions'!M45","v":668641.66666666674},{"$f":"'6. TNC Assumptions'!P45","v":6324.4166666666661},{"$f":"'6. TNC Assumptions'!R45","v":726966.08333333337},{"$f":"'6. TNC Assumptions'!T45","v":2887},{"$f":"'6. TNC Assumptions'!V45","v":6113.625},{"$f":"'6. TNC Assumptions'!X45","v":1880.5},{"$f":"'6. TNC Assumptions'!Z45","v":18480.5},{"$f":"'TNC Scenarios'!B15","v":3.3200499999999997},{"$f":"'TNC Scenarios'!C15","v":4.7380593749999997},{"$f":"'TNC Scenarios'!D15","v":0.32121875},{"$f":"'TNC Scenarios'!E15","v":3.2457968749999999},{"$f":"'TNC Scenarios'!F15","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!H15","v":8},{"$f":"'TNC Scenarios'!I15","v":20.471887500000001},{"$f":"'TNC Scenarios'!K15","v":7.2175000000000003E-2},{"$f":"'TNC Scenarios'!L15","v":0.15284062499999998},{"$f":"'TNC Scenarios'!M15","v":9.6365624999999993E-3},{"$f":"'TNC Scenarios'!N15","v":0.11035709375000001},{"$f":"'TNC Scenarios'!O15","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!Q15","v":3.1312245624999999},{"$f":"'TNC Scenarios'!R15","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!U15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!X15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!Z15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!AC15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!AE15","v":33.648045140793911},{"$f":"'TNC Scenarios'!AI15","v":3.3200499999999997},{"$f":"'TNC Scenarios'!AJ15","v":4.7380593749999997},{"$f":"'TNC Scenarios'!AK15","v":0.32121875},{"$f":"'TNC Scenarios'!AL15","v":3.2457968749999999},{"$f":"'TNC Scenarios'!AM15","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!AO15","v":8},{"$f":"'TNC Scenarios'!AP15","v":20.471887500000001},{"$f":"'TNC Scenarios'!AR15","v":7.2175000000000003E-2},{"$f":"'TNC Scenarios'!AS15","v":0.15284062499999998},{"$f":"'TNC Scenarios'!AT15","v":9.6365624999999993E-3},{"$f":"'TNC Scenarios'!AU15","v":0.11035709375000001},{"$f":"'TNC Scenarios'!AV15","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!AX15","v":3.1312245624999999},{"$f":"'TNC Scenarios'!AY15","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!BB15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!BE15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!BG15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!BJ15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!BK15","v":33.648045140793911},{"$f":"'TNC Scenarios'!BO15","v":20.471887500000001},{"$f":"'TNC Scenarios'!BP15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!BQ15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BR15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BS15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!BT15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!BV15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BW15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!BY15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!BZ15","v":33.648045140793911},4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992,4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992,4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992]
[2015,{"$f":"'6. TNC Assumptions'!C18","v":26000},{"$f":"'6. TNC Assumptions'!E18","v":2600},{"$f":"'6. TNC Assumptions'!G18","v":855},{"$f":"'6. TNC Assumptions'!I18","v":16000},{"$f":"'6. TNC Assumptions'!K18","v":5300000},{"$f":"'6. TNC Assumptions'!M18","v":650000},{"$f":"'6. TNC Assumptions'!P18","v":6000},{"$f":"'6. TNC Assumptions'!R18","v":656000},{"$f":"'6. TNC Assumptions'!T18","v":2900},{"$f":"'6. TNC Assumptions'!V18","v":6100},{"$f":"'6. TNC Assumptions'!X18","v":2000},{"$f":"'6. TNC Assumptions'!Z18","v":21000},{"$f":"'6. TNC Assumptions'!C46","v":26000},{"$f":"'6. TNC Assumptions'!E46","v":2600},{"$f":"'6. TNC Assumptions'!G46","v":855},{"$f":"'6. TNC Assumptions'!I46","v":16000},{"$f":"'6. TNC Assumptions'!K46","v":5300000},{"$f":"'6. TNC Assumptions'!M46","v":650000},{"$f":"'6. TNC Assumptions'!P46","v":6000},{"$f":"'6. TNC Assumptions'!R46","v":656000},{"$f":"'6. TNC Assumptions'!T46","v":2900},{"$f":"'6. TNC Assumptions'!V46","v":6100},{"$f":"'6. TNC Assumptions'!X46","v":2000},{"$f":"'6. TNC Assumptions'!Z46","v":21000},{"$f":"'TNC Scenarios'!B16","v":3.335},{"$f":"'TNC Scenarios'!C16","v":4.7275},{"$f":"'TNC Scenarios'!D16","v":0.32500000000000001},{"$f":"'TNC Scenarios'!E16","v":3.25},{"$f":"'TNC Scenarios'!F16","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!H16","v":8},{"$f":"'TNC Scenarios'!I16","v":20.547249999999998},{"$f":"'TNC Scenarios'!K16","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!L16","v":0.1525},{"$f":"'TNC Scenarios'!M16","v":9.75E-3},{"$f":"'TNC Scenarios'!N16","v":0.1105},{"$f":"'TNC Scenarios'!O16","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!Q16","v":3.1419999999999999},{"$f":"'TNC Scenarios'!R16","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!U16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!X16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!Z16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA16","v":3.7667986422000004},{"$f":"'TNC Scenarios'!AC16","v":10.586332458816617},{"$f":"'TNC Scenarios'!AE16","v":35.268887458816614},{"$f":"'TNC Scenarios'!AI16","v":3.335},{"$f":"'TNC Scenarios'!AJ16","v":4.7275},{"$f":"'TNC Scenarios'!AK16","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL16","v":3.25},{"$f":"'TNC Scenarios'!AM16","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO16","v":8},{"$f":"'TNC Scenarios'!AP16","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR16","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS16","v":0.1525},{"$f":"'TNC Scenarios'!AT16","v":9.75E-3},{"$f":"'TNC Scenarios'!AU16","v":0.1105},{"$f":"'TNC Scenarios'!AV16","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX16","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY16","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH16","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ16","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK16","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO16","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW16","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY16","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ16","v":34.956895941616615},4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.9087986422000007,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2016,{"$f":"'6. TNC Assumptions'!C19","v":25900},{"$f":"'6. TNC Assumptions'!E19","v":2620},{"$f":"'6. TNC Assumptions'!G19","v":855},{"$f":"'6. TNC Assumptions'!I19","v":15800},{"$f":"'6. TNC Assumptions'!K19","v":5340000},{"$f":"'6. TNC Assumptions'!M19","v":655000},{"$f":"'6. TNC Assumptions'!P19","v":6200},{"$f":"'6. TNC Assumptions'!R19","v":661200},{"$f":"'6. TNC Assumptions'!T19","v":2860},{"$f":"'6. TNC Assumptions'!V19","v":6040},{"$f":"'6. TNC Assumptions'!X19","v":2020},{"$f":"'6. TNC Assumptions'!Z19","v":21200},{"$f":"'6. TNC Assumptions'!C47","v":26140},{"$f":"'6. TNC Assumptions'!E47","v":2680},{"$f":"'6. TNC Assumptions'!G47","v":855},{"$f":"'6. TNC Assumptions'!I47","v":16200},{"$f":"'6. TNC Assumptions'!K47","v":5340000},{"$f":"'6. TNC Assumptions'!M47","v":655000},{"$f":"'6. TNC Assumptions'!P47","v":6200},{"$f":"'6. TNC Assumptions'!R47","v":661200},{"$f":"'6. TNC Assumptions'!T47","v":2920},{"$f":"'6. TNC Assumptions'!V47","v":6140},{"$f":"'6. TNC Assumptions'!X47","v":2020},{"$f":"'6. TNC Assumptions'!Z47","v":21200},{"$f":"'TNC Scenarios'!B17","v":3.2889999999999997},{"$f":"'TNC Scenarios'!C17","v":4.681},{"$f":"'TNC Scenarios'!D17","v":0.32749999999999996},{"$f":"'TNC Scenarios'!E17","v":3.2374999999999998},{"$f":"'TNC Scenarios'!F17","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G17","v":0.53},{"$f":"'TNC Scenarios'!H17","v":7.8999999999999995},{"$f":"'TNC Scenarios'!I17","v":20.34975},{"$f":"'TNC Scenarios'!K17","v":7.1499999999999994E-2},{"$f":"'TNC Scenarios'!L17","v":0.151},{"$f":"'TNC Scenarios'!M17","v":9.8250000000000004E-3},{"$f":"'TNC Scenarios'!N17","v":0.11007499999999999},{"$f":"'TNC Scenarios'!O17","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P17","v":0.53},{"$f":"'TNC Scenarios'!Q17","v":3.1658999999999997},{"$f":"'TNC Scenarios'!R17","v":8.6899999999999991E-2},{"$f":"'TNC Scenarios'!S17","v":4.1602549999999994},{"$f":"'TNC Scenarios'!U17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W17","v":0.12142571503307141},{"$f":"'TNC Scenarios'!X17","v":0.99161220130500005},{"$f":"'TNC Scenarios'!Z17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA17","v":3.7960140466599994},{"$f":"'TNC Scenarios'!AC17","v":10.612646158593975},{"$f":"'TNC Scenarios'!AE17","v":35.122651158593975},{"$f":"'TNC Scenarios'!AI17","v":3.335},{"$f":"'TNC Scenarios'!AJ17","v":4.7275},{"$f":"'TNC Scenarios'!AK17","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL17","v":3.25},{"$f":"'TNC Scenarios'!AM17","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN17","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO17","v":8},{"$f":"'TNC Scenarios'!AP17","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR17","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS17","v":0.1525},{"$f":"'TNC Scenarios'!AT17","v":9.75E-3},{"$f":"'TNC Scenarios'!AU17","v":0.1105},{"$f":"'TNC Scenarios'!AV17","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW17","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX17","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY17","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ17","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD17","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE17","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH17","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ17","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK17","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO17","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP17","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS17","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT17","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW17","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY17","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ17","v":34.956895941616615},4.0769564914571426,8.0810091572714278,12.15796564872857,0.45875071503307141,4.3391872013050001,0.41980499999999998,2.7981285468673329,6.9619140466599987,7.9868999999999994,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2017,{"$f":"'6. TNC Assumptions'!C20","v":25800},{"$f":"'6. TNC Assumptions'!E20","v":2640},{"$f":"'6. TNC Assumptions'!G20","v":855},{"$f":"'6. TNC Assumptions'!I20","v":15600},{"$f":"'6. TNC Assumptions'!K20","v":5380000},{"$f":"'6. TNC Assumptions'!M20","v":660000},{"$f":"'6. TNC Assumptions'!P20","v":6400},{"$f":"'6. TNC Assumptions'!R20","v":666400},{"$f":"'6. TNC Assumptions'!T20","v":2820},{"$f":"'6. TNC Assumptions'!V20","v":5980},{"$f":"'6. TNC Assumptions'!X20","v":2040},{"$f":"'6. TNC Assumptions'!Z20","v":21400},{"$f":"'6. TNC Assumptions'!C48","v":26280},{"$f":"'6. TNC Assumptions'!E48","v":2760},{"$f":"'6. TNC Assumptions'!G48","v":855},{"$f":"'6. TNC Assumptions'!I48","v":16400},{"$f":"'6. TNC Assumptions'!K48","v":5380000},{"$f":"'6. TNC Assumptions'!M48","v":660000},{"$f":"'6. TNC Assumptions'!P48","v":6400},{"$f":"'6. TNC Assumptions'!R48","v":666400},{"$f":"'6. TNC Assumptions'!T48","v":2940},{"$f":"'6. TNC Assumptions'!V48","v":6180},{"$f":"'6. TNC Assumptions'!X48","v":2040},{"$f":"'6. TNC Assumptions'!Z48","v":21400},{"$f":"'TNC Scenarios'!B18","v":3.2429999999999999},{"$f":"'TNC Scenarios'!C18","v":4.6345000000000001},{"$f":"'TNC Scenarios'!D18","v":0.32999999999999996},{"$f":"'TNC Scenarios'!E18","v":3.2249999999999996},{"$f":"'TNC Scenarios'!F18","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G18","v":0.53500000000000003},{"$f":"'TNC Scenarios'!H18","v":7.8},{"$f":"'TNC Scenarios'!I18","v":20.152249999999999},{"$f":"'TNC Scenarios'!K18","v":7.0499999999999993E-2},{"$f":"'TNC Scenarios'!L18","v":0.14949999999999999},{"$f":"'TNC Scenarios'!M18","v":9.8999999999999991E-3},{"$f":"'TNC Scenarios'!N18","v":0.10965},{"$f":"'TNC Scenarios'!O18","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P18","v":0.53500000000000003},{"$f":"'TNC Scenarios'!Q18","v":3.1898},{"$f":"'TNC Scenarios'!R18","v":8.5800000000000001E-2},{"$f":"'TNC Scenarios'!S18","v":4.1852049999999998},{"$f":"'TNC Scenarios'!U18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W18","v":0.12235262888828571},{"$f":"'TNC Scenarios'!X18","v":0.98778358276714306},{"$f":"'TNC Scenarios'!Z18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA18","v":3.8252294511199998},{"$f":"'TNC Scenarios'!AC18","v":10.638959858371333},{"$f":"'TNC Scenarios'!AE18","v":34.976414858371328},{"$f":"'TNC Scenarios'!AI18","v":3.335},{"$f":"'TNC Scenarios'!AJ18","v":4.7275},{"$f":"'TNC Scenarios'!AK18","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL18","v":3.25},{"$f":"'TNC Scenarios'!AM18","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN18","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO18","v":8},{"$f":"'TNC Scenarios'!AP18","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR18","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS18","v":0.1525},{"$f":"'TNC Scenarios'!AT18","v":9.75E-3},{"$f":"'TNC Scenarios'!AU18","v":0.1105},{"$f":"'TNC Scenarios'!AV18","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW18","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX18","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY18","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ18","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD18","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE18","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH18","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ18","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK18","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO18","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP18","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS18","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT18","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW18","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY18","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ18","v":34.956895941616615},4.0299564914571429,8.0330091572714277,12.062965648728571,0.46225262888828567,4.3224335827671423,0.41980499999999998,2.8081285468673327,7.0150294511200002,7.8857999999999997,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2018,{"$f":"'6. TNC Assumptions'!C21","v":25700},{"$f":"'6. TNC Assumptions'!E21","v":2660},{"$f":"'6. TNC Assumptions'!G21","v":855},{"$f":"'6. TNC Assumptions'!I21","v":15400},{"$f":"'6. TNC Assumptions'!K21","v":5420000},{"$f":"'6. TNC Assumptions'!M21","v":665000},{"$f":"'6. TNC Assumptions'!P21","v":6600},{"$f":"'6. TNC Assumptions'!R21","v":671600},{"$f":"'6. TNC Assumptions'!T21","v":2780},{"$f":"'6. TNC Assumptions'!V21","v":5920},{"$f":"'6. TNC Assumptions'!X21","v":2060},{"$f":"'6. TNC Assumptions'!Z21","v":21600},{"$f":"'6. TNC Assumptions'!C49","v":26420},{"$f":"'6. TNC Assumptions'!E49","v":2840},{"$f":"'6. TNC Assumptions'!G49","v":855},{"$f":"'6. TNC Assumptions'!I49","v":16600},{"$f":"'6. TNC Assumptions'!K49","v":5420000},{"$f":"'6. TNC Assumptions'!M49","v":665000},{"$f":"'6. TNC Assumptions'!P49","v":6600},{"$f":"'6. TNC Assumptions'!R49","v":671600},{"$f":"'6. TNC Assumptions'!T49","v":2960},{"$f":"'6. TNC Assumptions'!V49","v":6220},{"$f":"'6. TNC Assumptions'!X49","v":2060},{"$f":"'6. TNC Assumptions'!Z49","v":21600},{"$f":"'TNC Scenarios'!B19","v":3.1970000000000001},{"$f":"'TNC Scenarios'!C19","v":4.5880000000000001},{"$f":"'TNC Scenarios'!D19","v":0.33249999999999996},{"$f":"'TNC Scenarios'!E19","v":3.2124999999999999},{"$f":"'TNC Scenarios'!F19","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G19","v":0.53999999999999992},{"$f":"'TNC Scenarios'!H19","v":7.6999999999999993},{"$f":"'TNC Scenarios'!I19","v":19.954749999999997},{"$f":"'TNC Scenarios'!K19","v":6.9499999999999992E-2},{"$f":"'TNC Scenarios'!L19","v":0.14799999999999999},{"$f":"'TNC Scenarios'!M19","v":9.9749999999999995E-3},{"$f":"'TNC Scenarios'!N19","v":0.10922499999999999},{"$f":"'TNC Scenarios'!O19","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P19","v":0.53999999999999992},{"$f":"'TNC Scenarios'!Q19","v":3.2136999999999998},{"$f":"'TNC Scenarios'!R19","v":8.4699999999999998E-2},{"$f":"'TNC Scenarios'!S19","v":4.2101549999999994},{"$f":"'TNC Scenarios'!U19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W19","v":0.12327954274349999},{"$f":"'TNC Scenarios'!X19","v":0.98395496422928574},{"$f":"'TNC Scenarios'!Z19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA19","v":3.8544448555799997},{"$f":"'TNC Scenarios'!AC19","v":10.665273558148687},{"$f":"'TNC Scenarios'!AE19","v":34.830178558148688},{"$f":"'TNC Scenarios'!AI19","v":3.335},{"$f":"'TNC Scenarios'!AJ19","v":4.7275},{"$f":"'TNC Scenarios'!AK19","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL19","v":3.25},{"$f":"'TNC Scenarios'!AM19","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN19","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO19","v":8},{"$f":"'TNC Scenarios'!AP19","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR19","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS19","v":0.1525},{"$f":"'TNC Scenarios'!AT19","v":9.75E-3},{"$f":"'TNC Scenarios'!AU19","v":0.1105},{"$f":"'TNC Scenarios'!AV19","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW19","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX19","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY19","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ19","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD19","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE19","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH19","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ19","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK19","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO19","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP19","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS19","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT19","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW19","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY19","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ19","v":34.956895941616615},3.9829564914571427,7.9850091572714277,11.967965648728571,0.46575454274349998,4.3056799642292853,0.41980499999999998,2.8181285468673325,7.0681448555799999,7.7846999999999991,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2019,{"$f":"'6. TNC Assumptions'!C22","v":25600},{"$f":"'6. TNC Assumptions'!E22","v":2680},{"$f":"'6. TNC Assumptions'!G22","v":855},{"$f":"'6. TNC Assumptions'!I22","v":15200},{"$f":"'6. TNC Assumptions'!K22","v":5460000},{"$f":"'6. TNC Assumptions'!M22","v":670000},{"$f":"'6. TNC Assumptions'!P22","v":6800},{"$f":"'6. TNC Assumptions'!R22","v":676800},{"$f":"'6. TNC Assumptions'!T22","v":2740},{"$f":"'6. TNC Assumptions'!V22","v":5860},{"$f":"'6. TNC Assumptions'!X22","v":2080},{"$f":"'6. TNC Assumptions'!Z22","v":21800},{"$f":"'6. TNC Assumptions'!C50","v":26560},{"$f":"'6. TNC Assumptions'!E50","v":2920},{"$f":"'6. TNC Assumptions'!G50","v":855},{"$f":"'6. TNC Assumptions'!I50","v":16800},{"$f":"'6. TNC Assumptions'!K50","v":5460000},{"$f":"'6. TNC Assumptions'!M50","v":670000},{"$f":"'6. TNC Assumptions'!P50","v":6800},{"$f":"'6. TNC Assumptions'!R50","v":676800},{"$f":"'6. TNC Assumptions'!T50","v":2980},{"$f":"'6. TNC Assumptions'!V50","v":6260},{"$f":"'6. TNC Assumptions'!X50","v":2080},{"$f":"'6. TNC Assumptions'!Z50","v":21800},{"$f":"'TNC Scenarios'!B20","v":3.1509999999999998},{"$f":"'TNC Scenarios'!C20","v":4.5415000000000001},{"$f":"'TNC Scenarios'!D20","v":0.33499999999999996},{"$f":"'TNC Scenarios'!E20","v":3.1999999999999997},{"$f":"'TNC Scenarios'!F20","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G20","v":0.54499999999999993},{"$f":"'TNC Scenarios'!H20","v":7.6},{"$f":"'TNC Scenarios'!I20","v":19.757249999999999},{"$f":"'TNC Scenarios'!K20","v":6.8499999999999991E-2},{"$f":"'TNC Scenarios'!L20","v":0.14649999999999999},{"$f":"'TNC Scenarios'!M20","v":1.005E-2},{"$f":"'TNC Scenarios'!N20","v":0.10879999999999999},{"$f":"'TNC Scenarios'!O20","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P20","v":0.54499999999999993},{"$f":"'TNC Scenarios'!Q20","v":3.2376},{"$f":"'TNC Scenarios'!R20","v":8.3599999999999994E-2},{"$f":"'TNC Scenarios'!S20","v":4.2351049999999999},{"$f":"'TNC Scenarios'!U20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W20","v":0.12420645659871429},{"$f":"'TNC Scenarios'!X20","v":0.98012634569142854},{"$f":"'TNC Scenarios'!Z20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA20","v":3.8836602600399996},{"$f":"'TNC Scenarios'!AC20","v":10.691587257926045},{"$f":"'TNC Scenarios'!AE20","v":34.683942257926049},{"$f":"'TNC Scenarios'!AI20","v":3.335},{"$f":"'TNC Scenarios'!AJ20","v":4.7275},{"$f":"'TNC Scenarios'!AK20","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL20","v":3.25},{"$f":"'TNC Scenarios'!AM20","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN20","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO20","v":8},{"$f":"'TNC Scenarios'!AP20","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR20","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS20","v":0.1525},{"$f":"'TNC Scenarios'!AT20","v":9.75E-3},{"$f":"'TNC Scenarios'!AU20","v":0.1105},{"$f":"'TNC Scenarios'!AV20","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW20","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX20","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY20","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ20","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD20","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE20","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH20","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ20","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK20","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO20","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP20","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS20","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT20","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW20","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY20","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ20","v":34.956895941616615},3.9359564914571421,7.9370091572714276,11.87296564872857,0.46925645659871429,4.2889263456914284,0.41980499999999998,2.8281285468673327,7.1212602600399997,7.6835999999999993,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2020,{"$f":"'6. TNC Assumptions'!C23","v":25500},{"$f":"'6. TNC Assumptions'!E23","v":2700},{"$f":"'6. TNC Assumptions'!G23","v":855},{"$f":"'6. TNC Assumptions'!I23","v":15000},{"$f":"'6. TNC Assumptions'!K23","v":5500000},{"$f":"'6. TNC Assumptions'!M23","v":675000},{"$f":"'6. TNC Assumptions'!P23","v":7000},{"$f":"'6. TNC Assumptions'!R23","v":682000},{"$f":"'6. TNC Assumptions'!T23","v":2700},{"$f":"'6. TNC Assumptions'!V23","v":5800},{"$f":"'6. TNC Assumptions'!X23","v":2100},{"$f":"'6. TNC Assumptions'!Z23","v":22000},{"$f":"'6. TNC Assumptions'!C51","v":26700},{"$f":"'6. TNC Assumptions'!E51","v":3000},{"$f":"'6. TNC Assumptions'!G51","v":855},{"$f":"'6. TNC Assumptions'!I51","v":17000},{"$f":"'6. TNC Assumptions'!K51","v":5500000},{"$f":"'6. TNC Assumptions'!M51","v":675000},{"$f":"'6. TNC Assumptions'!P51","v":7000},{"$f":"'6. TNC Assumptions'!R51","v":682000},{"$f":"'6. TNC Assumptions'!T51","v":3000},{"$f":"'6. TNC Assumptions'!V51","v":6300},{"$f":"'6. TNC Assumptions'!X51","v":2100},{"$f":"'6. TNC Assumptions'!Z51","v":22000},{"$f":"'TNC Scenarios'!B21","v":3.105},{"$f":"'TNC Scenarios'!C21","v":4.4950000000000001},{"$f":"'TNC Scenarios'!D21","v":0.33749999999999997},{"$f":"'TNC Scenarios'!E21","v":3.1875},{"$f":"'TNC Scenarios'!F21","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!H21","v":7.5},{"$f":"'TNC Scenarios'!I21","v":19.559750000000001},{"$f":"'TNC Scenarios'!K21","v":6.7499999999999991E-2},{"$f":"'TNC Scenarios'!L21","v":0.14499999999999999},{"$f":"'TNC Scenarios'!M21","v":1.0125E-2},{"$f":"'TNC Scenarios'!N21","v":0.108375},{"$f":"'TNC Scenarios'!O21","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!Q21","v":3.2614999999999998},{"$f":"'TNC Scenarios'!R21","v":8.249999999999999E-2},{"$f":"'TNC Scenarios'!S21","v":4.2600549999999995},{"$f":"'TNC Scenarios'!U21","v":0.66704569894285703},{"$f":"'TNC Scenarios'!V21","v":3.3367257914571424},{"$f":"'TNC Scenarios'!W21","v":0.12513337045392856},{"$f":"'TNC Scenarios'!X21","v":0.97629772715357155},{"$f":"'TNC Scenarios'!Z21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!AA21","v":3.9128756644999996},{"$f":"'TNC Scenarios'!AC21","v":10.838974825416134},{"$f":"'TNC Scenarios'!AE21","v":34.658779825416133},{"$f":"'TNC Scenarios'!AI21","v":3.4499999999999997},{"$f":"'TNC Scenarios'!AJ21","v":4.8824999999999994},{"$f":"'TNC Scenarios'!AK21","v":0.375},{"$f":"'TNC Scenarios'!AL21","v":3.3374999999999999},{"$f":"'TNC Scenarios'!AM21","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!AO21","v":8.5},{"$f":"'TNC Scenarios'!AP21","v":21.479750000000003},{"$f":"'TNC Scenarios'!AR21","v":7.4999999999999997E-2},{"$f":"'TNC Scenarios'!AS21","v":0.1575},{"$f":"'TNC Scenarios'!AT21","v":1.125E-2},{"$f":"'TNC Scenarios'!AU21","v":0.11347499999999999},{"$f":"'TNC Scenarios'!AV21","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!AX21","v":3.2614999999999998},{"$f":"'TNC Scenarios'!AY21","v":9.35E-2},{"$f":"'TNC Scenarios'!AZ21","v":4.2972799999999998},{"$f":"'TNC Scenarios'!BB21","v":0.71870243657142852},{"$f":"'TNC Scenarios'!BC21","v":3.3749068584000002},{"$f":"'TNC Scenarios'!BD21","v":0.13903707828214285},{"$f":"'TNC Scenarios'!BE21","v":1.0222411496078572},{"$f":"'TNC Scenarios'!BG21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!BH21","v":3.5891108824999995},{"$f":"'TNC Scenarios'!BJ21","v":10.664894978270063},{"$f":"'TNC Scenarios'!BK21","v":36.441924978270066},{"$f":"'TNC Scenarios'!BO21","v":21.479750000000003},{"$f":"'TNC Scenarios'!BP21","v":4.2972799999999998},{"$f":"'TNC Scenarios'!BQ21","v":0.74116188771428582},{"$f":"'TNC Scenarios'!BR21","v":3.3984892820999999},{"$f":"'TNC Scenarios'!BS21","v":0.13903707828214285},{"$f":"'TNC Scenarios'!BT21","v":1.0222411496078572},{"$f":"'TNC Scenarios'!BV21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!BW21","v":3.5891108824999995},{"$f":"'TNC Scenarios'!BY21","v":10.710936853112919},{"$f":"'TNC Scenarios'!BZ21","v":36.487966853112923},3.8395456989428567,7.9767257914571417,11.816271490399998,0.47275837045392854,4.2721727271535714,0.41980499999999998,2.9208965729086347,7.1743756644999994,7.5824999999999996,4.2437024365714286,8.4149068583999984,12.658609294971427,0.52528707828214283,4.4732161496078566,0.41980499999999998,2.9208965729086347,6.8506108824999998,8.5935000000000006,4.2661618877142855,8.438489282099999,12.704651169814284,0.52528707828214283,4.4732161496078566,0.41980499999999998,2.9208965729086347,6.8506108824999998,8.5935000000000006]
[2025,{"$f":"'6. TNC Assumptions'!C24","v":25500},{"$f":"'6. TNC Assumptions'!E24","v":2700},{"$f":"'6. TNC Assumptions'!G24","v":855},{"$f":"'6. TNC Assumptions'!I24","v":15000},{"$f":"'6. TNC Assumptions'!K24","v":5700000},{"$f":"'6. TNC Assumptions'!M24","v":685000},{"$f":"'6. TNC Assumptions'!P24","v":8000},{"$f":"'6. TNC Assumptions'!R24","v":693000},{"$f":"'6. TNC Assumptions'!T24","v":2500},{"$f":"'6. TNC Assumptions'!V24","v":5600},{"$f":"'6. TNC Assumptions'!X24","v":2200},{"$f":"'6. TNC Assumptions'!Z24","v":22000},{"$f":"'6. TNC Assumptions'!C52","v":28000},{"$f":"'6. TNC Assumptions'!E52","v":3500},{"$f":"'6. TNC Assumptions'!G52","v":855},{"$f":"'6. TNC Assumptions'!I52","v":17500},{"$f":"'6. TNC Assumptions'!K52","v":5700000},{"$f":"'6. TNC Assumptions'!M52","v":685000},{"$f":"'6. TNC Assumptions'!P52","v":8000},{"$f":"'6. TNC Assumptions'!R52","v":693000},{"$f":"'6. TNC Assumptions'!T52","v":3200},{"$f":"'6. TNC Assumptions'!V52","v":6750},{"$f":"'6. TNC Assumptions'!X52","v":2200},{"$f":"'6. TNC Assumptions'!Z52","v":23000},{"$f":"'TNC Scenarios'!B22","v":2.875},{"$f":"'TNC Scenarios'!C22","v":4.34},{"$f":"'TNC Scenarios'!D22","v":0.33749999999999997},{"$f":"'TNC Scenarios'!E22","v":3.1875},{"$f":"'TNC Scenarios'!F22","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G22","v":0.54999999999999993},{"$f":"'TNC Scenarios'!H22","v":7.5},{"$f":"'TNC Scenarios'!I22","v":19.174750000000003},{"$f":"'TNC Scenarios'!K22","v":6.25E-2},{"$f":"'TNC Scenarios'!L22","v":0.13999999999999999},{"$f":"'TNC Scenarios'!M22","v":1.0125E-2},{"$f":"'TNC Scenarios'!N22","v":0.108375},{"$f":"'TNC Scenarios'!O22","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P22","v":0.54999999999999993},{"$f":"'TNC Scenarios'!Q22","v":3.3697499999999998},{"$f":"'TNC Scenarios'!R22","v":8.249999999999999E-2},{"$f":"'TNC Scenarios'!S22","v":4.3583049999999997},{"$f":"'TNC Scenarios'!U22","v":0.61763490642857144},{"$f":"'TNC Scenarios'!V22","v":3.4367951237714278},{"$f":"'TNC Scenarios'!W22","v":0.12513337045392856},{"$f":"'TNC Scenarios'!X22","v":0.97629772715357155},{"$f":"'TNC Scenarios'!Z22","v":1.8208965729086348},{"$f":"'TNC Scenarios'!AA22","v":4.0211100499428571},{"$f":"'TNC Scenarios'!AC22","v":10.99786775065899},{"$f":"'TNC Scenarios'!AE22","v":34.530922750658995},{"$f":"'TNC Scenarios'!AI22","v":3.6799999999999997},{"$f":"'TNC Scenarios'!AJ22","v":5.2312500000000002},{"$f":"'TNC Scenarios'!AK22","v":0.4375},{"$f":"'TNC Scenarios'!AL22","v":3.5},{"$f":"'TNC Scenarios'!AM22","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN22","v":0.57499999999999996},{"$f":"'TNC Scenarios'!AO22","v":8.75},{"$f":"'TNC Scenarios'!AP22","v":22.558499999999999},{"$f":"'TNC Scenarios'!AR22","v":0.08},{"$f":"'TNC Scenarios'!AS22","v":0.16874999999999998},{"$f":"'TNC Scenarios'!AT22","v":1.3125E-2},{"$f":"'TNC Scenarios'!AU22","v":0.11899999999999999},{"$f":"'TNC Scenarios'!AV22","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW22","v":0.57499999999999996},{"$f":"'TNC Scenarios'!AX22","v":3.3697499999999998},{"$f":"'TNC Scenarios'!AY22","v":9.6250000000000002E-2},{"$f":"'TNC Scenarios'!AZ22","v":4.4569299999999998},{"$f":"'TNC Scenarios'!BB22","v":0.7666159323428573},{"$f":"'TNC Scenarios'!BC22","v":3.5535842697142854},{"$f":"'TNC Scenarios'!BD22","v":0.16220992466249998},{"$f":"'TNC Scenarios'!BE22","v":1.0720131906000001},{"$f":"'TNC Scenarios'!BG22","v":1.9036645989499361},{"$f":"'TNC Scenarios'!BH22","v":3.6855720031428567},{"$f":"'TNC Scenarios'!BJ22","v":11.143659919412435},{"$f":"'TNC Scenarios'!BK22","v":38.159089919412438},{"$f":"'TNC Scenarios'!BO22","v":22.558499999999999},{"$f":"'TNC Scenarios'!BP22","v":4.4569299999999998},{"$f":"'TNC Scenarios'!BQ22","v":0.79057268022857141},{"$f":"'TNC Scenarios'!BR22","v":3.5788511522499995},{"$f":"'TNC Scenarios'!BS22","v":0.16220992466249998},{"$f":"'TNC Scenarios'!BT22","v":1.0720131906000001},{"$f":"'TNC Scenarios'!BV22","v":1.9036645989499361},{"$f":"'TNC Scenarios'!BW22","v":3.6855720031428567},{"$f":"'TNC Scenarios'!BY22","v":11.192883549833864},{"$f":"'TNC Scenarios'!BZ22","v":38.208313549833861},3.5551349064285716,7.9167951237714274,11.471930030199999,0.47275837045392854,4.2721727271535714,0.41980499999999998,2.9208965729086347,7.3908600499428569,7.5824999999999996,4.5266159323428568,8.9535842697142858,13.480200202057143,0.6128349246625,4.6910131905999997,0.41980499999999998,3.0536645989499362,7.055322003142857,8.8462499999999995,4.5505726802285711,8.9788511522499999,13.529423832478571,0.6128349246625,4.6910131905999997,0.41980499999999998,3.0536645989499362,7.055322003142857,8.8462499999999995]
[2030,{"$f":"'6. TNC Assumptions'!C25","v":25000},{"$f":"'6. TNC Assumptions'!E25","v":2800},{"$f":"'6. TNC Assumptions'!G25","v":855},{"$f":"'6. TNC Assumptions'!I25","v":15250},{"$f":"'6. TNC Assumptions'!K25","v":5800000},{"$f":"'6. TNC Assumptions'!M25","v":690000},{"$f":"'6. TNC Assumptions'!P25","v":9000},{"$f":"'6. TNC Assumptions'!R25","v":699000},{"$f":"'6. TNC Assumptions'!T25","v":2400},{"$f":"'6. TNC Assumptions'!V25","v":5500},{"$f":"'6. TNC Assumptions'!X25","v":2300},{"$f":"'6. TNC Assumptions'!Z25","v":22500},{"$f":"'6. TNC Assumptions'!C53","v":30000},{"$f":"'6. TNC Assumptions'!E53","v":4000},{"$f":"'6. TNC Assumptions'!G53","v":855},{"$f":"'6. TNC Assumptions'!I53","v":18000},{"$f":"'6. TNC Assumptions'!K53","v":5800000},{"$f":"'6. TNC Assumptions'!M53","v":690000},{"$f":"'6. TNC Assumptions'!P53","v":9000},{"$f":"'6. TNC Assumptions'!R53","v":699000},{"$f":"'6. TNC Assumptions'!T53","v":3400},{"$f":"'6. TNC Assumptions'!V53","v":7140},{"$f":"'6. TNC Assumptions'!X53","v":2300},{"$f":"'6. TNC Assumptions'!Z53","v":24000},{"$f":"'TNC Scenarios'!B23","v":2.76},{"$f":"'TNC Scenarios'!C23","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D23","v":0.35},{"$f":"'TNC Scenarios'!E23","v":3.125},{"$f":"'TNC Scenarios'!F23","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G23","v":0.5625},{"$f":"'TNC Scenarios'!H23","v":7.625},{"$f":"'TNC Scenarios'!I23","v":19.069749999999999},{"$f":"'TNC Scenarios'!K23","v":0.06},{"$f":"'TNC Scenarios'!L23","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M23","v":1.0499999999999999E-2},{"$f":"'TNC Scenarios'!N23","v":0.10625},{"$f":"'TNC Scenarios'!O23","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P23","v":0.5625},{"$f":"'TNC Scenarios'!Q23","v":3.4242499999999998},{"$f":"'TNC Scenarios'!R23","v":8.3874999999999991E-2},{"$f":"'TNC Scenarios'!S23","v":4.4199299999999999},{"$f":"'TNC Scenarios'!U23","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V23","v":3.5492171542142859},{"$f":"'TNC Scenarios'!W23","v":0.12976793973},{"$f":"'TNC Scenarios'!X23","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z23","v":1.8622805859292855},{"$f":"'TNC Scenarios'!AA23","v":4.0770005821285702},{"$f":"'TNC Scenarios'!AC23","v":11.168350406637856},{"$f":"'TNC Scenarios'!AE23","v":34.658030406637856},{"$f":"'TNC Scenarios'!AI23","v":3.9099999999999997},{"$f":"'TNC Scenarios'!AJ23","v":5.5335000000000001},{"$f":"'TNC Scenarios'!AK23","v":0.5},{"$f":"'TNC Scenarios'!AL23","v":3.75},{"$f":"'TNC Scenarios'!AM23","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN23","v":0.6},{"$f":"'TNC Scenarios'!AO23","v":9},{"$f":"'TNC Scenarios'!AP23","v":23.678249999999998},{"$f":"'TNC Scenarios'!AR23","v":8.4999999999999992E-2},{"$f":"'TNC Scenarios'!AS23","v":0.17849999999999999},{"$f":"'TNC Scenarios'!AT23","v":1.4999999999999999E-2},{"$f":"'TNC Scenarios'!AU23","v":0.1275},{"$f":"'TNC Scenarios'!AV23","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW23","v":0.6},{"$f":"'TNC Scenarios'!AX23","v":3.4242499999999998},{"$f":"'TNC Scenarios'!AY23","v":9.8999999999999991E-2},{"$f":"'TNC Scenarios'!AZ23","v":4.5643050000000001},{"$f":"'TNC Scenarios'!BB23","v":0.82301410965714261},{"$f":"'TNC Scenarios'!BC23","v":3.7339835722828574},{"$f":"'TNC Scenarios'!BD23","v":0.18538277104285711},{"$f":"'TNC Scenarios'!BE23","v":1.1485855613571427},{"$f":"'TNC Scenarios'!BG23","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BH23","v":3.7355759029285713},{"$f":"'TNC Scenarios'!BJ23","v":11.61297454225981},{"$f":"'TNC Scenarios'!BK23","v":39.855529542259809},{"$f":"'TNC Scenarios'!BO23","v":23.678249999999998},{"$f":"'TNC Scenarios'!BP23","v":4.5643050000000001},{"$f":"'TNC Scenarios'!BQ23","v":0.83998347274285723},{"$f":"'TNC Scenarios'!BR23","v":3.7518014035228573},{"$f":"'TNC Scenarios'!BS23","v":0.18538277104285711},{"$f":"'TNC Scenarios'!BT23","v":1.1485855613571427},{"$f":"'TNC Scenarios'!BV23","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BW23","v":3.7355759029285713},{"$f":"'TNC Scenarios'!BY23","v":11.647761736585524},{"$f":"'TNC Scenarios'!BZ23","v":39.890316736585525},3.4129295101714283,7.9492171542142867,11.362146664385715,0.49026793972999999,4.1884046344642858,0.41980499999999998,2.9872805859292857,7.50125058212857,7.7088749999999999,4.8180141096571418,9.4459835722828576,14.263997681939999,0.70038277104285718,5.0260855613571422,0.41980499999999998,3.1864326249912378,7.1598259029285707,9.0990000000000002,4.8349834727428567,9.4638014035228579,14.298784876265714,0.70038277104285718,5.0260855613571422,0.41980499999999998,3.1864326249912378,7.1598259029285707,9.0990000000000002]
[2035,{"$f":"'6. TNC Assumptions'!C26","v":25000},{"$f":"'6. TNC Assumptions'!E26","v":2900},{"$f":"'6. TNC Assumptions'!G26","v":855},{"$f":"'6. TNC Assumptions'!I26","v":15350},{"$f":"'6. TNC Assumptions'!K26","v":5950000},{"$f":"'6. TNC Assumptions'!M26","v":710000},{"$f":"'6. TNC Assumptions'!P26","v":10500},{"$f":"'6. TNC Assumptions'!R26","v":720500},{"$f":"'6. TNC Assumptions'!T26","v":2400},{"$f":"'6. TNC Assumptions'!V26","v":5500},{"$f":"'6. TNC Assumptions'!X26","v":2650},{"$f":"'6. TNC Assumptions'!Z26","v":22750},{"$f":"'6. TNC Assumptions'!C54","v":32500},{"$f":"'6. TNC Assumptions'!E54","v":5000},{"$f":"'6. TNC Assumptions'!G54","v":855},{"$f":"'6. TNC Assumptions'!I54","v":19000},{"$f":"'6. TNC Assumptions'!K54","v":5950000},{"$f":"'6. TNC Assumptions'!M54","v":710000},{"$f":"'6. TNC Assumptions'!P54","v":10500},{"$f":"'6. TNC Assumptions'!R54","v":720500},{"$f":"'6. TNC Assumptions'!T54","v":3700},{"$f":"'6. TNC Assumptions'!V54","v":7570},{"$f":"'6. TNC Assumptions'!X54","v":2650},{"$f":"'6. TNC Assumptions'!Z54","v":27000},{"$f":"'TNC Scenarios'!B24","v":2.76},{"$f":"'TNC Scenarios'!C24","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D24","v":0.36249999999999999},{"$f":"'TNC Scenarios'!E24","v":3.125},{"$f":"'TNC Scenarios'!F24","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G24","v":0.56874999999999998},{"$f":"'TNC Scenarios'!H24","v":7.6749999999999998},{"$f":"'TNC Scenarios'!I24","v":19.138500000000001},{"$f":"'TNC Scenarios'!K24","v":0.06},{"$f":"'TNC Scenarios'!L24","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M24","v":1.0874999999999999E-2},{"$f":"'TNC Scenarios'!N24","v":0.10625},{"$f":"'TNC Scenarios'!O24","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P24","v":0.56874999999999998},{"$f":"'TNC Scenarios'!Q24","v":3.5153749999999997},{"$f":"'TNC Scenarios'!R24","v":8.4425E-2},{"$f":"'TNC Scenarios'!S24","v":4.51823},{"$f":"'TNC Scenarios'!U24","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V24","v":3.9859287042142859},{"$f":"'TNC Scenarios'!W24","v":0.13440250900607142},{"$f":"'TNC Scenarios'!X24","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z24","v":1.8829725924396112},{"$f":"'TNC Scenarios'!AA24","v":4.1923719111214286},{"$f":"'TNC Scenarios'!AC24","v":11.745759861417111},{"$f":"'TNC Scenarios'!AE24","v":35.402489861417109},{"$f":"'TNC Scenarios'!AI24","v":4.2549999999999999},{"$f":"'TNC Scenarios'!AJ24","v":5.8667499999999997},{"$f":"'TNC Scenarios'!AK24","v":0.625},{"$f":"'TNC Scenarios'!AL24","v":4.0625},{"$f":"'TNC Scenarios'!AM24","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN24","v":0.67499999999999993},{"$f":"'TNC Scenarios'!AO24","v":9.5},{"$f":"'TNC Scenarios'!AP24","v":25.369},{"$f":"'TNC Scenarios'!AR24","v":9.2499999999999999E-2},{"$f":"'TNC Scenarios'!AS24","v":0.18925},{"$f":"'TNC Scenarios'!AT24","v":1.8749999999999999E-2},{"$f":"'TNC Scenarios'!AU24","v":0.138125},{"$f":"'TNC Scenarios'!AV24","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW24","v":0.67499999999999993},{"$f":"'TNC Scenarios'!AX24","v":3.5153749999999997},{"$f":"'TNC Scenarios'!AY24","v":0.1045},{"$f":"'TNC Scenarios'!AZ24","v":4.7685549999999992},{"$f":"'TNC Scenarios'!BB24","v":0.88639967177142864},{"$f":"'TNC Scenarios'!BC24","v":4.2132932146171429},{"$f":"'TNC Scenarios'!BD24","v":0.23172846380357143},{"$f":"'TNC Scenarios'!BE24","v":1.2443010248035713},{"$f":"'TNC Scenarios'!BG24","v":2.0112630328036287},{"$f":"'TNC Scenarios'!BH24","v":3.8421172833214294},{"$f":"'TNC Scenarios'!BJ24","v":12.429102691120772},{"$f":"'TNC Scenarios'!BK24","v":42.566657691120767},{"$f":"'TNC Scenarios'!BO24","v":25.369},{"$f":"'TNC Scenarios'!BP24","v":4.7685549999999992},{"$f":"'TNC Scenarios'!BQ24","v":0.91409966151428568},{"$f":"'TNC Scenarios'!BR24","v":4.2416295554757149},{"$f":"'TNC Scenarios'!BS24","v":0.23172846380357143},{"$f":"'TNC Scenarios'!BT24","v":1.2443010248035713},{"$f":"'TNC Scenarios'!BV24","v":2.2347367031151428},{"$f":"'TNC Scenarios'!BW24","v":3.8421172833214294},{"$f":"'TNC Scenarios'!BY24","v":12.708612692033714},{"$f":"'TNC Scenarios'!BZ24","v":42.846167692033717},3.4129295101714283,8.3859287042142867,11.798858214385715,0.50777750900607144,4.1884046344642858,0.41980499999999998,3.020472592439611,7.7077469111214283,7.7594250000000002,5.2338996717714288,10.269293214617143,15.503192886388572,0.87547846380357153,5.4449260248035714,0.41980499999999998,3.3612630328036284,7.3574922833214291,9.6044999999999998,5.2615996615142855,10.297629555475716,15.559229216990001,0.87547846380357153,5.4449260248035714,0.41980499999999998,3.5847367031151425,7.3574922833214291,9.6044999999999998]
[2040,{"$f":"'6. TNC Assumptions'!C27","v":25000},{"$f":"'6. TNC Assumptions'!E27","v":3000},{"$f":"'6. TNC Assumptions'!G27","v":855},{"$f":"'6. TNC Assumptions'!I27","v":15500},{"$f":"'6. TNC Assumptions'!K27","v":6100000},{"$f":"'6. TNC Assumptions'!M27","v":725000},{"$f":"'6. TNC Assumptions'!P27","v":12000},{"$f":"'6. TNC Assumptions'!R27","v":737000},{"$f":"'6. TNC Assumptions'!T27","v":2400},{"$f":"'6. TNC Assumptions'!V27","v":5500},{"$f":"'6. TNC Assumptions'!X27","v":3000},{"$f":"'6. TNC Assumptions'!Z27","v":23000},{"$f":"'6. TNC Assumptions'!C55","v":35000},{"$f":"'6. TNC Assumptions'!E55","v":6000},{"$f":"'6. TNC Assumptions'!G55","v":855},{"$f":"'6. TNC Assumptions'!I55","v":20000},{"$f":"'6. TNC Assumptions'!K55","v":6100000},{"$f":"'6. TNC Assumptions'!M55","v":725000},{"$f":"'6. TNC Assumptions'!P55","v":12000},{"$f":"'6. TNC Assumptions'!R55","v":737000},{"$f":"'6. TNC Assumptions'!T55","v":4000},{"$f":"'6. TNC Assumptions'!V55","v":8000},{"$f":"'6. TNC Assumptions'!X55","v":3000},{"$f":"'6. TNC Assumptions'!Z55","v":30000},{"$f":"'TNC Scenarios'!B25","v":2.76},{"$f":"'TNC Scenarios'!C25","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D25","v":0.375},{"$f":"'TNC Scenarios'!E25","v":3.125},{"$f":"'TNC Scenarios'!F25","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G25","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H25","v":7.75},{"$f":"'TNC Scenarios'!I25","v":19.232250000000001},{"$f":"'TNC Scenarios'!K25","v":0.06},{"$f":"'TNC Scenarios'!L25","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M25","v":1.125E-2},{"$f":"'TNC Scenarios'!N25","v":0.10625},{"$f":"'TNC Scenarios'!O25","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P25","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q25","v":3.6027499999999999},{"$f":"'TNC Scenarios'!R25","v":8.5249999999999992E-2},{"$f":"'TNC Scenarios'!S25","v":4.6130550000000001},{"$f":"'TNC Scenarios'!U25","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V25","v":4.4226402542142855},{"$f":"'TNC Scenarios'!W25","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X25","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z25","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA25","v":4.2951290278285725},{"$f":"'TNC Scenarios'!AC25","v":12.310555103910652},{"$f":"'TNC Scenarios'!AE25","v":36.155860103910655},{"$f":"'TNC Scenarios'!AI25","v":4.5999999999999996},{"$f":"'TNC Scenarios'!AJ25","v":6.1999999999999993},{"$f":"'TNC Scenarios'!AK25","v":0.75},{"$f":"'TNC Scenarios'!AL25","v":4.375},{"$f":"'TNC Scenarios'!AM25","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN25","v":0.75},{"$f":"'TNC Scenarios'!AO25","v":10},{"$f":"'TNC Scenarios'!AP25","v":27.059749999999998},{"$f":"'TNC Scenarios'!AR25","v":9.9999999999999992E-2},{"$f":"'TNC Scenarios'!AS25","v":0.19999999999999998},{"$f":"'TNC Scenarios'!AT25","v":2.2499999999999999E-2},{"$f":"'TNC Scenarios'!AU25","v":0.14874999999999999},{"$f":"'TNC Scenarios'!AV25","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW25","v":0.75},{"$f":"'TNC Scenarios'!AX25","v":3.6027499999999999},{"$f":"'TNC Scenarios'!AY25","v":0.11},{"$f":"'TNC Scenarios'!AZ25","v":4.969055},{"$f":"'TNC Scenarios'!BB25","v":0.95826991542857121},{"$f":"'TNC Scenarios'!BC25","v":4.7015117725714282},{"$f":"'TNC Scenarios'!BD25","v":0.27807415656428569},{"$f":"'TNC Scenarios'!BE25","v":1.3400164882500001},{"$f":"'TNC Scenarios'!BG25","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BH25","v":3.9360444514285713},{"$f":"'TNC Scenarios'!BJ25","v":13.200349409234093},{"$f":"'TNC Scenarios'!BK25","v":45.229154409234091},{"$f":"'TNC Scenarios'!BO25","v":27.059749999999998},{"$f":"'TNC Scenarios'!BP25","v":4.969055},{"$f":"'TNC Scenarios'!BQ25","v":0.98821585028571424},{"$f":"'TNC Scenarios'!BR25","v":4.7314577074285715},{"$f":"'TNC Scenarios'!BS25","v":0.27807415656428569},{"$f":"'TNC Scenarios'!BT25","v":1.3400164882500001},{"$f":"'TNC Scenarios'!BV25","v":2.4830407812390476},{"$f":"'TNC Scenarios'!BW25","v":3.9360444514285713},{"$f":"'TNC Scenarios'!BY25","v":13.756849435196191},{"$f":"'TNC Scenarios'!BZ25","v":45.785654435196193},3.4129295101714283,8.822640254214285,12.235569764385714,0.52528707828214283,4.1884046344642858,0.41980499999999998,3.0536645989499362,7.8978790278285729,7.8352500000000003,5.6582699154285709,11.101511772571428,16.759781687999997,1.0505741565642857,5.8637664882499996,0.41980499999999998,3.4864326249912381,7.5387944514285712,10.11,5.6882158502857134,11.13145770742857,16.819673557714282,1.0505741565642857,5.8637664882499996,0.41980499999999998,3.9830407812390476,7.5387944514285712,10.11]
[2045,{"$f":"'6. TNC Assumptions'!C28","v":24900},{"$f":"'6. TNC Assumptions'!E28","v":3000},{"$f":"'6. TNC Assumptions'!G28","v":855},{"$f":"'6. TNC Assumptions'!I28","v":15750},{"$f":"'6. TNC Assumptions'!K28","v":6300000},{"$f":"'6. TNC Assumptions'!M28","v":737500},{"$f":"'6. TNC Assumptions'!P28","v":12500},{"$f":"'6. TNC Assumptions'!R28","v":750000},{"$f":"'6. TNC Assumptions'!T28","v":2425},{"$f":"'6. TNC Assumptions'!V28","v":5515},{"$f":"'6. TNC Assumptions'!X28","v":3250},{"$f":"'6. TNC Assumptions'!Z28","v":23000},{"$f":"'6. TNC Assumptions'!C56","v":37500},{"$f":"'6. TNC Assumptions'!E56","v":7000},{"$f":"'6. TNC Assumptions'!G56","v":855},{"$f":"'6. TNC Assumptions'!I56","v":21000},{"$f":"'6. TNC Assumptions'!K56","v":6300000},{"$f":"'6. TNC Assumptions'!M56","v":737500},{"$f":"'6. TNC Assumptions'!P56","v":12500},{"$f":"'6. TNC Assumptions'!R56","v":750000},{"$f":"'6. TNC Assumptions'!T56","v":4250},{"$f":"'6. TNC Assumptions'!V56","v":8500},{"$f":"'6. TNC Assumptions'!X56","v":3250},{"$f":"'6. TNC Assumptions'!Z56","v":32500},{"$f":"'TNC Scenarios'!B26","v":2.7887499999999998},{"$f":"'TNC Scenarios'!C26","v":4.2741249999999997},{"$f":"'TNC Scenarios'!D26","v":0.375},{"$f":"'TNC Scenarios'!E26","v":3.1124999999999998},{"$f":"'TNC Scenarios'!F26","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G26","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H26","v":7.875},{"$f":"'TNC Scenarios'!I26","v":19.385124999999999},{"$f":"'TNC Scenarios'!K26","v":6.0624999999999998E-2},{"$f":"'TNC Scenarios'!L26","v":0.137875},{"$f":"'TNC Scenarios'!M26","v":1.125E-2},{"$f":"'TNC Scenarios'!N26","v":0.10582499999999999},{"$f":"'TNC Scenarios'!O26","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P26","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q26","v":3.7124999999999999},{"$f":"'TNC Scenarios'!R26","v":8.6624999999999994E-2},{"$f":"'TNC Scenarios'!S26","v":4.724755},{"$f":"'TNC Scenarios'!U26","v":0.59910585923571424},{"$f":"'TNC Scenarios'!V26","v":4.7364299803621428},{"$f":"'TNC Scenarios'!W26","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X26","v":0.95332601592642852},{"$f":"'TNC Scenarios'!Z26","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA26","v":4.40789717995},{"$f":"'TNC Scenarios'!AC26","v":12.739460712706364},{"$f":"'TNC Scenarios'!AE26","v":36.849340712706365},{"$f":"'TNC Scenarios'!AI26","v":4.8875000000000002},{"$f":"'TNC Scenarios'!AJ26","v":6.5874999999999995},{"$f":"'TNC Scenarios'!AK26","v":0.875},{"$f":"'TNC Scenarios'!AL26","v":4.6875},{"$f":"'TNC Scenarios'!AM26","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN26","v":0.8125},{"$f":"'TNC Scenarios'!AO26","v":10.5},{"$f":"'TNC Scenarios'!AP26","v":28.734750000000002},{"$f":"'TNC Scenarios'!AR26","v":0.10625},{"$f":"'TNC Scenarios'!AS26","v":0.21249999999999999},{"$f":"'TNC Scenarios'!AT26","v":2.6249999999999999E-2},{"$f":"'TNC Scenarios'!AU26","v":0.15937500000000002},{"$f":"'TNC Scenarios'!AV26","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW26","v":0.8125},{"$f":"'TNC Scenarios'!AX26","v":3.7124999999999999},{"$f":"'TNC Scenarios'!AY26","v":0.11549999999999999},{"$f":"'TNC Scenarios'!AZ26","v":5.1799299999999997},{"$f":"'TNC Scenarios'!BB26","v":1.018161785142857},{"$f":"'TNC Scenarios'!BC26","v":5.0733404637142847},{"$f":"'TNC Scenarios'!BD26","v":0.32441984932499995},{"$f":"'TNC Scenarios'!BE26","v":1.4357319516964286},{"$f":"'TNC Scenarios'!BG26","v":1.7215749416590729},{"$f":"'TNC Scenarios'!BH26","v":4.0370393387499997},{"$f":"'TNC Scenarios'!BJ26","v":13.610268330287642},{"$f":"'TNC Scenarios'!BK26","v":47.524948330287643},{"$f":"'TNC Scenarios'!BO26","v":28.734750000000002},{"$f":"'TNC Scenarios'!BP26","v":5.1799299999999997},{"$f":"'TNC Scenarios'!BQ26","v":1.0499793409285714},{"$f":"'TNC Scenarios'!BR26","v":5.1051580194999993},{"$f":"'TNC Scenarios'!BS26","v":0.32441984932499995},{"$f":"'TNC Scenarios'!BT26","v":1.4357319516964286},{"$f":"'TNC Scenarios'!BV26","v":2.6899608463423013},{"$f":"'TNC Scenarios'!BW26","v":4.0370393387499997},{"$f":"'TNC Scenarios'!BY26","v":14.642289346542299},{"$f":"'TNC Scenarios'!BZ26","v":48.556969346542303},3.4484808592357141,9.1484299803621418,12.596910839597856,0.52528707828214283,4.171651015926428,0.41980499999999998,3.0536645989499362,8.1203971799500003,7.9616249999999997,6.011911785142857,11.873340463714285,17.885252248857142,1.225669849325,6.2826069516964287,0.41980499999999998,3.3465749416590729,7.7495393387499991,10.615500000000001,6.0437293409285715,11.9051580195,17.948887360428571,1.225669849325,6.2826069516964287,0.41980499999999998,4.3149608463423013,7.7495393387499991,10.615500000000001]
[2050,{"$f":"'6. TNC Assumptions'!C29","v":24800},{"$f":"'6. TNC Assumptions'!E29","v":3000},{"$f":"'6. TNC Assumptions'!G29","v":855},{"$f":"'6. TNC Assumptions'!I29","v":16000},{"$f":"'6. TNC Assumptions'!K29","v":6500000},{"$f":"'6. TNC Assumptions'!M29","v":750000},{"$f":"'6. TNC Assumptions'!P29","v":13000},{"$f":"'6. TNC Assumptions'!R29","v":763000},{"$f":"'6. TNC Assumptions'!T29","v":2450},{"$f":"'6. TNC Assumptions'!V29","v":5530},{"$f":"'6. TNC Assumptions'!X29","v":3500},{"$f":"'6. TNC Assumptions'!Z29","v":23000},{"$f":"'6. TNC Assumptions'!C57","v":40000},{"$f":"'6. TNC Assumptions'!E57","v":8000},{"$f":"'6. TNC Assumptions'!G57","v":855},{"$f":"'6. TNC Assumptions'!I57","v":22000},{"$f":"'6. TNC Assumptions'!K57","v":6500000},{"$f":"'6. TNC Assumptions'!M57","v":750000},{"$f":"'6. TNC Assumptions'!P57","v":13000},{"$f":"'6. TNC Assumptions'!R57","v":763000},{"$f":"'6. TNC Assumptions'!T57","v":4500},{"$f":"'6. TNC Assumptions'!V57","v":9000},{"$f":"'6. TNC Assumptions'!X57","v":3500},{"$f":"'6. TNC Assumptions'!Z57","v":35000},{"$f":"'TNC Scenarios'!B27","v":2.8174999999999999},{"$f":"'TNC Scenarios'!C27","v":4.2857500000000002},{"$f":"'TNC Scenarios'!D27","v":0.375},{"$f":"'TNC Scenarios'!E27","v":3.0999999999999996},{"$f":"'TNC Scenarios'!F27","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G27","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H27","v":8},{"$f":"'TNC Scenarios'!I27","v":19.538},{"$f":"'TNC Scenarios'!K27","v":6.1249999999999999E-2},{"$f":"'TNC Scenarios'!L27","v":0.13824999999999998},{"$f":"'TNC Scenarios'!M27","v":1.125E-2},{"$f":"'TNC Scenarios'!N27","v":0.10539999999999999},{"$f":"'TNC Scenarios'!O27","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P27","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q27","v":3.8222499999999999},{"$f":"'TNC Scenarios'!R27","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S27","v":4.8364549999999999},{"$f":"'TNC Scenarios'!U27","v":0.60528220830000001},{"$f":"'TNC Scenarios'!V27","v":5.0502197065099992},{"$f":"'TNC Scenarios'!W27","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X27","v":0.94949739738857153},{"$f":"'TNC Scenarios'!Z27","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA27","v":4.5206653320714292},{"$f":"'TNC Scenarios'!AC27","v":13.168366321502079},{"$f":"'TNC Scenarios'!AE27","v":37.542821321502082},{"$f":"'TNC Scenarios'!AI27","v":5.1749999999999998},{"$f":"'TNC Scenarios'!AJ27","v":6.9749999999999996},{"$f":"'TNC Scenarios'!AK27","v":1},{"$f":"'TNC Scenarios'!AL27","v":5},{"$f":"'TNC Scenarios'!AM27","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN27","v":0.875},{"$f":"'TNC Scenarios'!AO27","v":11},{"$f":"'TNC Scenarios'!AP27","v":30.409749999999999},{"$f":"'TNC Scenarios'!AR27","v":0.11249999999999999},{"$f":"'TNC Scenarios'!AS27","v":0.22499999999999998},{"$f":"'TNC Scenarios'!AT27","v":0.03},{"$f":"'TNC Scenarios'!AU27","v":0.17},{"$f":"'TNC Scenarios'!AV27","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW27","v":0.875},{"$f":"'TNC Scenarios'!AX27","v":3.8222499999999999},{"$f":"'TNC Scenarios'!AY27","v":0.121},{"$f":"'TNC Scenarios'!AZ27","v":5.3908050000000003},{"$f":"'TNC Scenarios'!BB27","v":1.0892833804285718},{"$f":"'TNC Scenarios'!BC27","v":5.456398880428571},{"$f":"'TNC Scenarios'!BD27","v":0.37076554208571422},{"$f":"'TNC Scenarios'!BE27","v":1.5314474151428572},{"$f":"'TNC Scenarios'!BG27","v":1.4484404557227777},{"$f":"'TNC Scenarios'!BH27","v":4.1380342260714276},{"$f":"'TNC Scenarios'!BJ27","v":14.034369899879922},{"$f":"'TNC Scenarios'!BK27","v":49.834924899879923},{"$f":"'TNC Scenarios'!BO27","v":30.409749999999999},{"$f":"'TNC Scenarios'!BP27","v":5.3908050000000003},{"$f":"'TNC Scenarios'!BQ27","v":1.1117428315714286},{"$f":"'TNC Scenarios'!BR27","v":5.4788583315714288},{"$f":"'TNC Scenarios'!BS27","v":0.37076554208571422},{"$f":"'TNC Scenarios'!BT27","v":1.5314474151428572},{"$f":"'TNC Scenarios'!BV27","v":2.8968809114455554},{"$f":"'TNC Scenarios'!BW27","v":4.1380342260714276},{"$f":"'TNC Scenarios'!BY27","v":15.527729257888412},{"$f":"'TNC Scenarios'!BZ27","v":51.328284257888413},3.4840322082999995,9.4742197065099987,12.958251914809999,0.52528707828214283,4.154897397388571,0.41980499999999998,3.0536645989499362,8.3429153320714295,8.0879999999999992,6.3767833804285718,12.65639888042857,19.033182260857142,1.4007655420857144,6.7014474151428569,0.41980499999999998,3.1984404557227775,7.9602842260714279,11.121,6.3992428315714278,12.678858331571428,{"$f":"CZ31+DA31","v":19.078101163142854},{"$f":"BA31+BI31+CB31","v":1.4007655420857144},{"$f":"BB31+BJ31+CC31","v":6.7014474151428569},{"$f":"BC31+BK31","v":0.41980499999999998},{"$f":"BD31+BL31+CD31","v":4.6468809114455549},{"$f":"BM31+CE31","v":7.9602842260714279},{"$f":"BE31+BN31","v":11.121}]

{"sheet":"All UD1 Plots","index":11,"n_rows":31,"n_cols":112,"rows_kept":31,"cut":false,"hidden":true,"merged":[[5,58,5,66],[5,67,5,73],[5,75,5,84],[5,0,5,12],[5,13,5,24],[5,25,5,32],[5,33,5,41],[5,42,5,48],[5,50,5,57]]}
["UD1 Plots Data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP11:BU11)","v":10.136969761545535},null,{"$f":"BS3+BJ4+BD4","v":29.784234164045536}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY11:BE11)","v":16.72924575},null,null,null,null,null,{"$f":"SUM(BG11:BN11)","v":2.9180186524999998},null,null,null,null,null,null,null,null,null,null,null,null,null,57,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New T","New T","New T","New T","New T","New T","New T","New T",null,null,"Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech "]
["BAU / Population",null,null,null,null,null,null,null,null,null,null,null,null,"Policy Scenario / Population",null,null,null,null,null,null,null,null,null,null,null,"BAU - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"BAU - Direct CH4 Emissions from LMM",null,null,null,null,null,null,null,null,"BAU N2O Emissions from LMM",null,null,null,null,null,null,"BAU","Policy Scenario - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"Policy scenario -  Direct CH4 Emissions from MMS",null,null,null,null,null,null,null,null,"Policy scenario -  N2O Emissions from MMS",null,null,null,null,null,null,"Pol ","Policy Scenario without Technological change from livestock manure"]
["Species","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from LMM for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from LMM for Sheep (Gg CO2e)","CH4 Emissions from LMM for Goats (Gg CO2e)","CH4 Emissions from LMM for Horses (Gg CO2e)","CH4 Emissions from LMM for Pigs (Gg CO2e)","CH4 Emissions from LMM for Poultry (Gg CO2e)","CH4 Emissions from LMM for Deers (Gg CO2e)","Total CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from LMM for Dairy Cows (Gg CO2e)","N2O Emissions from LMM for Other Cattles (Gg CO2e)","N2O Emissions from LMM for Sheep (Gg CO2e)","N2O Emissions from LMM for Goats (Gg CO2e)","N2O Emissions from LMM for Pigs (Gg CO2e)","N2O Emissions from LMM for Poultry (Gg CO2e)","Total N2O Emissions from LMM (Gg CO2e)","Total Emissions under LMM (Gg CO2e)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from MMS for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from MMS for Sheep (Gg CO2e)","CH4 Emissions from MMS for Goats (Gg CO2e)","CH4 Emissions from MMS for Horses (Gg CO2e)","CH4 Emissions from MMS for Pigs (Gg CO2e)","CH4 Emissions from MMS for Poultry (Gg CO2e)","CH4 Emissions from MMS for Deers (Gg CO2e)","TOTAL CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from new MMS for Dairy Cows (Gg CO2e)","N2O Emissions from MMS for Other Cattles (Gg CO2e)","N2O Emissions from new MMS for Sheep (Gg CO2e)","N2O Emissions from new MMS for Goats (Gg CO2e)","N2O Emissions from new MMS for Pigs (Gg CO2e)","N2O Emissions from new MMS for Poultry (Gg CO2e)","Total N2O Emissions new MMS (Gg CO2e)","Total Emissions under new MMS (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","Total CH4 Emissions under old MMS (Gg CO2e)","N2O Emissions under old MMS for Dairy Cows (Gg CO2e)","N2O Emissions under old MMS for Other Cattles (Gg CO2e)","N2O Emissions under old MMS for Sheep (Gg CO2e)","N2O Emissions under old MMS for Goats (Gg CO2e)","N2O Emissions under old MMS for Pigs (Gg CO2e)","N2O Emissions under old MMS for Poultry (Gg CO2e)","TOTAL N2O Emissions under old MMS (Gg CO2e)","TOTAL Emissions under old MMS (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)"]
["UD1","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
[2006,{"$f":"'6. UD1 Assumptions'!C9","v":24547},{"$f":"'6. UD1 Assumptions'!E9","v":1277.75},{"$f":"'6. UD1 Assumptions'!G9","v":655},{"$f":"'6. UD1 Assumptions'!I9","v":16000},{"$f":"'6. UD1 Assumptions'!K9","v":4000000},{"$f":"'6. UD1 Assumptions'!M9","v":764205.5555555555},{"$f":"'6. UD1 Assumptions'!P9","v":3208.3333333333335},{"$f":"'6. UD1 Assumptions'!R9","v":847413.88888888888},{"$f":"'6. UD1 Assumptions'!T9","v":2237},{"$f":"'6. UD1 Assumptions'!V9","v":7016},{"$f":"'6. UD1 Assumptions'!X9","v":2693},{"$f":"'6. UD1 Assumptions'!Z9","v":15319},{"$f":"'6. UD1 Assumptions'!C37","v":24547},{"$f":"'6. UD1 Assumptions'!E37","v":1277.75},{"$f":"'6. UD1 Assumptions'!G37","v":655},{"$f":"'6. UD1 Assumptions'!I37","v":16000},{"$f":"'6. UD1 Assumptions'!K37","v":4000000},{"$f":"'6. UD1 Assumptions'!M37","v":764205.5555555555},{"$f":"'6. UD1 Assumptions'!P37","v":3208.3333333333335},{"$f":"'6. UD1 Assumptions'!R37","v":847413.88888888888},{"$f":"'6. UD1 Assumptions'!T37","v":2237},{"$f":"'6. UD1 Assumptions'!V37","v":7016},{"$f":"'6. UD1 Assumptions'!X37","v":2693},{"$f":"'6. UD1 Assumptions'!Z37","v":15319},{"$f":"'UD1 Scenarios'!B7","v":2.1609419999999999},{"$f":"'UD1 Scenarios'!C7","v":4.5674159999999997},{"$f":"'UD1 Scenarios'!D7","v":0.13416375},{"$f":"'UD1 Scenarios'!E7","v":2.5774349999999999},{"$f":"'UD1 Scenarios'!F7","v":0.24758999999999998},{"$f":"'UD1 Scenarios'!G7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!H7","v":6.72},{"$f":"'UD1 Scenarios'!I7","v":16.72924575},{"$f":"'UD1 Scenarios'!K7","v":4.6976999999999998E-2},{"$f":"'UD1 Scenarios'!L7","v":0.14733599999999999},{"$f":"'UD1 Scenarios'!M7","v":4.0249125E-3},{"$f":"'UD1 Scenarios'!N7","v":8.7632790000000002E-2},{"$f":"'UD1 Scenarios'!O7","v":2.25582E-2},{"$f":"'UD1 Scenarios'!P7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!Q7","v":2.2138707499999999},{"$f":"'UD1 Scenarios'!R7","v":7.392E-2},{"$f":"'UD1 Scenarios'!S7","v":2.9180186524999998},{"$f":"'UD1 Scenarios'!U7","v":0.5582421356285715},{"$f":"'UD1 Scenarios'!V7","v":3.7866166721625003},{"$f":"'UD1 Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'UD1 Scenarios'!X7","v":0.93981099248779287},{"$f":"'UD1 Scenarios'!Z7","v":1.2645469637153572},{"$f":"'UD1 Scenarios'!AA7","v":3.5285347886263096},{"$f":"'UD1 Scenarios'!AC7","v":10.136969761545535},{"$f":"'UD1 Scenarios'!AE7","v":29.784234164045536},{"$f":"'UD1 Scenarios'!AI7","v":2.1609419999999999},{"$f":"'UD1 Scenarios'!AJ7","v":4.5674159999999997},{"$f":"'UD1 Scenarios'!AK7","v":0.13416375},{"$f":"'UD1 Scenarios'!AL7","v":2.5774349999999999},{"$f":"'UD1 Scenarios'!AM7","v":0.24758999999999998},{"$f":"'UD1 Scenarios'!AN7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!AO7","v":6.72},{"$f":"'UD1 Scenarios'!AP7","v":16.72924575},{"$f":"'UD1 Scenarios'!AR7","v":4.6976999999999998E-2},{"$f":"'UD1 Scenarios'!AS7","v":0.14733599999999999},{"$f":"'UD1 Scenarios'!AT7","v":4.0249125E-3},{"$f":"'UD1 Scenarios'!AU7","v":8.7632790000000002E-2},{"$f":"'UD1 Scenarios'!AV7","v":2.25582E-2},{"$f":"'UD1 Scenarios'!AW7","v":0.32169900000000001},{"$f":"'UD1 Scenarios'!AX7","v":2.2138707499999999},{"$f":"'UD1 Scenarios'!AY7","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ7","v":2.9180186524999998},{"$f":"'UD1 Scenarios'!BB7","v":0.5582421356285715},{"$f":"'UD1 Scenarios'!BC7","v":3.7866166721625003},{"$f":"'UD1 Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'UD1 Scenarios'!BE7","v":0.93981099248779287},{"$f":"'UD1 Scenarios'!BG7","v":1.2645469637153572},{"$f":"'UD1 Scenarios'!BH7","v":3.5285347886263096},{"$f":"'UD1 Scenarios'!BJ7","v":10.136969761545535},{"$f":"'UD1 Scenarios'!BK7","v":29.784234164045536},{"$f":"'UD1 Scenarios'!BO7","v":16.72924575},{"$f":"'UD1 Scenarios'!BP7","v":2.9180186524999998},{"$f":"'UD1 Scenarios'!BQ7","v":0.5582421356285715},{"$f":"'UD1 Scenarios'!BR7","v":3.7866166721625003},{"$f":"'UD1 Scenarios'!BS7","v":5.9218208925002666E-2},{"$f":"'UD1 Scenarios'!BT7","v":0.93981099248779287},{"$f":"'UD1 Scenarios'!BV7","v":1.2645469637153572},{"$f":"'UD1 Scenarios'!BW7","v":3.5285347886263096},{"$f":"'UD1 Scenarios'!BY7","v":10.136969761545535},{"$f":"'UD1 Scenarios'!BZ7","v":29.784234164045536},{"$f":"Z11+AH11+AQ11","v":2.7661611356285714},8.5013686721624993,{"$f":"CH11+CI11","v":11.267529807791071},{"$f":"AB11+AJ11+AS11","v":0.19740687142500268},3.6048787824877926,{"$f":"AD11+AL11","v":0.27014819999999995},{"$f":"AE11+AM11+AU11","v":1.9079449637153574},{"$f":"AN11+AV11","v":5.7424055386263095},{"$f":"AF11+AO11","v":6.79392},{"$f":"AY11+BG11+BP11","v":2.7661611356285714},8.5013686721624993,{"$f":"CQ11+CR11","v":11.267529807791071},{"$f":"BA11+BI11+BR11","v":0.19740687142500268},3.6048787824877926,{"$f":"BC11+BK11","v":0.27014819999999995},{"$f":"BD11+BL11+BT11","v":1.9079449637153574},{"$f":"BM11+BU11","v":5.7424055386263095},{"$f":"BE11+BN11","v":6.79392},{"$f":"AY11+BG11+BZ11","v":2.7661611356285714},8.5013686721624993,{"$f":"CZ11+DA11","v":11.267529807791071},{"$f":"BA11+BI11+CB11","v":0.19740687142500268},3.6048787824877926,{"$f":"BC11+BK11","v":0.27014819999999995},{"$f":"BD11+BL11+CD11","v":1.9079449637153574},{"$f":"BM11+CE11","v":5.7424055386263095},{"$f":"BE11+BN11","v":6.79392}]
[2007,{"$f":"'6. UD1 Assumptions'!C10","v":25300},{"$f":"'6. UD1 Assumptions'!E10","v":1190.75},{"$f":"'6. UD1 Assumptions'!G10","v":700},{"$f":"'6. UD1 Assumptions'!I10","v":16000},{"$f":"'6. UD1 Assumptions'!K10","v":4462222.222222222},{"$f":"'6. UD1 Assumptions'!M10","v":708353.33333333337},{"$f":"'6. UD1 Assumptions'!P10","v":3358.8333333333335},{"$f":"'6. UD1 Assumptions'!R10","v":800956.61111111112},{"$f":"'6. UD1 Assumptions'!T10","v":2163},{"$f":"'6. UD1 Assumptions'!V10","v":6814.5},{"$f":"'6. UD1 Assumptions'!X10","v":1897},{"$f":"'6. UD1 Assumptions'!Z10","v":17413},{"$f":"'6. UD1 Assumptions'!C38","v":25300},{"$f":"'6. UD1 Assumptions'!E38","v":1190.75},{"$f":"'6. UD1 Assumptions'!G38","v":700},{"$f":"'6. UD1 Assumptions'!I38","v":16000},{"$f":"'6. UD1 Assumptions'!K38","v":4462222.222222222},{"$f":"'6. UD1 Assumptions'!M38","v":708353.33333333337},{"$f":"'6. UD1 Assumptions'!P38","v":3358.8333333333335},{"$f":"'6. UD1 Assumptions'!R38","v":800956.61111111112},{"$f":"'6. UD1 Assumptions'!T38","v":2163},{"$f":"'6. UD1 Assumptions'!V38","v":6814.5},{"$f":"'6. UD1 Assumptions'!X38","v":1897},{"$f":"'6. UD1 Assumptions'!Z38","v":17413},{"$f":"'UD1 Scenarios'!B8","v":2.089458},{"$f":"'UD1 Scenarios'!C8","v":4.4362395000000001},{"$f":"'UD1 Scenarios'!D8","v":0.12502874999999999},{"$f":"'UD1 Scenarios'!E8","v":2.6564999999999999},{"$f":"'UD1 Scenarios'!F8","v":0.2646},{"$f":"'UD1 Scenarios'!G8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!H8","v":6.72},{"$f":"'UD1 Scenarios'!I8","v":16.657499249999997},{"$f":"'UD1 Scenarios'!K8","v":4.5422999999999998E-2},{"$f":"'UD1 Scenarios'!L8","v":0.1431045},{"$f":"'UD1 Scenarios'!M8","v":3.7508624999999995E-3},{"$f":"'UD1 Scenarios'!N8","v":9.0320999999999999E-2},{"$f":"'UD1 Scenarios'!O8","v":2.4107999999999997E-2},{"$f":"'UD1 Scenarios'!P8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!Q8","v":2.3787359983333332},{"$f":"'UD1 Scenarios'!R8","v":7.392E-2},{"$f":"'UD1 Scenarios'!S8","v":3.1250363608333336},{"$f":"'UD1 Scenarios'!U8","v":0.53977547579999996},{"$f":"'UD1 Scenarios'!V8","v":2.8724546232839288},{"$f":"'UD1 Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'UD1 Scenarios'!X8","v":0.96864049007785724},{"$f":"'UD1 Scenarios'!Z8","v":1.4163775624051427},{"$f":"'UD1 Scenarios'!AA8","v":3.5718014356361074},{"$f":"'UD1 Scenarios'!AC8","v":9.4242357208578564},{"$f":"'UD1 Scenarios'!AE8","v":29.206771331691186},{"$f":"'UD1 Scenarios'!AI8","v":2.089458},{"$f":"'UD1 Scenarios'!AJ8","v":4.4362395000000001},{"$f":"'UD1 Scenarios'!AK8","v":0.12502874999999999},{"$f":"'UD1 Scenarios'!AL8","v":2.6564999999999999},{"$f":"'UD1 Scenarios'!AM8","v":0.2646},{"$f":"'UD1 Scenarios'!AN8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!AO8","v":6.72},{"$f":"'UD1 Scenarios'!AP8","v":16.657499249999997},{"$f":"'UD1 Scenarios'!AR8","v":4.5422999999999998E-2},{"$f":"'UD1 Scenarios'!AS8","v":0.1431045},{"$f":"'UD1 Scenarios'!AT8","v":3.7508624999999995E-3},{"$f":"'UD1 Scenarios'!AU8","v":9.0320999999999999E-2},{"$f":"'UD1 Scenarios'!AV8","v":2.4107999999999997E-2},{"$f":"'UD1 Scenarios'!AW8","v":0.36567299999999997},{"$f":"'UD1 Scenarios'!AX8","v":2.3787359983333332},{"$f":"'UD1 Scenarios'!AY8","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ8","v":3.1250363608333336},{"$f":"'UD1 Scenarios'!BB8","v":0.53977547579999996},{"$f":"'UD1 Scenarios'!BC8","v":2.8724546232839288},{"$f":"'UD1 Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'UD1 Scenarios'!BE8","v":0.96864049007785724},{"$f":"'UD1 Scenarios'!BG8","v":1.4163775624051427},{"$f":"'UD1 Scenarios'!BH8","v":3.5718014356361074},{"$f":"'UD1 Scenarios'!BJ8","v":9.4242357208578564},{"$f":"'UD1 Scenarios'!BK8","v":29.206771331691186},{"$f":"'UD1 Scenarios'!BO8","v":16.657499249999997},{"$f":"'UD1 Scenarios'!BP8","v":3.1250363608333336},{"$f":"'UD1 Scenarios'!BQ8","v":0.53977547579999996},{"$f":"'UD1 Scenarios'!BR8","v":2.8724546232839288},{"$f":"'UD1 Scenarios'!BS8","v":5.5186133654820523E-2},{"$f":"'UD1 Scenarios'!BT8","v":0.96864049007785724},{"$f":"'UD1 Scenarios'!BV8","v":1.4163775624051427},{"$f":"'UD1 Scenarios'!BW8","v":3.5718014356361074},{"$f":"'UD1 Scenarios'!BY8","v":9.4242357208578564},{"$f":"'UD1 Scenarios'!BZ8","v":29.206771331691186},2.6746564758,7.4517986232839286,{"$f":"CH12+CI12","v":10.126455099083929},0.18396574615482053,3.7154614900778569,0.28870800000000002,2.1477235624051425,5.9505374339694406,6.79392,2.6746564758,7.4517986232839286,{"$f":"CQ12+CR12","v":10.126455099083929},0.18396574615482053,3.7154614900778569,0.28870800000000002,2.1477235624051425,5.9505374339694406,6.79392,2.6746564758,7.4517986232839286,{"$f":"CZ12+DA12","v":10.126455099083929},0.18396574615482053,3.7154614900778569,0.28870800000000002,2.1477235624051425,5.9505374339694406,6.79392]
[2008,{"$f":"'6. UD1 Assumptions'!C11","v":26597.5},{"$f":"'6. UD1 Assumptions'!E11","v":1652},{"$f":"'6. UD1 Assumptions'!G11","v":725},{"$f":"'6. UD1 Assumptions'!I11","v":16000},{"$f":"'6. UD1 Assumptions'!K11","v":4688888.888888889},{"$f":"'6. UD1 Assumptions'!M11","v":708353.33333333337},{"$f":"'6. UD1 Assumptions'!P11","v":3573.5},{"$f":"'6. UD1 Assumptions'!R11","v":805704.61111111112},{"$f":"'6. UD1 Assumptions'!T11","v":2457},{"$f":"'6. UD1 Assumptions'!V11","v":6967.25},{"$f":"'6. UD1 Assumptions'!X11","v":2097},{"$f":"'6. UD1 Assumptions'!Z11","v":6699},{"$f":"'6. UD1 Assumptions'!C39","v":26597.5},{"$f":"'6. UD1 Assumptions'!E39","v":1652},{"$f":"'6. UD1 Assumptions'!G39","v":725},{"$f":"'6. UD1 Assumptions'!I39","v":16000},{"$f":"'6. UD1 Assumptions'!K39","v":4688888.888888889},{"$f":"'6. UD1 Assumptions'!M39","v":708353.33333333337},{"$f":"'6. UD1 Assumptions'!P39","v":3573.5},{"$f":"'6. UD1 Assumptions'!R39","v":805704.61111111112},{"$f":"'6. UD1 Assumptions'!T39","v":2457},{"$f":"'6. UD1 Assumptions'!V39","v":6967.25},{"$f":"'6. UD1 Assumptions'!X39","v":2097},{"$f":"'6. UD1 Assumptions'!Z39","v":6699},{"$f":"'UD1 Scenarios'!B9","v":2.373462},{"$f":"'UD1 Scenarios'!C9","v":4.5356797499999999},{"$f":"'UD1 Scenarios'!D9","v":0.17346},{"$f":"'UD1 Scenarios'!E9","v":2.7927374999999999},{"$f":"'UD1 Scenarios'!F9","v":0.27404999999999996},{"$f":"'UD1 Scenarios'!G9","v":0.140679},{"$f":"'UD1 Scenarios'!H9","v":6.72},{"$f":"'UD1 Scenarios'!I9","v":17.01006825},{"$f":"'UD1 Scenarios'!K9","v":5.1596999999999997E-2},{"$f":"'UD1 Scenarios'!L9","v":0.14631225},{"$f":"'UD1 Scenarios'!M9","v":5.2037999999999989E-3},{"$f":"'UD1 Scenarios'!N9","v":9.4953075000000012E-2},{"$f":"'UD1 Scenarios'!O9","v":2.4968999999999998E-2},{"$f":"'UD1 Scenarios'!P9","v":0.140679},{"$f":"'UD1 Scenarios'!Q9","v":2.4769272383333334},{"$f":"'UD1 Scenarios'!R9","v":7.392E-2},{"$f":"'UD1 Scenarios'!S9","v":3.0145613633333337},{"$f":"'UD1 Scenarios'!U9","v":0.6131430162},{"$f":"'UD1 Scenarios'!V9","v":3.1152194545607141},{"$f":"'UD1 Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'UD1 Scenarios'!X9","v":1.0183168156065534},{"$f":"'UD1 Scenarios'!Z9","v":0.60253015637571439},{"$f":"'UD1 Scenarios'!AA9","v":3.662616642248012},{"$f":"'UD1 Scenarios'!AC9","v":9.0883891694316929},{"$f":"'UD1 Scenarios'!AE9","v":29.113018782765025},{"$f":"'UD1 Scenarios'!AI9","v":2.373462},{"$f":"'UD1 Scenarios'!AJ9","v":4.5356797499999999},{"$f":"'UD1 Scenarios'!AK9","v":0.17346},{"$f":"'UD1 Scenarios'!AL9","v":2.7927374999999999},{"$f":"'UD1 Scenarios'!AM9","v":0.27404999999999996},{"$f":"'UD1 Scenarios'!AN9","v":0.140679},{"$f":"'UD1 Scenarios'!AO9","v":6.72},{"$f":"'UD1 Scenarios'!AP9","v":17.01006825},{"$f":"'UD1 Scenarios'!AR9","v":5.1596999999999997E-2},{"$f":"'UD1 Scenarios'!AS9","v":0.14631225},{"$f":"'UD1 Scenarios'!AT9","v":5.2037999999999989E-3},{"$f":"'UD1 Scenarios'!AU9","v":9.4953075000000012E-2},{"$f":"'UD1 Scenarios'!AV9","v":2.4968999999999998E-2},{"$f":"'UD1 Scenarios'!AW9","v":0.140679},{"$f":"'UD1 Scenarios'!AX9","v":2.4769272383333334},{"$f":"'UD1 Scenarios'!AY9","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ9","v":3.0145613633333337},{"$f":"'UD1 Scenarios'!BB9","v":0.6131430162},{"$f":"'UD1 Scenarios'!BC9","v":3.1152194545607141},{"$f":"'UD1 Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'UD1 Scenarios'!BE9","v":1.0183168156065534},{"$f":"'UD1 Scenarios'!BG9","v":0.60253015637571439},{"$f":"'UD1 Scenarios'!BH9","v":3.662616642248012},{"$f":"'UD1 Scenarios'!BJ9","v":9.0883891694316929},{"$f":"'UD1 Scenarios'!BK9","v":29.113018782765025},{"$f":"'UD1 Scenarios'!BO9","v":17.01006825},{"$f":"'UD1 Scenarios'!BP9","v":3.0145613633333337},{"$f":"'UD1 Scenarios'!BQ9","v":0.6131430162},{"$f":"'UD1 Scenarios'!BR9","v":3.1152194545607141},{"$f":"'UD1 Scenarios'!BS9","v":7.656308444069998E-2},{"$f":"'UD1 Scenarios'!BT9","v":1.0183168156065534},{"$f":"'UD1 Scenarios'!BV9","v":0.60253015637571439},{"$f":"'UD1 Scenarios'!BW9","v":3.662616642248012},{"$f":"'UD1 Scenarios'!BY9","v":9.0883891694316929},{"$f":"'UD1 Scenarios'!BZ9","v":29.113018782765025},3.0382020162000001,7.7972114545607143,10.835413470760715,0.25522688444069996,3.9060073906065531,0.29901899999999998,0.88388815637571438,6.1395438805813454,6.79392,3.0382020162000001,7.7972114545607143,10.835413470760715,0.25522688444069996,3.9060073906065531,0.29901899999999998,0.88388815637571438,6.1395438805813454,6.79392,3.0382020162000001,7.7972114545607143,10.835413470760715,0.25522688444069996,3.9060073906065531,0.29901899999999998,0.88388815637571438,6.1395438805813454,6.79392]
[2009,{"$f":"'6. UD1 Assumptions'!C12","v":26695.75},{"$f":"'6. UD1 Assumptions'!E12","v":2129.75},{"$f":"'6. UD1 Assumptions'!G12","v":750},{"$f":"'6. UD1 Assumptions'!I12","v":16000},{"$f":"'6. UD1 Assumptions'!K12","v":4911111.111111111},{"$f":"'6. UD1 Assumptions'!M12","v":571565.5555555555},{"$f":"'6. UD1 Assumptions'!P12","v":5833.166666666667},{"$f":"'6. UD1 Assumptions'!R12","v":675620.94444444438},{"$f":"'6. UD1 Assumptions'!T12","v":2316},{"$f":"'6. UD1 Assumptions'!V12","v":7005.5},{"$f":"'6. UD1 Assumptions'!X12","v":2085},{"$f":"'6. UD1 Assumptions'!Z12","v":14108},{"$f":"'6. UD1 Assumptions'!C40","v":26695.75},{"$f":"'6. UD1 Assumptions'!E40","v":2129.75},{"$f":"'6. UD1 Assumptions'!G40","v":750},{"$f":"'6. UD1 Assumptions'!I40","v":16000},{"$f":"'6. UD1 Assumptions'!K40","v":4911111.111111111},{"$f":"'6. UD1 Assumptions'!M40","v":571565.5555555555},{"$f":"'6. UD1 Assumptions'!P40","v":5833.166666666667},{"$f":"'6. UD1 Assumptions'!R40","v":675620.94444444438},{"$f":"'6. UD1 Assumptions'!T40","v":2316},{"$f":"'6. UD1 Assumptions'!V40","v":7005.5},{"$f":"'6. UD1 Assumptions'!X40","v":2085},{"$f":"'6. UD1 Assumptions'!Z40","v":14108},{"$f":"'UD1 Scenarios'!B10","v":2.2372559999999999},{"$f":"'UD1 Scenarios'!C10","v":4.5605804999999995},{"$f":"'UD1 Scenarios'!D10","v":0.22362374999999998},{"$f":"'UD1 Scenarios'!E10","v":2.8030537499999997},{"$f":"'UD1 Scenarios'!F10","v":0.28349999999999997},{"$f":"'UD1 Scenarios'!G10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!H10","v":6.72},{"$f":"'UD1 Scenarios'!I10","v":17.124281999999997},{"$f":"'UD1 Scenarios'!K10","v":4.8635999999999999E-2},{"$f":"'UD1 Scenarios'!L10","v":0.14711549999999998},{"$f":"'UD1 Scenarios'!M10","v":6.7087124999999992E-3},{"$f":"'UD1 Scenarios'!N10","v":9.5303827499999993E-2},{"$f":"'UD1 Scenarios'!O10","v":2.5829999999999999E-2},{"$f":"'UD1 Scenarios'!P10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!Q10","v":2.4883078616666663},{"$f":"'UD1 Scenarios'!R10","v":7.392E-2},{"$f":"'UD1 Scenarios'!S10","v":3.1820899016666662},{"$f":"'UD1 Scenarios'!U10","v":0.53927637688571428},{"$f":"'UD1 Scenarios'!V10","v":3.0538224896830362},{"$f":"'UD1 Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'UD1 Scenarios'!X10","v":1.0220784333199984},{"$f":"'UD1 Scenarios'!Z10","v":1.1055432880815714},{"$f":"'UD1 Scenarios'!AA10","v":3.4138250320518924},{"$f":"'UD1 Scenarios'!AC10","v":9.233250359179344},{"$f":"'UD1 Scenarios'!AE10","v":29.539622260846009},{"$f":"'UD1 Scenarios'!AI10","v":2.2372559999999999},{"$f":"'UD1 Scenarios'!AJ10","v":4.5605804999999995},{"$f":"'UD1 Scenarios'!AK10","v":0.22362374999999998},{"$f":"'UD1 Scenarios'!AL10","v":2.8030537499999997},{"$f":"'UD1 Scenarios'!AM10","v":0.28349999999999997},{"$f":"'UD1 Scenarios'!AN10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!AO10","v":6.72},{"$f":"'UD1 Scenarios'!AP10","v":17.124281999999997},{"$f":"'UD1 Scenarios'!AR10","v":4.8635999999999999E-2},{"$f":"'UD1 Scenarios'!AS10","v":0.14711549999999998},{"$f":"'UD1 Scenarios'!AT10","v":6.7087124999999992E-3},{"$f":"'UD1 Scenarios'!AU10","v":9.5303827499999993E-2},{"$f":"'UD1 Scenarios'!AV10","v":2.5829999999999999E-2},{"$f":"'UD1 Scenarios'!AW10","v":0.29626799999999998},{"$f":"'UD1 Scenarios'!AX10","v":2.4883078616666663},{"$f":"'UD1 Scenarios'!AY10","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ10","v":3.1820899016666662},{"$f":"'UD1 Scenarios'!BB10","v":0.53927637688571428},{"$f":"'UD1 Scenarios'!BC10","v":3.0538224896830362},{"$f":"'UD1 Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'UD1 Scenarios'!BE10","v":1.0220784333199984},{"$f":"'UD1 Scenarios'!BG10","v":1.1055432880815714},{"$f":"'UD1 Scenarios'!BH10","v":3.4138250320518924},{"$f":"'UD1 Scenarios'!BJ10","v":9.233250359179344},{"$f":"'UD1 Scenarios'!BK10","v":29.539622260846009},{"$f":"'UD1 Scenarios'!BO10","v":17.124281999999997},{"$f":"'UD1 Scenarios'!BP10","v":3.1820899016666662},{"$f":"'UD1 Scenarios'!BQ10","v":0.53927637688571428},{"$f":"'UD1 Scenarios'!BR10","v":3.0538224896830362},{"$f":"'UD1 Scenarios'!BS10","v":9.8704739157131238E-2},{"$f":"'UD1 Scenarios'!BT10","v":1.0220784333199984},{"$f":"'UD1 Scenarios'!BV10","v":1.1055432880815714},{"$f":"'UD1 Scenarios'!BW10","v":3.4138250320518924},{"$f":"'UD1 Scenarios'!BY10","v":9.233250359179344},{"$f":"'UD1 Scenarios'!BZ10","v":29.539622260846009},2.8251683768857143,7.761518489683036,10.586686866568751,0.32903720165713124,3.9204360108199978,0.30932999999999999,1.6980792880815714,5.9021328937185586,6.79392,2.8251683768857143,7.761518489683036,10.586686866568751,0.32903720165713124,3.9204360108199978,0.30932999999999999,1.6980792880815714,5.9021328937185586,6.79392,2.8251683768857143,7.761518489683036,10.586686866568751,0.32903720165713124,3.9204360108199978,0.30932999999999999,1.6980792880815714,5.9021328937185586,6.79392]
[2010,{"$f":"'6. UD1 Assumptions'!C13","v":28267.25},{"$f":"'6. UD1 Assumptions'!E13","v":2096},{"$f":"'6. UD1 Assumptions'!G13","v":775},{"$f":"'6. UD1 Assumptions'!I13","v":16000},{"$f":"'6. UD1 Assumptions'!K13","v":5133333.333333333},{"$f":"'6. UD1 Assumptions'!M13","v":620060},{"$f":"'6. UD1 Assumptions'!P13","v":7029.3333333333339},{"$f":"'6. UD1 Assumptions'!R13","v":729756},{"$f":"'6. UD1 Assumptions'!T13","v":2679},{"$f":"'6. UD1 Assumptions'!V13","v":6845.75},{"$f":"'6. UD1 Assumptions'!X13","v":2034},{"$f":"'6. UD1 Assumptions'!Z13","v":22327},{"$f":"'6. UD1 Assumptions'!C41","v":28267.25},{"$f":"'6. UD1 Assumptions'!E41","v":2096},{"$f":"'6. UD1 Assumptions'!G41","v":775},{"$f":"'6. UD1 Assumptions'!I41","v":16000},{"$f":"'6. UD1 Assumptions'!K41","v":5133333.333333333},{"$f":"'6. UD1 Assumptions'!M41","v":620060},{"$f":"'6. UD1 Assumptions'!P41","v":7029.3333333333339},{"$f":"'6. UD1 Assumptions'!R41","v":729756},{"$f":"'6. UD1 Assumptions'!T41","v":2679},{"$f":"'6. UD1 Assumptions'!V41","v":6845.75},{"$f":"'6. UD1 Assumptions'!X41","v":2034},{"$f":"'6. UD1 Assumptions'!Z41","v":22327},{"$f":"'UD1 Scenarios'!B11","v":2.587914},{"$f":"'UD1 Scenarios'!C11","v":4.4565832499999996},{"$f":"'UD1 Scenarios'!D11","v":0.22008},{"$f":"'UD1 Scenarios'!E11","v":2.9680612499999999},{"$f":"'UD1 Scenarios'!F11","v":0.29294999999999999},{"$f":"'UD1 Scenarios'!G11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!H11","v":6.72},{"$f":"'UD1 Scenarios'!I11","v":17.7144555},{"$f":"'UD1 Scenarios'!K11","v":5.6258999999999997E-2},{"$f":"'UD1 Scenarios'!L11","v":0.14376074999999999},{"$f":"'UD1 Scenarios'!M11","v":6.6023999999999996E-3},{"$f":"'UD1 Scenarios'!N11","v":0.1009140825},{"$f":"'UD1 Scenarios'!O11","v":2.6690999999999999E-2},{"$f":"'UD1 Scenarios'!P11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!Q11","v":2.6157462799999998},{"$f":"'UD1 Scenarios'!R11","v":7.392E-2},{"$f":"'UD1 Scenarios'!S11","v":3.4927605124999999},{"$f":"'UD1 Scenarios'!U11","v":0.66241905200742845},{"$f":"'UD1 Scenarios'!V11","v":3.0296080819828219},{"$f":"'UD1 Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'UD1 Scenarios'!X11","v":1.082245173642423},{"$f":"'UD1 Scenarios'!Z11","v":1.1018857519343928},{"$f":"'UD1 Scenarios'!AA11","v":3.6286993855912377},{"$f":"'UD1 Scenarios'!AC11","v":9.6019980171847621},{"$f":"'UD1 Scenarios'!AE11","v":30.80921402968476},{"$f":"'UD1 Scenarios'!AI11","v":2.587914},{"$f":"'UD1 Scenarios'!AJ11","v":4.4565832499999996},{"$f":"'UD1 Scenarios'!AK11","v":0.22008},{"$f":"'UD1 Scenarios'!AL11","v":2.9680612499999999},{"$f":"'UD1 Scenarios'!AM11","v":0.29294999999999999},{"$f":"'UD1 Scenarios'!AN11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!AO11","v":6.72},{"$f":"'UD1 Scenarios'!AP11","v":17.7144555},{"$f":"'UD1 Scenarios'!AR11","v":5.6258999999999997E-2},{"$f":"'UD1 Scenarios'!AS11","v":0.14376074999999999},{"$f":"'UD1 Scenarios'!AT11","v":6.6023999999999996E-3},{"$f":"'UD1 Scenarios'!AU11","v":0.1009140825},{"$f":"'UD1 Scenarios'!AV11","v":2.6690999999999999E-2},{"$f":"'UD1 Scenarios'!AW11","v":0.46886699999999998},{"$f":"'UD1 Scenarios'!AX11","v":2.6157462799999998},{"$f":"'UD1 Scenarios'!AY11","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ11","v":3.4927605124999999},{"$f":"'UD1 Scenarios'!BB11","v":0.66241905200742845},{"$f":"'UD1 Scenarios'!BC11","v":3.0296080819828219},{"$f":"'UD1 Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'UD1 Scenarios'!BE11","v":1.082245173642423},{"$f":"'UD1 Scenarios'!BG11","v":1.1018857519343928},{"$f":"'UD1 Scenarios'!BH11","v":3.6286993855912377},{"$f":"'UD1 Scenarios'!BJ11","v":9.6019980171847621},{"$f":"'UD1 Scenarios'!BK11","v":30.80921402968476},{"$f":"'UD1 Scenarios'!BO11","v":17.7144555},{"$f":"'UD1 Scenarios'!BP11","v":3.4927605124999999},{"$f":"'UD1 Scenarios'!BQ11","v":0.66241905200742845},{"$f":"'UD1 Scenarios'!BR11","v":3.0296080819828219},{"$f":"'UD1 Scenarios'!BS11","v":9.7140572026457137E-2},{"$f":"'UD1 Scenarios'!BT11","v":1.082245173642423},{"$f":"'UD1 Scenarios'!BV11","v":1.1018857519343928},{"$f":"'UD1 Scenarios'!BW11","v":3.6286993855912377},{"$f":"'UD1 Scenarios'!BY11","v":9.6019980171847621},{"$f":"'UD1 Scenarios'!BZ11","v":30.80921402968476},3.3065920520074283,7.6299520819828217,10.93654413399025,0.32382297202645716,4.1512205061424226,0.31964100000000001,2.0396197519343926,6.2444456655912379,6.79392,3.3065920520074283,7.6299520819828217,10.93654413399025,0.32382297202645716,4.1512205061424226,0.31964100000000001,2.0396197519343926,6.2444456655912379,6.79392,3.3065920520074283,7.6299520819828217,10.93654413399025,0.32382297202645716,4.1512205061424226,0.31964100000000001,2.0396197519343926,6.2444456655912379,6.79392]
[2011,{"$f":"'6. UD1 Assumptions'!C14","v":28283.5},{"$f":"'6. UD1 Assumptions'!E14","v":1993.5},{"$f":"'6. UD1 Assumptions'!G14","v":800},{"$f":"'6. UD1 Assumptions'!I14","v":16000},{"$f":"'6. UD1 Assumptions'!K14","v":5244444.444444445},{"$f":"'6. UD1 Assumptions'!M14","v":620060},{"$f":"'6. UD1 Assumptions'!P14","v":8627},{"$f":"'6. UD1 Assumptions'!R14","v":733575.88888888888},{"$f":"'6. UD1 Assumptions'!T14","v":2525},{"$f":"'6. UD1 Assumptions'!V14","v":5990.5},{"$f":"'6. UD1 Assumptions'!X14","v":1920},{"$f":"'6. UD1 Assumptions'!Z14","v":23285},{"$f":"'6. UD1 Assumptions'!C42","v":28283.5},{"$f":"'6. UD1 Assumptions'!E42","v":1993.5},{"$f":"'6. UD1 Assumptions'!G42","v":800},{"$f":"'6. UD1 Assumptions'!I42","v":16000},{"$f":"'6. UD1 Assumptions'!K42","v":5244444.444444445},{"$f":"'6. UD1 Assumptions'!M42","v":620060},{"$f":"'6. UD1 Assumptions'!P42","v":8627},{"$f":"'6. UD1 Assumptions'!R42","v":733575.88888888888},{"$f":"'6. UD1 Assumptions'!T42","v":2525},{"$f":"'6. UD1 Assumptions'!V42","v":5990.5},{"$f":"'6. UD1 Assumptions'!X42","v":1920},{"$f":"'6. UD1 Assumptions'!Z42","v":23285},{"$f":"'UD1 Scenarios'!B12","v":2.4391499999999997},{"$f":"'UD1 Scenarios'!C12","v":3.8998154999999999},{"$f":"'UD1 Scenarios'!D12","v":0.20931749999999999},{"$f":"'UD1 Scenarios'!E12","v":2.9697674999999997},{"$f":"'UD1 Scenarios'!F12","v":0.3024},{"$f":"'UD1 Scenarios'!G12","v":0.488985},{"$f":"'UD1 Scenarios'!H12","v":6.72},{"$f":"'UD1 Scenarios'!I12","v":17.029435499999998},{"$f":"'UD1 Scenarios'!K12","v":5.3024999999999996E-2},{"$f":"'UD1 Scenarios'!L12","v":0.12580049999999998},{"$f":"'UD1 Scenarios'!M12","v":6.2795249999999993E-3},{"$f":"'UD1 Scenarios'!N12","v":0.10097209500000001},{"$f":"'UD1 Scenarios'!O12","v":2.7552E-2},{"$f":"'UD1 Scenarios'!P12","v":0.488985},{"$f":"'UD1 Scenarios'!Q12","v":2.6648194766666671},{"$f":"'UD1 Scenarios'!R12","v":7.392E-2},{"$f":"'UD1 Scenarios'!S12","v":3.5413535966666672},{"$f":"'UD1 Scenarios'!U12","v":0.62378630054714279},{"$f":"'UD1 Scenarios'!V12","v":2.7979301092132496},{"$f":"'UD1 Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'UD1 Scenarios'!X12","v":1.082867324154825},{"$f":"'UD1 Scenarios'!Z12","v":1.23275202548575},{"$f":"'UD1 Scenarios'!AA12","v":3.6785098418165956},{"$f":"'UD1 Scenarios'!AC12","v":9.5082357397360457},{"$f":"'UD1 Scenarios'!AE12","v":30.079024836402709},{"$f":"'UD1 Scenarios'!AI12","v":2.4391499999999997},{"$f":"'UD1 Scenarios'!AJ12","v":3.8998154999999999},{"$f":"'UD1 Scenarios'!AK12","v":0.20931749999999999},{"$f":"'UD1 Scenarios'!AL12","v":2.9697674999999997},{"$f":"'UD1 Scenarios'!AM12","v":0.3024},{"$f":"'UD1 Scenarios'!AN12","v":0.488985},{"$f":"'UD1 Scenarios'!AO12","v":6.72},{"$f":"'UD1 Scenarios'!AP12","v":17.029435499999998},{"$f":"'UD1 Scenarios'!AR12","v":5.3024999999999996E-2},{"$f":"'UD1 Scenarios'!AS12","v":0.12580049999999998},{"$f":"'UD1 Scenarios'!AT12","v":6.2795249999999993E-3},{"$f":"'UD1 Scenarios'!AU12","v":0.10097209500000001},{"$f":"'UD1 Scenarios'!AV12","v":2.7552E-2},{"$f":"'UD1 Scenarios'!AW12","v":0.488985},{"$f":"'UD1 Scenarios'!AX12","v":2.6648194766666671},{"$f":"'UD1 Scenarios'!AY12","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ12","v":3.5413535966666672},{"$f":"'UD1 Scenarios'!BB12","v":0.62378630054714279},{"$f":"'UD1 Scenarios'!BC12","v":2.7979301092132496},{"$f":"'UD1 Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'UD1 Scenarios'!BE12","v":1.082867324154825},{"$f":"'UD1 Scenarios'!BG12","v":1.23275202548575},{"$f":"'UD1 Scenarios'!BH12","v":3.6785098418165956},{"$f":"'UD1 Scenarios'!BJ12","v":9.5082357397360457},{"$f":"'UD1 Scenarios'!BK12","v":30.079024836402709},{"$f":"'UD1 Scenarios'!BO12","v":17.029435499999998},{"$f":"'UD1 Scenarios'!BP12","v":3.5413535966666672},{"$f":"'UD1 Scenarios'!BQ12","v":0.62378630054714279},{"$f":"'UD1 Scenarios'!BR12","v":2.7979301092132496},{"$f":"'UD1 Scenarios'!BS12","v":9.2390138518483933E-2},{"$f":"'UD1 Scenarios'!BT12","v":1.082867324154825},{"$f":"'UD1 Scenarios'!BV12","v":1.23275202548575},{"$f":"'UD1 Scenarios'!BW12","v":3.6785098418165956},{"$f":"'UD1 Scenarios'!BY12","v":9.5082357397360457},{"$f":"'UD1 Scenarios'!BZ12","v":30.079024836402709},3.1159613005471423,6.8235461092132486,9.9395074097603917,0.30798716351848393,4.1536069191548251,0.32995200000000002,2.21072202548575,6.3433293184832626,6.79392,3.1159613005471423,6.8235461092132486,9.9395074097603917,0.30798716351848393,4.1536069191548251,0.32995200000000002,2.21072202548575,6.3433293184832626,6.79392,3.1159613005471423,6.8235461092132486,9.9395074097603917,0.30798716351848393,4.1536069191548251,0.32995200000000002,2.21072202548575,6.3433293184832626,6.79392]
[2012,{"$f":"'6. UD1 Assumptions'!C15","v":27528.75},{"$f":"'6. UD1 Assumptions'!E15","v":2262},{"$f":"'6. UD1 Assumptions'!G15","v":824},{"$f":"'6. UD1 Assumptions'!I15","v":16000},{"$f":"'6. UD1 Assumptions'!K15","v":5266666.666666667},{"$f":"'6. UD1 Assumptions'!M15","v":680928.88888888888},{"$f":"'6. UD1 Assumptions'!P15","v":7027},{"$f":"'6. UD1 Assumptions'!R15","v":793289.22222222225},{"$f":"'6. UD1 Assumptions'!T15","v":3022},{"$f":"'6. UD1 Assumptions'!V15","v":6099.25},{"$f":"'6. UD1 Assumptions'!X15","v":1819},{"$f":"'6. UD1 Assumptions'!Z15","v":15287},{"$f":"'6. UD1 Assumptions'!C43","v":27528.75},{"$f":"'6. UD1 Assumptions'!E43","v":2262},{"$f":"'6. UD1 Assumptions'!G43","v":824},{"$f":"'6. UD1 Assumptions'!I43","v":16000},{"$f":"'6. UD1 Assumptions'!K43","v":5266666.666666667},{"$f":"'6. UD1 Assumptions'!M43","v":680928.88888888888},{"$f":"'6. UD1 Assumptions'!P43","v":7027},{"$f":"'6. UD1 Assumptions'!R43","v":793289.22222222225},{"$f":"'6. UD1 Assumptions'!T43","v":3022},{"$f":"'6. UD1 Assumptions'!V43","v":6099.25},{"$f":"'6. UD1 Assumptions'!X43","v":1819},{"$f":"'6. UD1 Assumptions'!Z43","v":15287},{"$f":"'UD1 Scenarios'!B13","v":2.9192519999999997},{"$f":"'UD1 Scenarios'!C13","v":3.9706117499999998},{"$f":"'UD1 Scenarios'!D13","v":0.23751},{"$f":"'UD1 Scenarios'!E13","v":2.89051875},{"$f":"'UD1 Scenarios'!F13","v":0.31147199999999997},{"$f":"'UD1 Scenarios'!G13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!H13","v":6.72},{"$f":"'UD1 Scenarios'!I13","v":17.3703915},{"$f":"'UD1 Scenarios'!K13","v":6.3461999999999991E-2},{"$f":"'UD1 Scenarios'!L13","v":0.12808424999999998},{"$f":"'UD1 Scenarios'!M13","v":7.1253000000000002E-3},{"$f":"'UD1 Scenarios'!N13","v":9.8277637500000001E-2},{"$f":"'UD1 Scenarios'!O13","v":2.8378559999999997E-2},{"$f":"'UD1 Scenarios'!P13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!Q13","v":2.7117722099999999},{"$f":"'UD1 Scenarios'!R13","v":7.392E-2},{"$f":"'UD1 Scenarios'!S13","v":3.4320469574999999},{"$f":"'UD1 Scenarios'!U13","v":0.74618781378114274},{"$f":"'UD1 Scenarios'!V13","v":2.7108878824354639},{"$f":"'UD1 Scenarios'!W13","v":0.1048339570247357},{"$f":"'UD1 Scenarios'!X13","v":1.0539708257403482},{"$f":"'UD1 Scenarios'!Z13","v":0.8366865825654286},{"$f":"'UD1 Scenarios'!AA13","v":3.8352265818436426},{"$f":"'UD1 Scenarios'!AC13","v":9.2877936433907617},{"$f":"'UD1 Scenarios'!AE13","v":30.090232100890759},{"$f":"'UD1 Scenarios'!AI13","v":2.9192519999999997},{"$f":"'UD1 Scenarios'!AJ13","v":3.9706117499999998},{"$f":"'UD1 Scenarios'!AK13","v":0.23751},{"$f":"'UD1 Scenarios'!AL13","v":2.89051875},{"$f":"'UD1 Scenarios'!AM13","v":0.31147199999999997},{"$f":"'UD1 Scenarios'!AN13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!AO13","v":6.72},{"$f":"'UD1 Scenarios'!AP13","v":17.3703915},{"$f":"'UD1 Scenarios'!AR13","v":6.3461999999999991E-2},{"$f":"'UD1 Scenarios'!AS13","v":0.12808424999999998},{"$f":"'UD1 Scenarios'!AT13","v":7.1253000000000002E-3},{"$f":"'UD1 Scenarios'!AU13","v":9.8277637500000001E-2},{"$f":"'UD1 Scenarios'!AV13","v":2.8378559999999997E-2},{"$f":"'UD1 Scenarios'!AW13","v":0.32102700000000001},{"$f":"'UD1 Scenarios'!AX13","v":2.7117722099999999},{"$f":"'UD1 Scenarios'!AY13","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ13","v":3.4320469574999999},{"$f":"'UD1 Scenarios'!BB13","v":0.74618781378114274},{"$f":"'UD1 Scenarios'!BC13","v":2.7108878824354639},{"$f":"'UD1 Scenarios'!BD13","v":0.1048339570247357},{"$f":"'UD1 Scenarios'!BE13","v":1.0539708257403482},{"$f":"'UD1 Scenarios'!BG13","v":0.8366865825654286},{"$f":"'UD1 Scenarios'!BH13","v":3.8352265818436426},{"$f":"'UD1 Scenarios'!BJ13","v":9.2877936433907617},{"$f":"'UD1 Scenarios'!BK13","v":30.090232100890759},{"$f":"'UD1 Scenarios'!BO13","v":17.3703915},{"$f":"'UD1 Scenarios'!BP13","v":3.4320469574999999},{"$f":"'UD1 Scenarios'!BQ13","v":0.74618781378114274},{"$f":"'UD1 Scenarios'!BR13","v":2.7108878824354639},{"$f":"'UD1 Scenarios'!BS13","v":0.1048339570247357},{"$f":"'UD1 Scenarios'!BT13","v":1.0539708257403482},{"$f":"'UD1 Scenarios'!BV13","v":0.8366865825654286},{"$f":"'UD1 Scenarios'!BW13","v":3.8352265818436426},{"$f":"'UD1 Scenarios'!BY13","v":9.2877936433907617},{"$f":"'UD1 Scenarios'!BZ13","v":30.090232100890759},3.7289018137811425,6.8095838824354633,10.538485696216606,0.34946925702473569,4.0427672132403476,0.33985055999999997,1.4787405825654285,6.5469987918436425,6.79392,3.7289018137811425,6.8095838824354633,10.538485696216606,0.34946925702473569,4.0427672132403476,0.33985055999999997,1.4787405825654285,6.5469987918436425,6.79392,3.7289018137811425,6.8095838824354633,10.538485696216606,0.34946925702473569,4.0427672132403476,0.33985055999999997,1.4787405825654285,6.5469987918436425,6.79392]
[2013,{"$f":"'6. UD1 Assumptions'!C16","v":25932.75},{"$f":"'6. UD1 Assumptions'!E16","v":2539.5},{"$f":"'6. UD1 Assumptions'!G16","v":855},{"$f":"'6. UD1 Assumptions'!I16","v":16000},{"$f":"'6. UD1 Assumptions'!K16","v":5200000},{"$f":"'6. UD1 Assumptions'!M16","v":687283.33333333337},{"$f":"'6. UD1 Assumptions'!P16","v":6648.833333333333},{"$f":"'6. UD1 Assumptions'!R16","v":797932.16666666674},{"$f":"'6. UD1 Assumptions'!T16","v":2874},{"$f":"'6. UD1 Assumptions'!V16","v":6127.25},{"$f":"'6. UD1 Assumptions'!X16","v":1761},{"$f":"'6. UD1 Assumptions'!Z16","v":15961},{"$f":"'6. UD1 Assumptions'!C44","v":25932.75},{"$f":"'6. UD1 Assumptions'!E44","v":2539.5},{"$f":"'6. UD1 Assumptions'!G44","v":855},{"$f":"'6. UD1 Assumptions'!I44","v":16000},{"$f":"'6. UD1 Assumptions'!K44","v":5200000},{"$f":"'6. UD1 Assumptions'!M44","v":687283.33333333337},{"$f":"'6. UD1 Assumptions'!P44","v":6648.833333333333},{"$f":"'6. UD1 Assumptions'!R44","v":797932.16666666674},{"$f":"'6. UD1 Assumptions'!T44","v":2874},{"$f":"'6. UD1 Assumptions'!V44","v":6127.25},{"$f":"'6. UD1 Assumptions'!X44","v":1761},{"$f":"'6. UD1 Assumptions'!Z44","v":15961},{"$f":"'UD1 Scenarios'!B14","v":2.776284},{"$f":"'UD1 Scenarios'!C14","v":3.9888397499999999},{"$f":"'UD1 Scenarios'!D14","v":0.26664749999999998},{"$f":"'UD1 Scenarios'!E14","v":2.72293875},{"$f":"'UD1 Scenarios'!F14","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!H14","v":6.72},{"$f":"'UD1 Scenarios'!I14","v":17.133081000000001},{"$f":"'UD1 Scenarios'!K14","v":6.0353999999999998E-2},{"$f":"'UD1 Scenarios'!L14","v":0.12867224999999999},{"$f":"'UD1 Scenarios'!M14","v":7.9994249999999992E-3},{"$f":"'UD1 Scenarios'!N14","v":9.2579917499999997E-2},{"$f":"'UD1 Scenarios'!O14","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!Q14","v":2.6866972649999998},{"$f":"'UD1 Scenarios'!R14","v":7.392E-2},{"$f":"'UD1 Scenarios'!S14","v":3.4148500574999998},{"$f":"'UD1 Scenarios'!U14","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!V14","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!W14","v":0.11769488676583391},{"$f":"'UD1 Scenarios'!X14","v":0.99286607387614845},{"$f":"'UD1 Scenarios'!Z14","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!AA14","v":3.8234301810172027},{"$f":"'UD1 Scenarios'!AC14","v":9.1404827362631487},{"$f":"'UD1 Scenarios'!AE14","v":29.68841379376315},{"$f":"'UD1 Scenarios'!AI14","v":2.776284},{"$f":"'UD1 Scenarios'!AJ14","v":3.9888397499999999},{"$f":"'UD1 Scenarios'!AK14","v":0.26664749999999998},{"$f":"'UD1 Scenarios'!AL14","v":2.72293875},{"$f":"'UD1 Scenarios'!AM14","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!AO14","v":6.72},{"$f":"'UD1 Scenarios'!AP14","v":17.133081000000001},{"$f":"'UD1 Scenarios'!AR14","v":6.0353999999999998E-2},{"$f":"'UD1 Scenarios'!AS14","v":0.12867224999999999},{"$f":"'UD1 Scenarios'!AT14","v":7.9994249999999992E-3},{"$f":"'UD1 Scenarios'!AU14","v":9.2579917499999997E-2},{"$f":"'UD1 Scenarios'!AV14","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW14","v":0.33518100000000001},{"$f":"'UD1 Scenarios'!AX14","v":2.6866972649999998},{"$f":"'UD1 Scenarios'!AY14","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ14","v":3.4148500574999998},{"$f":"'UD1 Scenarios'!BB14","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BC14","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BD14","v":0.11769488676583391},{"$f":"'UD1 Scenarios'!BE14","v":0.99286607387614845},{"$f":"'UD1 Scenarios'!BG14","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BH14","v":3.8234301810172027},{"$f":"'UD1 Scenarios'!BJ14","v":9.1404827362631487},{"$f":"'UD1 Scenarios'!BK14","v":29.68841379376315},{"$f":"'UD1 Scenarios'!BO14","v":17.133081000000001},{"$f":"'UD1 Scenarios'!BP14","v":3.4148500574999998},{"$f":"'UD1 Scenarios'!BQ14","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BR14","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BS14","v":0.11769488676583391},{"$f":"'UD1 Scenarios'!BT14","v":0.99286607387614845},{"$f":"'UD1 Scenarios'!BV14","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BW14","v":3.8234301810172027},{"$f":"'UD1 Scenarios'!BY14","v":9.1404827362631487},{"$f":"'UD1 Scenarios'!BZ14","v":29.68841379376315},3.5448668458551422,6.7675837439192854,10.312450589774429,0.39234181176583388,3.8083847413761487,0.35263619999999996,1.5185530048295357,6.5101274460172025,6.79392,3.5448668458551422,6.7675837439192854,10.312450589774429,0.39234181176583388,3.8083847413761487,0.35263619999999996,1.5185530048295357,6.5101274460172025,6.79392,3.5448668458551422,6.7675837439192854,10.312450589774429,0.39234181176583388,3.8083847413761487,0.35263619999999996,1.5185530048295357,6.5101274460172025,6.79392]
[2014,{"$f":"'6. UD1 Assumptions'!C17","v":25966.375},{"$f":"'6. UD1 Assumptions'!E17","v":2569.75},{"$f":"'6. UD1 Assumptions'!G17","v":855},{"$f":"'6. UD1 Assumptions'!I17","v":16000},{"$f":"'6. UD1 Assumptions'!K17","v":5250000},{"$f":"'6. UD1 Assumptions'!M17","v":668641.66666666674},{"$f":"'6. UD1 Assumptions'!P17","v":6324.4166666666661},{"$f":"'6. UD1 Assumptions'!R17","v":674966.08333333337},{"$f":"'6. UD1 Assumptions'!T17","v":2887},{"$f":"'6. UD1 Assumptions'!V17","v":6113.625},{"$f":"'6. UD1 Assumptions'!X17","v":1880.5},{"$f":"'6. UD1 Assumptions'!Z17","v":18480.5},{"$f":"'6. UD1 Assumptions'!C45","v":25966.375},{"$f":"'6. UD1 Assumptions'!E45","v":2569.75},{"$f":"'6. UD1 Assumptions'!G45","v":855},{"$f":"'6. UD1 Assumptions'!I45","v":16000},{"$f":"'6. UD1 Assumptions'!K45","v":5250000},{"$f":"'6. UD1 Assumptions'!M45","v":668641.66666666674},{"$f":"'6. UD1 Assumptions'!P45","v":6324.4166666666661},{"$f":"'6. UD1 Assumptions'!R45","v":726966.08333333337},{"$f":"'6. UD1 Assumptions'!T45","v":2887},{"$f":"'6. UD1 Assumptions'!V45","v":6113.625},{"$f":"'6. UD1 Assumptions'!X45","v":1880.5},{"$f":"'6. UD1 Assumptions'!Z45","v":18480.5},{"$f":"'UD1 Scenarios'!B15","v":2.7888419999999998},{"$f":"'UD1 Scenarios'!C15","v":3.9799698749999997},{"$f":"'UD1 Scenarios'!D15","v":0.26982374999999997},{"$f":"'UD1 Scenarios'!E15","v":2.7264693749999998},{"$f":"'UD1 Scenarios'!F15","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G15","v":0.3880905},{"$f":"'UD1 Scenarios'!H15","v":6.72},{"$f":"'UD1 Scenarios'!I15","v":17.196385499999998},{"$f":"'UD1 Scenarios'!K15","v":6.0627E-2},{"$f":"'UD1 Scenarios'!L15","v":0.12838612499999999},{"$f":"'UD1 Scenarios'!M15","v":8.0947124999999984E-3},{"$f":"'UD1 Scenarios'!N15","v":9.2699958750000006E-2},{"$f":"'UD1 Scenarios'!O15","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P15","v":0.3880905},{"$f":"'UD1 Scenarios'!Q15","v":2.6302286324999997},{"$f":"'UD1 Scenarios'!R15","v":7.392E-2},{"$f":"'UD1 Scenarios'!S15","v":3.4114931287500001},{"$f":"'UD1 Scenarios'!U15","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!V15","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!W15","v":0.11909684397184553},{"$f":"'UD1 Scenarios'!X15","v":0.9941534468595028},{"$f":"'UD1 Scenarios'!Z15","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!AA15","v":3.7951144116086017},{"$f":"'UD1 Scenarios'!AC15","v":9.1148562970439144},{"$f":"'UD1 Scenarios'!AE15","v":29.722734925793912},{"$f":"'UD1 Scenarios'!AI15","v":2.7888419999999998},{"$f":"'UD1 Scenarios'!AJ15","v":3.9799698749999997},{"$f":"'UD1 Scenarios'!AK15","v":0.26982374999999997},{"$f":"'UD1 Scenarios'!AL15","v":2.7264693749999998},{"$f":"'UD1 Scenarios'!AM15","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN15","v":0.3880905},{"$f":"'UD1 Scenarios'!AO15","v":6.72},{"$f":"'UD1 Scenarios'!AP15","v":17.196385499999998},{"$f":"'UD1 Scenarios'!AR15","v":6.0627E-2},{"$f":"'UD1 Scenarios'!AS15","v":0.12838612499999999},{"$f":"'UD1 Scenarios'!AT15","v":8.0947124999999984E-3},{"$f":"'UD1 Scenarios'!AU15","v":9.2699958750000006E-2},{"$f":"'UD1 Scenarios'!AV15","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW15","v":0.3880905},{"$f":"'UD1 Scenarios'!AX15","v":2.6302286324999997},{"$f":"'UD1 Scenarios'!AY15","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ15","v":3.4114931287500001},{"$f":"'UD1 Scenarios'!BB15","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BC15","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BD15","v":0.11909684397184553},{"$f":"'UD1 Scenarios'!BE15","v":0.9941534468595028},{"$f":"'UD1 Scenarios'!BG15","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BH15","v":3.7951144116086017},{"$f":"'UD1 Scenarios'!BJ15","v":9.1148562970439144},{"$f":"'UD1 Scenarios'!BK15","v":29.722734925793912},{"$f":"'UD1 Scenarios'!BO15","v":17.196385499999998},{"$f":"'UD1 Scenarios'!BP15","v":3.4114931287500001},{"$f":"'UD1 Scenarios'!BQ15","v":0.70822884585514267},{"$f":"'UD1 Scenarios'!BR15","v":2.6500717439192858},{"$f":"'UD1 Scenarios'!BS15","v":0.11909684397184553},{"$f":"'UD1 Scenarios'!BT15","v":0.9941534468595028},{"$f":"'UD1 Scenarios'!BV15","v":0.84819100482953569},{"$f":"'UD1 Scenarios'!BW15","v":3.7951144116086017},{"$f":"'UD1 Scenarios'!BY15","v":9.1148562970439144},{"$f":"'UD1 Scenarios'!BZ15","v":29.722734925793912},3.5576978458551425,6.7584277439192855,10.316125589774428,0.39701530647184546,3.8133227806095027,0.35263619999999996,1.6243720048295356,6.425343044108601,6.79392,3.5576978458551425,6.7584277439192855,10.316125589774428,0.39701530647184546,3.8133227806095027,0.35263619999999996,1.6243720048295356,6.425343044108601,6.79392,3.5576978458551425,6.7584277439192855,10.316125589774428,0.39701530647184546,3.8133227806095027,0.35263619999999996,1.6243720048295356,6.425343044108601,6.79392]
[2015,{"$f":"'6. UD1 Assumptions'!C18","v":26000},{"$f":"'6. UD1 Assumptions'!E18","v":2600},{"$f":"'6. UD1 Assumptions'!G18","v":855},{"$f":"'6. UD1 Assumptions'!I18","v":16000},{"$f":"'6. UD1 Assumptions'!K18","v":5300000},{"$f":"'6. UD1 Assumptions'!M18","v":650000},{"$f":"'6. UD1 Assumptions'!P18","v":6000},{"$f":"'6. UD1 Assumptions'!R18","v":656000},{"$f":"'6. UD1 Assumptions'!T18","v":2900},{"$f":"'6. UD1 Assumptions'!V18","v":6100},{"$f":"'6. UD1 Assumptions'!X18","v":2000},{"$f":"'6. UD1 Assumptions'!Z18","v":21000},{"$f":"'6. UD1 Assumptions'!C46","v":26000},{"$f":"'6. UD1 Assumptions'!E46","v":2600},{"$f":"'6. UD1 Assumptions'!G46","v":855},{"$f":"'6. UD1 Assumptions'!I46","v":16000},{"$f":"'6. UD1 Assumptions'!K46","v":5300000},{"$f":"'6. UD1 Assumptions'!M46","v":650000},{"$f":"'6. UD1 Assumptions'!P46","v":6000},{"$f":"'6. UD1 Assumptions'!R46","v":656000},{"$f":"'6. UD1 Assumptions'!T46","v":2900},{"$f":"'6. UD1 Assumptions'!V46","v":6100},{"$f":"'6. UD1 Assumptions'!X46","v":2000},{"$f":"'6. UD1 Assumptions'!Z46","v":21000},{"$f":"'UD1 Scenarios'!B16","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!C16","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!D16","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!E16","v":2.73},{"$f":"'UD1 Scenarios'!F16","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G16","v":0.441},{"$f":"'UD1 Scenarios'!H16","v":6.72},{"$f":"'UD1 Scenarios'!I16","v":17.259689999999999},{"$f":"'UD1 Scenarios'!K16","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!L16","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!M16","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!N16","v":9.282E-2},{"$f":"'UD1 Scenarios'!O16","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P16","v":0.441},{"$f":"'UD1 Scenarios'!Q16","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!R16","v":7.392E-2},{"$f":"'UD1 Scenarios'!S16","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!U16","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!V16","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!W16","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!X16","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!Z16","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!AA16","v":3.7667986422000004},{"$f":"'UD1 Scenarios'!AC16","v":10.586332458816617},{"$f":"'UD1 Scenarios'!AE16","v":31.319678658816617},{"$f":"'UD1 Scenarios'!AI16","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!AJ16","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!AK16","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!AL16","v":2.73},{"$f":"'UD1 Scenarios'!AM16","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN16","v":0.441},{"$f":"'UD1 Scenarios'!AO16","v":6.72},{"$f":"'UD1 Scenarios'!AP16","v":17.259689999999999},{"$f":"'UD1 Scenarios'!AR16","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!AS16","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!AT16","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!AU16","v":9.282E-2},{"$f":"'UD1 Scenarios'!AV16","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW16","v":0.441},{"$f":"'UD1 Scenarios'!AX16","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!AY16","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ16","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BB16","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BC16","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD16","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE16","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BG16","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH16","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BJ16","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BK16","v":31.007687141616618},{"$f":"'UD1 Scenarios'!BO16","v":17.259689999999999},{"$f":"'UD1 Scenarios'!BP16","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BQ16","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BR16","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BS16","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BT16","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BV16","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BW16","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BY16","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BZ16","v":31.007687141616618},3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.4060786422000007,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392]
[2016,{"$f":"'6. UD1 Assumptions'!C19","v":25900},{"$f":"'6. UD1 Assumptions'!E19","v":2620},{"$f":"'6. UD1 Assumptions'!G19","v":855},{"$f":"'6. UD1 Assumptions'!I19","v":15800},{"$f":"'6. UD1 Assumptions'!K19","v":5340000},{"$f":"'6. UD1 Assumptions'!M19","v":655000},{"$f":"'6. UD1 Assumptions'!P19","v":6200},{"$f":"'6. UD1 Assumptions'!R19","v":661200},{"$f":"'6. UD1 Assumptions'!T19","v":2860},{"$f":"'6. UD1 Assumptions'!V19","v":6040},{"$f":"'6. UD1 Assumptions'!X19","v":2020},{"$f":"'6. UD1 Assumptions'!Z19","v":21200},{"$f":"'6. UD1 Assumptions'!C47","v":26140},{"$f":"'6. UD1 Assumptions'!E47","v":2680},{"$f":"'6. UD1 Assumptions'!G47","v":855},{"$f":"'6. UD1 Assumptions'!I47","v":16200},{"$f":"'6. UD1 Assumptions'!K47","v":5340000},{"$f":"'6. UD1 Assumptions'!M47","v":655000},{"$f":"'6. UD1 Assumptions'!P47","v":6200},{"$f":"'6. UD1 Assumptions'!R47","v":661200},{"$f":"'6. UD1 Assumptions'!T47","v":2920},{"$f":"'6. UD1 Assumptions'!V47","v":6140},{"$f":"'6. UD1 Assumptions'!X47","v":2020},{"$f":"'6. UD1 Assumptions'!Z47","v":21200},{"$f":"'UD1 Scenarios'!B17","v":2.7627599999999997},{"$f":"'UD1 Scenarios'!C17","v":3.9320399999999998},{"$f":"'UD1 Scenarios'!D17","v":0.27510000000000001},{"$f":"'UD1 Scenarios'!E17","v":2.7195},{"$f":"'UD1 Scenarios'!F17","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G17","v":0.44519999999999998},{"$f":"'UD1 Scenarios'!H17","v":6.6360000000000001},{"$f":"'UD1 Scenarios'!I17","v":17.093789999999998},{"$f":"'UD1 Scenarios'!K17","v":6.0059999999999995E-2},{"$f":"'UD1 Scenarios'!L17","v":0.12683999999999998},{"$f":"'UD1 Scenarios'!M17","v":8.2529999999999999E-3},{"$f":"'UD1 Scenarios'!N17","v":9.246299999999999E-2},{"$f":"'UD1 Scenarios'!O17","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P17","v":0.44519999999999998},{"$f":"'UD1 Scenarios'!Q17","v":2.6593559999999998},{"$f":"'UD1 Scenarios'!R17","v":7.2995999999999991E-2},{"$f":"'UD1 Scenarios'!S17","v":3.4946141999999996},{"$f":"'UD1 Scenarios'!U17","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!V17","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!W17","v":0.12142571503307141},{"$f":"'UD1 Scenarios'!X17","v":0.99161220130500005},{"$f":"'UD1 Scenarios'!Z17","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!AA17","v":3.7960140466599994},{"$f":"'UD1 Scenarios'!AC17","v":10.612646158593975},{"$f":"'UD1 Scenarios'!AE17","v":31.201050358593974},{"$f":"'UD1 Scenarios'!AI17","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!AJ17","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!AK17","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!AL17","v":2.73},{"$f":"'UD1 Scenarios'!AM17","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN17","v":0.441},{"$f":"'UD1 Scenarios'!AO17","v":6.72},{"$f":"'UD1 Scenarios'!AP17","v":17.259689999999999},{"$f":"'UD1 Scenarios'!AR17","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!AS17","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!AT17","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!AU17","v":9.282E-2},{"$f":"'UD1 Scenarios'!AV17","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW17","v":0.441},{"$f":"'UD1 Scenarios'!AX17","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!AY17","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ17","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BB17","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BC17","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD17","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE17","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BG17","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH17","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BJ17","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BK17","v":31.007687141616618},{"$f":"'UD1 Scenarios'!BO17","v":17.259689999999999},{"$f":"'UD1 Scenarios'!BP17","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BQ17","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BR17","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BS17","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BT17","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BV17","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BW17","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BY17","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BZ17","v":31.007687141616618},3.5392764914571422,7.3078891572714273,10.84716564872857,0.40477871503307145,3.8035752013050002,0.35263619999999996,2.6285285468673329,6.4553700466599988,6.708996,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392]
[2017,{"$f":"'6. UD1 Assumptions'!C20","v":25800},{"$f":"'6. UD1 Assumptions'!E20","v":2640},{"$f":"'6. UD1 Assumptions'!G20","v":855},{"$f":"'6. UD1 Assumptions'!I20","v":15600},{"$f":"'6. UD1 Assumptions'!K20","v":5380000},{"$f":"'6. UD1 Assumptions'!M20","v":660000},{"$f":"'6. UD1 Assumptions'!P20","v":6400},{"$f":"'6. UD1 Assumptions'!R20","v":666400},{"$f":"'6. UD1 Assumptions'!T20","v":2820},{"$f":"'6. UD1 Assumptions'!V20","v":5980},{"$f":"'6. UD1 Assumptions'!X20","v":2040},{"$f":"'6. UD1 Assumptions'!Z20","v":21400},{"$f":"'6. UD1 Assumptions'!C48","v":26280},{"$f":"'6. UD1 Assumptions'!E48","v":2760},{"$f":"'6. UD1 Assumptions'!G48","v":855},{"$f":"'6. UD1 Assumptions'!I48","v":16400},{"$f":"'6. UD1 Assumptions'!K48","v":5380000},{"$f":"'6. UD1 Assumptions'!M48","v":660000},{"$f":"'6. UD1 Assumptions'!P48","v":6400},{"$f":"'6. UD1 Assumptions'!R48","v":666400},{"$f":"'6. UD1 Assumptions'!T48","v":2940},{"$f":"'6. UD1 Assumptions'!V48","v":6180},{"$f":"'6. UD1 Assumptions'!X48","v":2040},{"$f":"'6. UD1 Assumptions'!Z48","v":21400},{"$f":"'UD1 Scenarios'!B18","v":2.7241200000000001},{"$f":"'UD1 Scenarios'!C18","v":3.8929799999999997},{"$f":"'UD1 Scenarios'!D18","v":0.2772},{"$f":"'UD1 Scenarios'!E18","v":2.7090000000000001},{"$f":"'UD1 Scenarios'!F18","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G18","v":0.44939999999999997},{"$f":"'UD1 Scenarios'!H18","v":6.5519999999999996},{"$f":"'UD1 Scenarios'!I18","v":16.927889999999998},{"$f":"'UD1 Scenarios'!K18","v":5.9219999999999995E-2},{"$f":"'UD1 Scenarios'!L18","v":0.12558},{"$f":"'UD1 Scenarios'!M18","v":8.3160000000000005E-3},{"$f":"'UD1 Scenarios'!N18","v":9.2105999999999993E-2},{"$f":"'UD1 Scenarios'!O18","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P18","v":0.44939999999999997},{"$f":"'UD1 Scenarios'!Q18","v":2.6794319999999998},{"$f":"'UD1 Scenarios'!R18","v":7.2071999999999997E-2},{"$f":"'UD1 Scenarios'!S18","v":3.5155721999999998},{"$f":"'UD1 Scenarios'!U18","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!V18","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!W18","v":0.12235262888828571},{"$f":"'UD1 Scenarios'!X18","v":0.98778358276714306},{"$f":"'UD1 Scenarios'!Z18","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!AA18","v":3.8252294511199998},{"$f":"'UD1 Scenarios'!AC18","v":10.638959858371333},{"$f":"'UD1 Scenarios'!AE18","v":31.082422058371332},{"$f":"'UD1 Scenarios'!AI18","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!AJ18","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!AK18","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!AL18","v":2.73},{"$f":"'UD1 Scenarios'!AM18","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN18","v":0.441},{"$f":"'UD1 Scenarios'!AO18","v":6.72},{"$f":"'UD1 Scenarios'!AP18","v":17.259689999999999},{"$f":"'UD1 Scenarios'!AR18","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!AS18","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!AT18","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!AU18","v":9.282E-2},{"$f":"'UD1 Scenarios'!AV18","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW18","v":0.441},{"$f":"'UD1 Scenarios'!AX18","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!AY18","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ18","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BB18","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BC18","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD18","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE18","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BG18","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH18","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BJ18","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BK18","v":31.007687141616618},{"$f":"'UD1 Scenarios'!BO18","v":17.259689999999999},{"$f":"'UD1 Scenarios'!BP18","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BQ18","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BR18","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BS18","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BT18","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BV18","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BW18","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BY18","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BZ18","v":31.007687141616618},3.4997964914571424,7.2675691572714278,10.767365648728571,0.40786862888828568,3.7888895827671432,0.35263619999999996,2.6369285468673329,6.5046614511199996,6.624072,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392]
[2018,{"$f":"'6. UD1 Assumptions'!C21","v":25700},{"$f":"'6. UD1 Assumptions'!E21","v":2660},{"$f":"'6. UD1 Assumptions'!G21","v":855},{"$f":"'6. UD1 Assumptions'!I21","v":15400},{"$f":"'6. UD1 Assumptions'!K21","v":5420000},{"$f":"'6. UD1 Assumptions'!M21","v":665000},{"$f":"'6. UD1 Assumptions'!P21","v":6600},{"$f":"'6. UD1 Assumptions'!R21","v":671600},{"$f":"'6. UD1 Assumptions'!T21","v":2780},{"$f":"'6. UD1 Assumptions'!V21","v":5920},{"$f":"'6. UD1 Assumptions'!X21","v":2060},{"$f":"'6. UD1 Assumptions'!Z21","v":21600},{"$f":"'6. UD1 Assumptions'!C49","v":26420},{"$f":"'6. UD1 Assumptions'!E49","v":2840},{"$f":"'6. UD1 Assumptions'!G49","v":855},{"$f":"'6. UD1 Assumptions'!I49","v":16600},{"$f":"'6. UD1 Assumptions'!K49","v":5420000},{"$f":"'6. UD1 Assumptions'!M49","v":665000},{"$f":"'6. UD1 Assumptions'!P49","v":6600},{"$f":"'6. UD1 Assumptions'!R49","v":671600},{"$f":"'6. UD1 Assumptions'!T49","v":2960},{"$f":"'6. UD1 Assumptions'!V49","v":6220},{"$f":"'6. UD1 Assumptions'!X49","v":2060},{"$f":"'6. UD1 Assumptions'!Z49","v":21600},{"$f":"'UD1 Scenarios'!B19","v":2.6854800000000001},{"$f":"'UD1 Scenarios'!C19","v":3.85392},{"$f":"'UD1 Scenarios'!D19","v":0.27929999999999999},{"$f":"'UD1 Scenarios'!E19","v":2.6984999999999997},{"$f":"'UD1 Scenarios'!F19","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G19","v":0.4536},{"$f":"'UD1 Scenarios'!H19","v":6.468},{"$f":"'UD1 Scenarios'!I19","v":16.761990000000001},{"$f":"'UD1 Scenarios'!K19","v":5.8379999999999994E-2},{"$f":"'UD1 Scenarios'!L19","v":0.12432},{"$f":"'UD1 Scenarios'!M19","v":8.3789999999999993E-3},{"$f":"'UD1 Scenarios'!N19","v":9.1748999999999997E-2},{"$f":"'UD1 Scenarios'!O19","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P19","v":0.4536},{"$f":"'UD1 Scenarios'!Q19","v":2.6995079999999998},{"$f":"'UD1 Scenarios'!R19","v":7.1148000000000003E-2},{"$f":"'UD1 Scenarios'!S19","v":3.5365301999999996},{"$f":"'UD1 Scenarios'!U19","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!V19","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!W19","v":0.12327954274349999},{"$f":"'UD1 Scenarios'!X19","v":0.98395496422928574},{"$f":"'UD1 Scenarios'!Z19","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!AA19","v":3.8544448555799997},{"$f":"'UD1 Scenarios'!AC19","v":10.665273558148687},{"$f":"'UD1 Scenarios'!AE19","v":30.963793758148686},{"$f":"'UD1 Scenarios'!AI19","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!AJ19","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!AK19","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!AL19","v":2.73},{"$f":"'UD1 Scenarios'!AM19","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN19","v":0.441},{"$f":"'UD1 Scenarios'!AO19","v":6.72},{"$f":"'UD1 Scenarios'!AP19","v":17.259689999999999},{"$f":"'UD1 Scenarios'!AR19","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!AS19","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!AT19","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!AU19","v":9.282E-2},{"$f":"'UD1 Scenarios'!AV19","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW19","v":0.441},{"$f":"'UD1 Scenarios'!AX19","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!AY19","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ19","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BB19","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BC19","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD19","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE19","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BG19","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH19","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BJ19","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BK19","v":31.007687141616618},{"$f":"'UD1 Scenarios'!BO19","v":17.259689999999999},{"$f":"'UD1 Scenarios'!BP19","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BQ19","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BR19","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BS19","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BT19","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BV19","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BW19","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BY19","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BZ19","v":31.007687141616618},3.4603164914571427,7.2272491572714284,10.687565648728571,0.41095854274350002,3.7742039642292857,0.35263619999999996,2.6453285468673329,6.5539528555799995,6.539148,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392]
[2019,{"$f":"'6. UD1 Assumptions'!C22","v":25600},{"$f":"'6. UD1 Assumptions'!E22","v":2680},{"$f":"'6. UD1 Assumptions'!G22","v":855},{"$f":"'6. UD1 Assumptions'!I22","v":15200},{"$f":"'6. UD1 Assumptions'!K22","v":5460000},{"$f":"'6. UD1 Assumptions'!M22","v":670000},{"$f":"'6. UD1 Assumptions'!P22","v":6800},{"$f":"'6. UD1 Assumptions'!R22","v":676800},{"$f":"'6. UD1 Assumptions'!T22","v":2740},{"$f":"'6. UD1 Assumptions'!V22","v":5860},{"$f":"'6. UD1 Assumptions'!X22","v":2080},{"$f":"'6. UD1 Assumptions'!Z22","v":21800},{"$f":"'6. UD1 Assumptions'!C50","v":26560},{"$f":"'6. UD1 Assumptions'!E50","v":2920},{"$f":"'6. UD1 Assumptions'!G50","v":855},{"$f":"'6. UD1 Assumptions'!I50","v":16800},{"$f":"'6. UD1 Assumptions'!K50","v":5460000},{"$f":"'6. UD1 Assumptions'!M50","v":670000},{"$f":"'6. UD1 Assumptions'!P50","v":6800},{"$f":"'6. UD1 Assumptions'!R50","v":676800},{"$f":"'6. UD1 Assumptions'!T50","v":2980},{"$f":"'6. UD1 Assumptions'!V50","v":6260},{"$f":"'6. UD1 Assumptions'!X50","v":2080},{"$f":"'6. UD1 Assumptions'!Z50","v":21800},{"$f":"'UD1 Scenarios'!B20","v":2.6468400000000001},{"$f":"'UD1 Scenarios'!C20","v":3.8148599999999999},{"$f":"'UD1 Scenarios'!D20","v":0.28139999999999998},{"$f":"'UD1 Scenarios'!E20","v":2.6879999999999997},{"$f":"'UD1 Scenarios'!F20","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G20","v":0.45779999999999998},{"$f":"'UD1 Scenarios'!H20","v":6.3839999999999995},{"$f":"'UD1 Scenarios'!I20","v":16.59609},{"$f":"'UD1 Scenarios'!K20","v":5.7539999999999994E-2},{"$f":"'UD1 Scenarios'!L20","v":0.12305999999999999},{"$f":"'UD1 Scenarios'!M20","v":8.4419999999999999E-3},{"$f":"'UD1 Scenarios'!N20","v":9.1392000000000001E-2},{"$f":"'UD1 Scenarios'!O20","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P20","v":0.45779999999999998},{"$f":"'UD1 Scenarios'!Q20","v":2.7195839999999998},{"$f":"'UD1 Scenarios'!R20","v":7.0223999999999995E-2},{"$f":"'UD1 Scenarios'!S20","v":3.5574881999999999},{"$f":"'UD1 Scenarios'!U20","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!V20","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!W20","v":0.12420645659871429},{"$f":"'UD1 Scenarios'!X20","v":0.98012634569142854},{"$f":"'UD1 Scenarios'!Z20","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!AA20","v":3.8836602600399996},{"$f":"'UD1 Scenarios'!AC20","v":10.691587257926045},{"$f":"'UD1 Scenarios'!AE20","v":30.845165457926043},{"$f":"'UD1 Scenarios'!AI20","v":2.8013999999999997},{"$f":"'UD1 Scenarios'!AJ20","v":3.9710999999999999},{"$f":"'UD1 Scenarios'!AK20","v":0.27299999999999996},{"$f":"'UD1 Scenarios'!AL20","v":2.73},{"$f":"'UD1 Scenarios'!AM20","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN20","v":0.441},{"$f":"'UD1 Scenarios'!AO20","v":6.72},{"$f":"'UD1 Scenarios'!AP20","v":17.259689999999999},{"$f":"'UD1 Scenarios'!AR20","v":6.0899999999999996E-2},{"$f":"'UD1 Scenarios'!AS20","v":0.12809999999999999},{"$f":"'UD1 Scenarios'!AT20","v":8.1899999999999994E-3},{"$f":"'UD1 Scenarios'!AU20","v":9.282E-2},{"$f":"'UD1 Scenarios'!AV20","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW20","v":0.441},{"$f":"'UD1 Scenarios'!AX20","v":2.6392799999999998},{"$f":"'UD1 Scenarios'!AY20","v":7.392E-2},{"$f":"'UD1 Scenarios'!AZ20","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BB20","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BC20","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BD20","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BE20","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BG20","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BH20","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BJ20","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BK20","v":31.007687141616618},{"$f":"'UD1 Scenarios'!BO20","v":17.259689999999999},{"$f":"'UD1 Scenarios'!BP20","v":3.4736561999999997},{"$f":"'UD1 Scenarios'!BQ20","v":0.71645649145714263},{"$f":"'UD1 Scenarios'!BR20","v":3.2490091572714284},{"$f":"'UD1 Scenarios'!BS20","v":0.12049880117785715},{"$f":"'UD1 Scenarios'!BT20","v":0.99544081984285704},{"$f":"'UD1 Scenarios'!BV20","v":1.7381285468673329},{"$f":"'UD1 Scenarios'!BW20","v":3.4548071249999999},{"$f":"'UD1 Scenarios'!BY20","v":10.274340941616618},{"$f":"'UD1 Scenarios'!BZ20","v":31.007687141616618},3.4208364914571425,7.1869291572714289,10.607765648728572,0.41404845659871425,3.7595183456914283,0.35263619999999996,2.6537285468673328,6.6032442600399994,6.4542239999999991,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392,3.5787564914571424,7.3482091572714285,10.92696564872857,0.4016888011778571,3.8182608198428571,0.35263619999999996,2.620128546867333,6.0940871249999997,6.79392]
[2020,{"$f":"'6. UD1 Assumptions'!C23","v":25500},{"$f":"'6. UD1 Assumptions'!E23","v":2700},{"$f":"'6. UD1 Assumptions'!G23","v":855},{"$f":"'6. UD1 Assumptions'!I23","v":15000},{"$f":"'6. UD1 Assumptions'!K23","v":5500000},{"$f":"'6. UD1 Assumptions'!M23","v":675000},{"$f":"'6. UD1 Assumptions'!P23","v":7000},{"$f":"'6. UD1 Assumptions'!R23","v":682000},{"$f":"'6. UD1 Assumptions'!T23","v":2700},{"$f":"'6. UD1 Assumptions'!V23","v":5800},{"$f":"'6. UD1 Assumptions'!X23","v":2100},{"$f":"'6. UD1 Assumptions'!Z23","v":22000},{"$f":"'6. UD1 Assumptions'!C51","v":26700},{"$f":"'6. UD1 Assumptions'!E51","v":3000},{"$f":"'6. UD1 Assumptions'!G51","v":855},{"$f":"'6. UD1 Assumptions'!I51","v":17000},{"$f":"'6. UD1 Assumptions'!K51","v":5500000},{"$f":"'6. UD1 Assumptions'!M51","v":675000},{"$f":"'6. UD1 Assumptions'!P51","v":7000},{"$f":"'6. UD1 Assumptions'!R51","v":682000},{"$f":"'6. UD1 Assumptions'!T51","v":3000},{"$f":"'6. UD1 Assumptions'!V51","v":6300},{"$f":"'6. UD1 Assumptions'!X51","v":2100},{"$f":"'6. UD1 Assumptions'!Z51","v":22000},{"$f":"'UD1 Scenarios'!B21","v":2.6082000000000001},{"$f":"'UD1 Scenarios'!C21","v":3.7757999999999998},{"$f":"'UD1 Scenarios'!D21","v":0.28349999999999997},{"$f":"'UD1 Scenarios'!E21","v":2.6774999999999998},{"$f":"'UD1 Scenarios'!F21","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G21","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!H21","v":6.3},{"$f":"'UD1 Scenarios'!I21","v":16.43019},{"$f":"'UD1 Scenarios'!K21","v":5.67E-2},{"$f":"'UD1 Scenarios'!L21","v":0.12179999999999999},{"$f":"'UD1 Scenarios'!M21","v":8.5050000000000004E-3},{"$f":"'UD1 Scenarios'!N21","v":9.1034999999999991E-2},{"$f":"'UD1 Scenarios'!O21","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P21","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!Q21","v":2.7396599999999998},{"$f":"'UD1 Scenarios'!R21","v":6.93E-2},{"$f":"'UD1 Scenarios'!S21","v":3.5784462000000001},{"$f":"'UD1 Scenarios'!U21","v":0.66704569894285703},{"$f":"'UD1 Scenarios'!V21","v":3.3367257914571424},{"$f":"'UD1 Scenarios'!W21","v":0.12513337045392856},{"$f":"'UD1 Scenarios'!X21","v":0.97629772715357155},{"$f":"'UD1 Scenarios'!Z21","v":1.8208965729086348},{"$f":"'UD1 Scenarios'!AA21","v":3.9128756644999996},{"$f":"'UD1 Scenarios'!AC21","v":10.838974825416134},{"$f":"'UD1 Scenarios'!AE21","v":30.847611025416132},{"$f":"'UD1 Scenarios'!AI21","v":2.8979999999999997},{"$f":"'UD1 Scenarios'!AJ21","v":4.1013000000000002},{"$f":"'UD1 Scenarios'!AK21","v":0.315},{"$f":"'UD1 Scenarios'!AL21","v":2.8034999999999997},{"$f":"'UD1 Scenarios'!AM21","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN21","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!AO21","v":7.14},{"$f":"'UD1 Scenarios'!AP21","v":18.04299},{"$f":"'UD1 Scenarios'!AR21","v":6.3E-2},{"$f":"'UD1 Scenarios'!AS21","v":0.1323},{"$f":"'UD1 Scenarios'!AT21","v":9.4500000000000001E-3},{"$f":"'UD1 Scenarios'!AU21","v":9.5319000000000001E-2},{"$f":"'UD1 Scenarios'!AV21","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW21","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!AX21","v":2.7396599999999998},{"$f":"'UD1 Scenarios'!AY21","v":7.8539999999999999E-2},{"$f":"'UD1 Scenarios'!AZ21","v":3.6097151999999997},{"$f":"'UD1 Scenarios'!BB21","v":0.71870243657142852},{"$f":"'UD1 Scenarios'!BC21","v":3.3749068584000002},{"$f":"'UD1 Scenarios'!BD21","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!BE21","v":1.0222411496078572},{"$f":"'UD1 Scenarios'!BG21","v":1.8208965729086348},{"$f":"'UD1 Scenarios'!BH21","v":3.5891108824999995},{"$f":"'UD1 Scenarios'!BJ21","v":10.664894978270063},{"$f":"'UD1 Scenarios'!BK21","v":32.317600178270062},{"$f":"'UD1 Scenarios'!BO21","v":18.04299},{"$f":"'UD1 Scenarios'!BP21","v":3.6097151999999997},{"$f":"'UD1 Scenarios'!BQ21","v":0.74116188771428582},{"$f":"'UD1 Scenarios'!BR21","v":3.3984892820999999},{"$f":"'UD1 Scenarios'!BS21","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!BT21","v":1.0222411496078572},{"$f":"'UD1 Scenarios'!BV21","v":1.8208965729086348},{"$f":"'UD1 Scenarios'!BW21","v":3.5891108824999995},{"$f":"'UD1 Scenarios'!BY21","v":10.710936853112919},{"$f":"'UD1 Scenarios'!BZ21","v":32.363642053112919},3.3319456989428575,7.2343257914571417,10.566271490399998,0.41713837045392854,3.7448327271535717,0.35263619999999996,2.744896572908635,6.6525356644999993,6.3693,3.6797024365714286,7.6085068584000002,11.288209294971429,0.46348707828214286,3.9210601496078565,0.35263619999999996,2.744896572908635,6.3287708824999989,7.21854,3.7021618877142854,7.6320892820999999,11.334251169814285,0.46348707828214286,3.9210601496078565,0.35263619999999996,2.744896572908635,6.3287708824999989,7.21854]
[2025,{"$f":"'6. UD1 Assumptions'!C24","v":25500},{"$f":"'6. UD1 Assumptions'!E24","v":2700},{"$f":"'6. UD1 Assumptions'!G24","v":855},{"$f":"'6. UD1 Assumptions'!I24","v":15000},{"$f":"'6. UD1 Assumptions'!K24","v":5700000},{"$f":"'6. UD1 Assumptions'!M24","v":685000},{"$f":"'6. UD1 Assumptions'!P24","v":8000},{"$f":"'6. UD1 Assumptions'!R24","v":693000},{"$f":"'6. UD1 Assumptions'!T24","v":2500},{"$f":"'6. UD1 Assumptions'!V24","v":5600},{"$f":"'6. UD1 Assumptions'!X24","v":2200},{"$f":"'6. UD1 Assumptions'!Z24","v":22000},{"$f":"'6. UD1 Assumptions'!C52","v":28000},{"$f":"'6. UD1 Assumptions'!E52","v":3500},{"$f":"'6. UD1 Assumptions'!G52","v":855},{"$f":"'6. UD1 Assumptions'!I52","v":17500},{"$f":"'6. UD1 Assumptions'!K52","v":5700000},{"$f":"'6. UD1 Assumptions'!M52","v":685000},{"$f":"'6. UD1 Assumptions'!P52","v":8000},{"$f":"'6. UD1 Assumptions'!R52","v":693000},{"$f":"'6. UD1 Assumptions'!T52","v":3200},{"$f":"'6. UD1 Assumptions'!V52","v":6750},{"$f":"'6. UD1 Assumptions'!X52","v":2200},{"$f":"'6. UD1 Assumptions'!Z52","v":23000},{"$f":"'UD1 Scenarios'!B22","v":2.415},{"$f":"'UD1 Scenarios'!C22","v":3.6456},{"$f":"'UD1 Scenarios'!D22","v":0.28349999999999997},{"$f":"'UD1 Scenarios'!E22","v":2.6774999999999998},{"$f":"'UD1 Scenarios'!F22","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G22","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!H22","v":6.3},{"$f":"'UD1 Scenarios'!I22","v":16.10679},{"$f":"'UD1 Scenarios'!K22","v":5.2499999999999998E-2},{"$f":"'UD1 Scenarios'!L22","v":0.1176},{"$f":"'UD1 Scenarios'!M22","v":8.5050000000000004E-3},{"$f":"'UD1 Scenarios'!N22","v":9.1034999999999991E-2},{"$f":"'UD1 Scenarios'!O22","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P22","v":0.46199999999999997},{"$f":"'UD1 Scenarios'!Q22","v":2.8305899999999999},{"$f":"'UD1 Scenarios'!R22","v":6.93E-2},{"$f":"'UD1 Scenarios'!S22","v":3.6609761999999999},{"$f":"'UD1 Scenarios'!U22","v":0.61763490642857144},{"$f":"'UD1 Scenarios'!V22","v":3.4367951237714278},{"$f":"'UD1 Scenarios'!W22","v":0.12513337045392856},{"$f":"'UD1 Scenarios'!X22","v":0.97629772715357155},{"$f":"'UD1 Scenarios'!Z22","v":1.8208965729086348},{"$f":"'UD1 Scenarios'!AA22","v":4.0211100499428571},{"$f":"'UD1 Scenarios'!AC22","v":10.99786775065899},{"$f":"'UD1 Scenarios'!AE22","v":30.765633950658991},{"$f":"'UD1 Scenarios'!AI22","v":3.0911999999999997},{"$f":"'UD1 Scenarios'!AJ22","v":4.3942499999999995},{"$f":"'UD1 Scenarios'!AK22","v":0.36749999999999999},{"$f":"'UD1 Scenarios'!AL22","v":2.94},{"$f":"'UD1 Scenarios'!AM22","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN22","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!AO22","v":7.35},{"$f":"'UD1 Scenarios'!AP22","v":18.94914},{"$f":"'UD1 Scenarios'!AR22","v":6.7199999999999996E-2},{"$f":"'UD1 Scenarios'!AS22","v":0.14174999999999999},{"$f":"'UD1 Scenarios'!AT22","v":1.1025E-2},{"$f":"'UD1 Scenarios'!AU22","v":9.9959999999999993E-2},{"$f":"'UD1 Scenarios'!AV22","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW22","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!AX22","v":2.8305899999999999},{"$f":"'UD1 Scenarios'!AY22","v":8.0849999999999991E-2},{"$f":"'UD1 Scenarios'!AZ22","v":3.7438211999999997},{"$f":"'UD1 Scenarios'!BB22","v":0.7666159323428573},{"$f":"'UD1 Scenarios'!BC22","v":3.5535842697142854},{"$f":"'UD1 Scenarios'!BD22","v":0.16220992466249998},{"$f":"'UD1 Scenarios'!BE22","v":1.0720131906000001},{"$f":"'UD1 Scenarios'!BG22","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!BH22","v":3.6855720031428567},{"$f":"'UD1 Scenarios'!BJ22","v":11.143659919412435},{"$f":"'UD1 Scenarios'!BK22","v":33.836621119412435},{"$f":"'UD1 Scenarios'!BO22","v":18.94914},{"$f":"'UD1 Scenarios'!BP22","v":3.7438211999999997},{"$f":"'UD1 Scenarios'!BQ22","v":0.79057268022857141},{"$f":"'UD1 Scenarios'!BR22","v":3.5788511522499995},{"$f":"'UD1 Scenarios'!BS22","v":0.16220992466249998},{"$f":"'UD1 Scenarios'!BT22","v":1.0720131906000001},{"$f":"'UD1 Scenarios'!BV22","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!BW22","v":3.6855720031428567},{"$f":"'UD1 Scenarios'!BY22","v":11.192883549833864},{"$f":"'UD1 Scenarios'!BZ22","v":33.885844749833865},3.0851349064285718,7.1999951237714281,10.285130030199999,0.41713837045392854,3.7448327271535717,0.35263619999999996,2.744896572908635,6.8517000499428571,6.3693,3.9250159323428573,8.089584269714285,12.014600202057142,0.54073492466249995,4.1119731905999997,0.35263619999999996,2.8696645989499361,6.5161620031428562,7.4308499999999995,3.9489726802285712,8.1148511522499991,12.063823832478571,0.54073492466249995,4.1119731905999997,0.35263619999999996,2.8696645989499361,6.5161620031428562,7.4308499999999995]
[2030,{"$f":"'6. UD1 Assumptions'!C25","v":25000},{"$f":"'6. UD1 Assumptions'!E25","v":2800},{"$f":"'6. UD1 Assumptions'!G25","v":855},{"$f":"'6. UD1 Assumptions'!I25","v":15250},{"$f":"'6. UD1 Assumptions'!K25","v":5800000},{"$f":"'6. UD1 Assumptions'!M25","v":690000},{"$f":"'6. UD1 Assumptions'!P25","v":9000},{"$f":"'6. UD1 Assumptions'!R25","v":699000},{"$f":"'6. UD1 Assumptions'!T25","v":2400},{"$f":"'6. UD1 Assumptions'!V25","v":5500},{"$f":"'6. UD1 Assumptions'!X25","v":2300},{"$f":"'6. UD1 Assumptions'!Z25","v":22500},{"$f":"'6. UD1 Assumptions'!C53","v":30000},{"$f":"'6. UD1 Assumptions'!E53","v":4000},{"$f":"'6. UD1 Assumptions'!G53","v":855},{"$f":"'6. UD1 Assumptions'!I53","v":18000},{"$f":"'6. UD1 Assumptions'!K53","v":5800000},{"$f":"'6. UD1 Assumptions'!M53","v":690000},{"$f":"'6. UD1 Assumptions'!P53","v":9000},{"$f":"'6. UD1 Assumptions'!R53","v":699000},{"$f":"'6. UD1 Assumptions'!T53","v":3400},{"$f":"'6. UD1 Assumptions'!V53","v":7140},{"$f":"'6. UD1 Assumptions'!X53","v":2300},{"$f":"'6. UD1 Assumptions'!Z53","v":24000},{"$f":"'UD1 Scenarios'!B23","v":2.3184},{"$f":"'UD1 Scenarios'!C23","v":3.5804999999999998},{"$f":"'UD1 Scenarios'!D23","v":0.29399999999999998},{"$f":"'UD1 Scenarios'!E23","v":2.625},{"$f":"'UD1 Scenarios'!F23","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G23","v":0.47249999999999998},{"$f":"'UD1 Scenarios'!H23","v":6.4049999999999994},{"$f":"'UD1 Scenarios'!I23","v":16.018589999999996},{"$f":"'UD1 Scenarios'!K23","v":5.04E-2},{"$f":"'UD1 Scenarios'!L23","v":0.11549999999999999},{"$f":"'UD1 Scenarios'!M23","v":8.8199999999999997E-3},{"$f":"'UD1 Scenarios'!N23","v":8.9249999999999996E-2},{"$f":"'UD1 Scenarios'!O23","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P23","v":0.47249999999999998},{"$f":"'UD1 Scenarios'!Q23","v":2.8763699999999996},{"$f":"'UD1 Scenarios'!R23","v":7.0455000000000004E-2},{"$f":"'UD1 Scenarios'!S23","v":3.7127411999999995},{"$f":"'UD1 Scenarios'!U23","v":0.59292951017142859},{"$f":"'UD1 Scenarios'!V23","v":3.5492171542142859},{"$f":"'UD1 Scenarios'!W23","v":0.12976793973},{"$f":"'UD1 Scenarios'!X23","v":0.95715463446428584},{"$f":"'UD1 Scenarios'!Z23","v":1.8622805859292855},{"$f":"'UD1 Scenarios'!AA23","v":4.0770005821285702},{"$f":"'UD1 Scenarios'!AC23","v":11.168350406637856},{"$f":"'UD1 Scenarios'!AE23","v":30.899681606637852},{"$f":"'UD1 Scenarios'!AI23","v":3.2843999999999998},{"$f":"'UD1 Scenarios'!AJ23","v":4.6481399999999997},{"$f":"'UD1 Scenarios'!AK23","v":0.42},{"$f":"'UD1 Scenarios'!AL23","v":3.15},{"$f":"'UD1 Scenarios'!AM23","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN23","v":0.504},{"$f":"'UD1 Scenarios'!AO23","v":7.56},{"$f":"'UD1 Scenarios'!AP23","v":19.88973},{"$f":"'UD1 Scenarios'!AR23","v":7.1399999999999991E-2},{"$f":"'UD1 Scenarios'!AS23","v":0.14993999999999999},{"$f":"'UD1 Scenarios'!AT23","v":1.26E-2},{"$f":"'UD1 Scenarios'!AU23","v":0.1071},{"$f":"'UD1 Scenarios'!AV23","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW23","v":0.504},{"$f":"'UD1 Scenarios'!AX23","v":2.8763699999999996},{"$f":"'UD1 Scenarios'!AY23","v":8.3159999999999998E-2},{"$f":"'UD1 Scenarios'!AZ23","v":3.8340161999999993},{"$f":"'UD1 Scenarios'!BB23","v":0.82301410965714261},{"$f":"'UD1 Scenarios'!BC23","v":3.7339835722828574},{"$f":"'UD1 Scenarios'!BD23","v":0.18538277104285711},{"$f":"'UD1 Scenarios'!BE23","v":1.1485855613571427},{"$f":"'UD1 Scenarios'!BG23","v":1.9864326249912378},{"$f":"'UD1 Scenarios'!BH23","v":3.7355759029285713},{"$f":"'UD1 Scenarios'!BJ23","v":11.61297454225981},{"$f":"'UD1 Scenarios'!BK23","v":35.336720742259814},{"$f":"'UD1 Scenarios'!BO23","v":19.88973},{"$f":"'UD1 Scenarios'!BP23","v":3.8340161999999993},{"$f":"'UD1 Scenarios'!BQ23","v":0.83998347274285723},{"$f":"'UD1 Scenarios'!BR23","v":3.7518014035228573},{"$f":"'UD1 Scenarios'!BS23","v":0.18538277104285711},{"$f":"'UD1 Scenarios'!BT23","v":1.1485855613571427},{"$f":"'UD1 Scenarios'!BV23","v":1.9864326249912378},{"$f":"'UD1 Scenarios'!BW23","v":3.7355759029285713},{"$f":"'UD1 Scenarios'!BY23","v":11.647761736585524},{"$f":"'UD1 Scenarios'!BZ23","v":35.371507936585523},2.9617295101714287,7.245217154214286,10.206946664385715,0.43258793972999998,3.6714046344642854,0.35263619999999996,2.8072805859292855,6.9533705821285698,6.4754549999999993,4.178814109657143,8.5320635722828566,12.71087768194,0.61798277104285715,4.4056855613571422,0.35263619999999996,2.9944326249912381,6.6119459029285714,7.64316,4.1957834727428569,8.549881403522857,12.745664876265714,0.61798277104285715,4.4056855613571422,0.35263619999999996,2.9944326249912381,6.6119459029285714,7.64316]
[2035,{"$f":"'6. UD1 Assumptions'!C26","v":25000},{"$f":"'6. UD1 Assumptions'!E26","v":2900},{"$f":"'6. UD1 Assumptions'!G26","v":855},{"$f":"'6. UD1 Assumptions'!I26","v":15350},{"$f":"'6. UD1 Assumptions'!K26","v":5950000},{"$f":"'6. UD1 Assumptions'!M26","v":710000},{"$f":"'6. UD1 Assumptions'!P26","v":10500},{"$f":"'6. UD1 Assumptions'!R26","v":720500},{"$f":"'6. UD1 Assumptions'!T26","v":2400},{"$f":"'6. UD1 Assumptions'!V26","v":5500},{"$f":"'6. UD1 Assumptions'!X26","v":2650},{"$f":"'6. UD1 Assumptions'!Z26","v":22750},{"$f":"'6. UD1 Assumptions'!C54","v":32500},{"$f":"'6. UD1 Assumptions'!E54","v":5000},{"$f":"'6. UD1 Assumptions'!G54","v":855},{"$f":"'6. UD1 Assumptions'!I54","v":19000},{"$f":"'6. UD1 Assumptions'!K54","v":5950000},{"$f":"'6. UD1 Assumptions'!M54","v":710000},{"$f":"'6. UD1 Assumptions'!P54","v":10500},{"$f":"'6. UD1 Assumptions'!R54","v":720500},{"$f":"'6. UD1 Assumptions'!T54","v":3700},{"$f":"'6. UD1 Assumptions'!V54","v":7570},{"$f":"'6. UD1 Assumptions'!X54","v":2650},{"$f":"'6. UD1 Assumptions'!Z54","v":27000},{"$f":"'UD1 Scenarios'!B24","v":2.3184},{"$f":"'UD1 Scenarios'!C24","v":3.5804999999999998},{"$f":"'UD1 Scenarios'!D24","v":0.30449999999999999},{"$f":"'UD1 Scenarios'!E24","v":2.625},{"$f":"'UD1 Scenarios'!F24","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G24","v":0.47774999999999995},{"$f":"'UD1 Scenarios'!H24","v":6.4470000000000001},{"$f":"'UD1 Scenarios'!I24","v":16.076339999999998},{"$f":"'UD1 Scenarios'!K24","v":5.04E-2},{"$f":"'UD1 Scenarios'!L24","v":0.11549999999999999},{"$f":"'UD1 Scenarios'!M24","v":9.134999999999999E-3},{"$f":"'UD1 Scenarios'!N24","v":8.9249999999999996E-2},{"$f":"'UD1 Scenarios'!O24","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P24","v":0.47774999999999995},{"$f":"'UD1 Scenarios'!Q24","v":2.952915},{"$f":"'UD1 Scenarios'!R24","v":7.0916999999999994E-2},{"$f":"'UD1 Scenarios'!S24","v":3.7953132000000003},{"$f":"'UD1 Scenarios'!U24","v":0.59292951017142859},{"$f":"'UD1 Scenarios'!V24","v":3.9859287042142859},{"$f":"'UD1 Scenarios'!W24","v":0.13440250900607142},{"$f":"'UD1 Scenarios'!X24","v":0.95715463446428584},{"$f":"'UD1 Scenarios'!Z24","v":1.8829725924396112},{"$f":"'UD1 Scenarios'!AA24","v":4.1923719111214286},{"$f":"'UD1 Scenarios'!AC24","v":11.745759861417111},{"$f":"'UD1 Scenarios'!AE24","v":31.61741306141711},{"$f":"'UD1 Scenarios'!AI24","v":3.5741999999999998},{"$f":"'UD1 Scenarios'!AJ24","v":4.92807},{"$f":"'UD1 Scenarios'!AK24","v":0.52500000000000002},{"$f":"'UD1 Scenarios'!AL24","v":3.4124999999999996},{"$f":"'UD1 Scenarios'!AM24","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN24","v":0.56699999999999995},{"$f":"'UD1 Scenarios'!AO24","v":7.9799999999999995},{"$f":"'UD1 Scenarios'!AP24","v":21.30996},{"$f":"'UD1 Scenarios'!AR24","v":7.7699999999999991E-2},{"$f":"'UD1 Scenarios'!AS24","v":0.15897},{"$f":"'UD1 Scenarios'!AT24","v":1.575E-2},{"$f":"'UD1 Scenarios'!AU24","v":0.11602499999999999},{"$f":"'UD1 Scenarios'!AV24","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW24","v":0.56699999999999995},{"$f":"'UD1 Scenarios'!AX24","v":2.952915},{"$f":"'UD1 Scenarios'!AY24","v":8.7779999999999997E-2},{"$f":"'UD1 Scenarios'!AZ24","v":4.0055861999999998},{"$f":"'UD1 Scenarios'!BB24","v":0.88639967177142864},{"$f":"'UD1 Scenarios'!BC24","v":4.2132932146171429},{"$f":"'UD1 Scenarios'!BD24","v":0.23172846380357143},{"$f":"'UD1 Scenarios'!BE24","v":1.2443010248035713},{"$f":"'UD1 Scenarios'!BG24","v":2.0112630328036287},{"$f":"'UD1 Scenarios'!BH24","v":3.8421172833214294},{"$f":"'UD1 Scenarios'!BJ24","v":12.429102691120772},{"$f":"'UD1 Scenarios'!BK24","v":37.744648891120775},{"$f":"'UD1 Scenarios'!BO24","v":21.30996},{"$f":"'UD1 Scenarios'!BP24","v":4.0055861999999998},{"$f":"'UD1 Scenarios'!BQ24","v":0.91409966151428568},{"$f":"'UD1 Scenarios'!BR24","v":4.2416295554757149},{"$f":"'UD1 Scenarios'!BS24","v":0.23172846380357143},{"$f":"'UD1 Scenarios'!BT24","v":1.2443010248035713},{"$f":"'UD1 Scenarios'!BV24","v":2.2347367031151428},{"$f":"'UD1 Scenarios'!BW24","v":3.8421172833214294},{"$f":"'UD1 Scenarios'!BY24","v":12.708612692033714},{"$f":"'UD1 Scenarios'!BZ24","v":38.024158892033711},2.9617295101714287,7.6819287042142861,10.643658214385715,0.44803750900607142,3.6714046344642854,0.35263619999999996,2.838472592439611,7.1452869111214286,6.5179169999999997,4.5382996717714281,9.3003332146171438,13.838632886388572,0.77247846380357155,4.772826024803571,0.35263619999999996,3.1452630328036286,6.7950322833214294,8.0677799999999991,4.5659996615142857,9.3286695554757149,13.89466921699,0.77247846380357155,4.772826024803571,0.35263619999999996,3.3687367031151427,6.7950322833214294,8.0677799999999991]
[2040,{"$f":"'6. UD1 Assumptions'!C27","v":25000},{"$f":"'6. UD1 Assumptions'!E27","v":3000},{"$f":"'6. UD1 Assumptions'!G27","v":855},{"$f":"'6. UD1 Assumptions'!I27","v":15500},{"$f":"'6. UD1 Assumptions'!K27","v":6100000},{"$f":"'6. UD1 Assumptions'!M27","v":725000},{"$f":"'6. UD1 Assumptions'!P27","v":12000},{"$f":"'6. UD1 Assumptions'!R27","v":737000},{"$f":"'6. UD1 Assumptions'!T27","v":2400},{"$f":"'6. UD1 Assumptions'!V27","v":5500},{"$f":"'6. UD1 Assumptions'!X27","v":3000},{"$f":"'6. UD1 Assumptions'!Z27","v":23000},{"$f":"'6. UD1 Assumptions'!C55","v":35000},{"$f":"'6. UD1 Assumptions'!E55","v":6000},{"$f":"'6. UD1 Assumptions'!G55","v":855},{"$f":"'6. UD1 Assumptions'!I55","v":20000},{"$f":"'6. UD1 Assumptions'!K55","v":6100000},{"$f":"'6. UD1 Assumptions'!M55","v":725000},{"$f":"'6. UD1 Assumptions'!P55","v":12000},{"$f":"'6. UD1 Assumptions'!R55","v":737000},{"$f":"'6. UD1 Assumptions'!T55","v":4000},{"$f":"'6. UD1 Assumptions'!V55","v":8000},{"$f":"'6. UD1 Assumptions'!X55","v":3000},{"$f":"'6. UD1 Assumptions'!Z55","v":30000},{"$f":"'UD1 Scenarios'!B25","v":2.3184},{"$f":"'UD1 Scenarios'!C25","v":3.5804999999999998},{"$f":"'UD1 Scenarios'!D25","v":0.315},{"$f":"'UD1 Scenarios'!E25","v":2.625},{"$f":"'UD1 Scenarios'!F25","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G25","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!H25","v":6.51},{"$f":"'UD1 Scenarios'!I25","v":16.155090000000001},{"$f":"'UD1 Scenarios'!K25","v":5.04E-2},{"$f":"'UD1 Scenarios'!L25","v":0.11549999999999999},{"$f":"'UD1 Scenarios'!M25","v":9.4500000000000001E-3},{"$f":"'UD1 Scenarios'!N25","v":8.9249999999999996E-2},{"$f":"'UD1 Scenarios'!O25","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P25","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!Q25","v":3.0263100000000001},{"$f":"'UD1 Scenarios'!R25","v":7.1609999999999993E-2},{"$f":"'UD1 Scenarios'!S25","v":3.8749662000000002},{"$f":"'UD1 Scenarios'!U25","v":0.59292951017142859},{"$f":"'UD1 Scenarios'!V25","v":4.4226402542142855},{"$f":"'UD1 Scenarios'!W25","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!X25","v":0.95715463446428584},{"$f":"'UD1 Scenarios'!Z25","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!AA25","v":4.2951290278285725},{"$f":"'UD1 Scenarios'!AC25","v":12.310555103910652},{"$f":"'UD1 Scenarios'!AE25","v":32.340611303910649},{"$f":"'UD1 Scenarios'!AI25","v":3.8639999999999999},{"$f":"'UD1 Scenarios'!AJ25","v":5.2080000000000002},{"$f":"'UD1 Scenarios'!AK25","v":0.63},{"$f":"'UD1 Scenarios'!AL25","v":3.6749999999999998},{"$f":"'UD1 Scenarios'!AM25","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN25","v":0.63},{"$f":"'UD1 Scenarios'!AO25","v":8.4},{"$f":"'UD1 Scenarios'!AP25","v":22.73019},{"$f":"'UD1 Scenarios'!AR25","v":8.3999999999999991E-2},{"$f":"'UD1 Scenarios'!AS25","v":0.16799999999999998},{"$f":"'UD1 Scenarios'!AT25","v":1.89E-2},{"$f":"'UD1 Scenarios'!AU25","v":0.12494999999999999},{"$f":"'UD1 Scenarios'!AV25","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW25","v":0.63},{"$f":"'UD1 Scenarios'!AX25","v":3.0263100000000001},{"$f":"'UD1 Scenarios'!AY25","v":9.2399999999999996E-2},{"$f":"'UD1 Scenarios'!AZ25","v":4.1740061999999991},{"$f":"'UD1 Scenarios'!BB25","v":0.95826991542857121},{"$f":"'UD1 Scenarios'!BC25","v":4.7015117725714282},{"$f":"'UD1 Scenarios'!BD25","v":0.27807415656428569},{"$f":"'UD1 Scenarios'!BE25","v":1.3400164882500001},{"$f":"'UD1 Scenarios'!BG25","v":1.9864326249912378},{"$f":"'UD1 Scenarios'!BH25","v":3.9360444514285713},{"$f":"'UD1 Scenarios'!BJ25","v":13.200349409234093},{"$f":"'UD1 Scenarios'!BK25","v":40.104545609234094},{"$f":"'UD1 Scenarios'!BO25","v":22.73019},{"$f":"'UD1 Scenarios'!BP25","v":4.1740061999999991},{"$f":"'UD1 Scenarios'!BQ25","v":0.98821585028571424},{"$f":"'UD1 Scenarios'!BR25","v":4.7314577074285715},{"$f":"'UD1 Scenarios'!BS25","v":0.27807415656428569},{"$f":"'UD1 Scenarios'!BT25","v":1.3400164882500001},{"$f":"'UD1 Scenarios'!BV25","v":2.4830407812390476},{"$f":"'UD1 Scenarios'!BW25","v":3.9360444514285713},{"$f":"'UD1 Scenarios'!BY25","v":13.756849435196191},{"$f":"'UD1 Scenarios'!BZ25","v":40.661045635196189},2.9617295101714287,8.1186402542142844,11.080369764385713,0.46348707828214286,3.6714046344642854,0.35263619999999996,2.8696645989499361,7.321439027828573,6.5816099999999995,4.9062699154285712,10.077511772571428,14.983781688000001,0.92697415656428572,5.1399664882499998,0.35263619999999996,3.2464326249912379,6.9623544514285713,8.4923999999999999,4.9362158502857145,10.107457707428573,15.043673557714287,0.92697415656428572,5.1399664882499998,0.35263619999999996,3.7430407812390474,6.9623544514285713,8.4923999999999999]
[2045,{"$f":"'6. UD1 Assumptions'!C28","v":24900},{"$f":"'6. UD1 Assumptions'!E28","v":3000},{"$f":"'6. UD1 Assumptions'!G28","v":855},{"$f":"'6. UD1 Assumptions'!I28","v":15750},{"$f":"'6. UD1 Assumptions'!K28","v":6300000},{"$f":"'6. UD1 Assumptions'!M28","v":737500},{"$f":"'6. UD1 Assumptions'!P28","v":12500},{"$f":"'6. UD1 Assumptions'!R28","v":750000},{"$f":"'6. UD1 Assumptions'!T28","v":2425},{"$f":"'6. UD1 Assumptions'!V28","v":5515},{"$f":"'6. UD1 Assumptions'!X28","v":3250},{"$f":"'6. UD1 Assumptions'!Z28","v":23000},{"$f":"'6. UD1 Assumptions'!C56","v":37500},{"$f":"'6. UD1 Assumptions'!E56","v":7000},{"$f":"'6. UD1 Assumptions'!G56","v":855},{"$f":"'6. UD1 Assumptions'!I56","v":21000},{"$f":"'6. UD1 Assumptions'!K56","v":6300000},{"$f":"'6. UD1 Assumptions'!M56","v":737500},{"$f":"'6. UD1 Assumptions'!P56","v":12500},{"$f":"'6. UD1 Assumptions'!R56","v":750000},{"$f":"'6. UD1 Assumptions'!T56","v":4250},{"$f":"'6. UD1 Assumptions'!V56","v":8500},{"$f":"'6. UD1 Assumptions'!X56","v":3250},{"$f":"'6. UD1 Assumptions'!Z56","v":32500},{"$f":"'UD1 Scenarios'!B26","v":2.3425499999999997},{"$f":"'UD1 Scenarios'!C26","v":3.590265},{"$f":"'UD1 Scenarios'!D26","v":0.315},{"$f":"'UD1 Scenarios'!E26","v":2.6145},{"$f":"'UD1 Scenarios'!F26","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G26","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!H26","v":6.6149999999999993},{"$f":"'UD1 Scenarios'!I26","v":16.283505000000002},{"$f":"'UD1 Scenarios'!K26","v":5.0924999999999998E-2},{"$f":"'UD1 Scenarios'!L26","v":0.115815},{"$f":"'UD1 Scenarios'!M26","v":9.4500000000000001E-3},{"$f":"'UD1 Scenarios'!N26","v":8.8893E-2},{"$f":"'UD1 Scenarios'!O26","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P26","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!Q26","v":3.1185},{"$f":"'UD1 Scenarios'!R26","v":7.2764999999999996E-2},{"$f":"'UD1 Scenarios'!S26","v":3.9687942},{"$f":"'UD1 Scenarios'!U26","v":0.59910585923571424},{"$f":"'UD1 Scenarios'!V26","v":4.7364299803621428},{"$f":"'UD1 Scenarios'!W26","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!X26","v":0.95332601592642852},{"$f":"'UD1 Scenarios'!Z26","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!AA26","v":4.40789717995},{"$f":"'UD1 Scenarios'!AC26","v":12.739460712706364},{"$f":"'UD1 Scenarios'!AE26","v":32.991759912706371},{"$f":"'UD1 Scenarios'!AI26","v":4.1055000000000001},{"$f":"'UD1 Scenarios'!AJ26","v":5.5335000000000001},{"$f":"'UD1 Scenarios'!AK26","v":0.73499999999999999},{"$f":"'UD1 Scenarios'!AL26","v":3.9375},{"$f":"'UD1 Scenarios'!AM26","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN26","v":0.6825},{"$f":"'UD1 Scenarios'!AO26","v":8.82},{"$f":"'UD1 Scenarios'!AP26","v":24.137189999999997},{"$f":"'UD1 Scenarios'!AR26","v":8.9249999999999996E-2},{"$f":"'UD1 Scenarios'!AS26","v":0.17849999999999999},{"$f":"'UD1 Scenarios'!AT26","v":2.205E-2},{"$f":"'UD1 Scenarios'!AU26","v":0.13387500000000002},{"$f":"'UD1 Scenarios'!AV26","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW26","v":0.6825},{"$f":"'UD1 Scenarios'!AX26","v":3.1185},{"$f":"'UD1 Scenarios'!AY26","v":9.7019999999999995E-2},{"$f":"'UD1 Scenarios'!AZ26","v":4.3511411999999998},{"$f":"'UD1 Scenarios'!BB26","v":1.018161785142857},{"$f":"'UD1 Scenarios'!BC26","v":5.0733404637142847},{"$f":"'UD1 Scenarios'!BD26","v":0.32441984932499995},{"$f":"'UD1 Scenarios'!BE26","v":1.4357319516964286},{"$f":"'UD1 Scenarios'!BG26","v":1.7215749416590729},{"$f":"'UD1 Scenarios'!BH26","v":4.0370393387499997},{"$f":"'UD1 Scenarios'!BJ26","v":13.610268330287642},{"$f":"'UD1 Scenarios'!BK26","v":42.098599530287643},{"$f":"'UD1 Scenarios'!BO26","v":24.137189999999997},{"$f":"'UD1 Scenarios'!BP26","v":4.3511411999999998},{"$f":"'UD1 Scenarios'!BQ26","v":1.0499793409285714},{"$f":"'UD1 Scenarios'!BR26","v":5.1051580194999993},{"$f":"'UD1 Scenarios'!BS26","v":0.32441984932499995},{"$f":"'UD1 Scenarios'!BT26","v":1.4357319516964286},{"$f":"'UD1 Scenarios'!BV26","v":2.6899608463423013},{"$f":"'UD1 Scenarios'!BW26","v":4.0370393387499997},{"$f":"'UD1 Scenarios'!BY26","v":14.642289346542299},{"$f":"'UD1 Scenarios'!BZ26","v":43.130620546542296},2.9925808592357139,8.4425099803621428,11.435090839597857,0.46348707828214286,3.6567190159264289,0.35263619999999996,2.8696645989499361,7.52639717995,6.6877649999999997,5.2129117851428575,10.785340463714284,15.998252248857142,1.0814698493249999,5.5071069516964286,0.35263619999999996,3.0865749416590731,7.1555393387499997,8.9170200000000008,5.2447293409285711,10.817158019499999,16.061887360428571,1.0814698493249999,5.5071069516964286,0.35263619999999996,4.0549608463423015,7.1555393387499997,8.9170200000000008]
[2050,{"$f":"'6. UD1 Assumptions'!C29","v":24800},{"$f":"'6. UD1 Assumptions'!E29","v":3000},{"$f":"'6. UD1 Assumptions'!G29","v":855},{"$f":"'6. UD1 Assumptions'!I29","v":16000},{"$f":"'6. UD1 Assumptions'!K29","v":6500000},{"$f":"'6. UD1 Assumptions'!M29","v":750000},{"$f":"'6. UD1 Assumptions'!P29","v":13000},{"$f":"'6. UD1 Assumptions'!R29","v":763000},{"$f":"'6. UD1 Assumptions'!T29","v":2450},{"$f":"'6. UD1 Assumptions'!V29","v":5530},{"$f":"'6. UD1 Assumptions'!X29","v":3500},{"$f":"'6. UD1 Assumptions'!Z29","v":23000},{"$f":"'6. UD1 Assumptions'!C57","v":40000},{"$f":"'6. UD1 Assumptions'!E57","v":8000},{"$f":"'6. UD1 Assumptions'!G57","v":855},{"$f":"'6. UD1 Assumptions'!I57","v":22000},{"$f":"'6. UD1 Assumptions'!K57","v":6500000},{"$f":"'6. UD1 Assumptions'!M57","v":750000},{"$f":"'6. UD1 Assumptions'!P57","v":13000},{"$f":"'6. UD1 Assumptions'!R57","v":763000},{"$f":"'6. UD1 Assumptions'!T57","v":4500},{"$f":"'6. UD1 Assumptions'!V57","v":9000},{"$f":"'6. UD1 Assumptions'!X57","v":3500},{"$f":"'6. UD1 Assumptions'!Z57","v":35000},{"$f":"'UD1 Scenarios'!B27","v":2.3666999999999998},{"$f":"'UD1 Scenarios'!C27","v":3.6000299999999998},{"$f":"'UD1 Scenarios'!D27","v":0.315},{"$f":"'UD1 Scenarios'!E27","v":2.6040000000000001},{"$f":"'UD1 Scenarios'!F27","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!G27","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!H27","v":6.72},{"$f":"'UD1 Scenarios'!I27","v":16.411920000000002},{"$f":"'UD1 Scenarios'!K27","v":5.1449999999999996E-2},{"$f":"'UD1 Scenarios'!L27","v":0.11613},{"$f":"'UD1 Scenarios'!M27","v":9.4500000000000001E-3},{"$f":"'UD1 Scenarios'!N27","v":8.853599999999999E-2},{"$f":"'UD1 Scenarios'!O27","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!P27","v":0.48299999999999998},{"$f":"'UD1 Scenarios'!Q27","v":3.21069},{"$f":"'UD1 Scenarios'!R27","v":7.392E-2},{"$f":"'UD1 Scenarios'!S27","v":4.0626221999999999},{"$f":"'UD1 Scenarios'!U27","v":0.60528220830000001},{"$f":"'UD1 Scenarios'!V27","v":5.0502197065099992},{"$f":"'UD1 Scenarios'!W27","v":0.13903707828214285},{"$f":"'UD1 Scenarios'!X27","v":0.94949739738857153},{"$f":"'UD1 Scenarios'!Z27","v":1.9036645989499361},{"$f":"'UD1 Scenarios'!AA27","v":4.5206653320714292},{"$f":"'UD1 Scenarios'!AC27","v":13.168366321502079},{"$f":"'UD1 Scenarios'!AE27","v":33.642908521502079},{"$f":"'UD1 Scenarios'!AI27","v":4.3469999999999995},{"$f":"'UD1 Scenarios'!AJ27","v":5.859},{"$f":"'UD1 Scenarios'!AK27","v":0.84},{"$f":"'UD1 Scenarios'!AL27","v":4.2},{"$f":"'UD1 Scenarios'!AM27","v":0.32318999999999998},{"$f":"'UD1 Scenarios'!AN27","v":0.73499999999999999},{"$f":"'UD1 Scenarios'!AO27","v":9.24},{"$f":"'UD1 Scenarios'!AP27","v":25.54419},{"$f":"'UD1 Scenarios'!AR27","v":9.4500000000000001E-2},{"$f":"'UD1 Scenarios'!AS27","v":0.189},{"$f":"'UD1 Scenarios'!AT27","v":2.52E-2},{"$f":"'UD1 Scenarios'!AU27","v":0.14280000000000001},{"$f":"'UD1 Scenarios'!AV27","v":2.9446199999999995E-2},{"$f":"'UD1 Scenarios'!AW27","v":0.73499999999999999},{"$f":"'UD1 Scenarios'!AX27","v":3.21069},{"$f":"'UD1 Scenarios'!AY27","v":0.10163999999999999},{"$f":"'UD1 Scenarios'!AZ27","v":4.5282761999999996},{"$f":"'UD1 Scenarios'!BB27","v":1.0892833804285718},{"$f":"'UD1 Scenarios'!BC27","v":5.456398880428571},{"$f":"'UD1 Scenarios'!BD27","v":0.37076554208571422},{"$f":"'UD1 Scenarios'!BE27","v":1.5314474151428572},{"$f":"'UD1 Scenarios'!BG27","v":1.4484404557227777},{"$f":"'UD1 Scenarios'!BH27","v":4.1380342260714276},{"$f":"'UD1 Scenarios'!BJ27","v":14.034369899879922},{"$f":"'UD1 Scenarios'!BK27","v":44.106836099879921},{"$f":"'UD1 Scenarios'!BO27","v":25.54419},{"$f":"'UD1 Scenarios'!BP27","v":4.5282761999999996},{"$f":"'UD1 Scenarios'!BQ27","v":1.1117428315714286},{"$f":"'UD1 Scenarios'!BR27","v":5.4788583315714288},{"$f":"'UD1 Scenarios'!BS27","v":0.37076554208571422},{"$f":"'UD1 Scenarios'!BT27","v":1.5314474151428572},{"$f":"'UD1 Scenarios'!BV27","v":2.8968809114455554},{"$f":"'UD1 Scenarios'!BW27","v":4.1380342260714276},{"$f":"'UD1 Scenarios'!BY27","v":15.527729257888412},{"$f":"'UD1 Scenarios'!BZ27","v":45.600195457888411},3.0234322083,8.7663797065099995,11.789811914809999,0.46348707828214286,3.6420333973885715,0.35263619999999996,2.8696645989499361,7.7313553320714288,6.79392,5.5307833804285718,11.504398880428571,17.035182260857141,1.2359655420857143,5.8742474151428574,0.35263619999999996,2.9184404557227777,7.3487242260714272,9.3416399999999999,5.5532428315714277,11.526858331571429,17.080101163142857,{"$f":"BA31+BI31+CB31","v":1.2359655420857143},5.8742474151428574,0.35263619999999996,4.3668809114455556,7.3487242260714272,9.3416399999999999]

{"sheet":"All UD2 Plots","index":12,"n_rows":31,"n_cols":112,"rows_kept":31,"cut":false,"hidden":true,"merged":[[5,58,5,66],[5,67,5,73],[5,75,5,84],[5,0,5,12],[5,13,5,24],[5,25,5,32],[5,33,5,41],[5,42,5,48],[5,50,5,57]]}
["UD2 Plots Data"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP11:BU11)","v":10.136969761545535},null,{"$f":"BS3+BJ4+BD4","v":33.526570240712203}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY11:BE11)","v":19.915768749999998},null,null,null,null,null,{"$f":"SUM(BG11:BN11)","v":3.4738317291666663},null,null,null,null,null,null,null,null,null,null,null,null,null,57,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New T","New T","New T","New T","New T","New T","New T","New T",null,null,"Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech "]
["BAU / Population",null,null,null,null,null,null,null,null,null,null,null,null,"Policy Scenario / Population",null,null,null,null,null,null,null,null,null,null,null,"BAU - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"BAU - Direct CH4 Emissions from LMM",null,null,null,null,null,null,null,null,"BAU N2O Emissions from LMM",null,null,null,null,null,null,"BAU","Policy Scenario - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"Policy scenario -  Direct CH4 Emissions from MMS",null,null,null,null,null,null,null,null,"Policy scenario -  N2O Emissions from MMS",null,null,null,null,null,null,"Pol ","Policy Scenario without Technological change from livestock manure"]
["Species","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
[null,"Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from LMM for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from LMM for Sheep (Gg CO2e)","CH4 Emissions from LMM for Goats (Gg CO2e)","CH4 Emissions from LMM for Horses (Gg CO2e)","CH4 Emissions from LMM for Pigs (Gg CO2e)","CH4 Emissions from LMM for Poultry (Gg CO2e)","CH4 Emissions from LMM for Deers (Gg CO2e)","Total CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from LMM for Dairy Cows (Gg CO2e)","N2O Emissions from LMM for Other Cattles (Gg CO2e)","N2O Emissions from LMM for Sheep (Gg CO2e)","N2O Emissions from LMM for Goats (Gg CO2e)","N2O Emissions from LMM for Pigs (Gg CO2e)","N2O Emissions from LMM for Poultry (Gg CO2e)","Total N2O Emissions from LMM (Gg CO2e)","Total Emissions under LMM (Gg CO2e)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from MMS for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from MMS for Sheep (Gg CO2e)","CH4 Emissions from MMS for Goats (Gg CO2e)","CH4 Emissions from MMS for Horses (Gg CO2e)","CH4 Emissions from MMS for Pigs (Gg CO2e)","CH4 Emissions from MMS for Poultry (Gg CO2e)","CH4 Emissions from MMS for Deers (Gg CO2e)","TOTAL CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from new MMS for Dairy Cows (Gg CO2e)","N2O Emissions from MMS for Other Cattles (Gg CO2e)","N2O Emissions from new MMS for Sheep (Gg CO2e)","N2O Emissions from new MMS for Goats (Gg CO2e)","N2O Emissions from new MMS for Pigs (Gg CO2e)","N2O Emissions from new MMS for Poultry (Gg CO2e)","Total N2O Emissions new MMS (Gg CO2e)","Total Emissions under new MMS (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","Total CH4 Emissions under old MMS (Gg CO2e)","N2O Emissions under old MMS for Dairy Cows (Gg CO2e)","N2O Emissions under old MMS for Other Cattles (Gg CO2e)","N2O Emissions under old MMS for Sheep (Gg CO2e)","N2O Emissions under old MMS for Goats (Gg CO2e)","N2O Emissions under old MMS for Pigs (Gg CO2e)","N2O Emissions under old MMS for Poultry (Gg CO2e)","TOTAL N2O Emissions under old MMS (Gg CO2e)","TOTAL Emissions under old MMS (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)","Total Emissions for Dairy Cows (Gg CO2e)","Total Emissions for Other Cattles (Gg CO2e)","Total Emissions for all Cattles","Total Emissions for Sheep (Gg CO2e)","Total Emissions for Goats (Gg CO2e)","Total Emissions for Horses (Gg CO2e)","Total Emissions  for Pigs (Gg CO2e)","Total Emissions for Poultry (Gg CO2e)","Total Emissions for Deers (Gg CO2e)"]
["UD2","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL NT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT","POL OT"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
[2006,{"$f":"'6. UD2 Assumptions'!C9","v":24547},{"$f":"'6. UD2 Assumptions'!E9","v":1277.75},{"$f":"'6. UD2 Assumptions'!G9","v":655},{"$f":"'6. UD2 Assumptions'!I9","v":16000},{"$f":"'6. UD2 Assumptions'!K9","v":4000000},{"$f":"'6. UD2 Assumptions'!M9","v":764205.5555555555},{"$f":"'6. UD2 Assumptions'!P9","v":3208.3333333333335},{"$f":"'6. UD2 Assumptions'!R9","v":847413.88888888888},{"$f":"'6. UD2 Assumptions'!T9","v":2237},{"$f":"'6. UD2 Assumptions'!V9","v":7016},{"$f":"'6. UD2 Assumptions'!X9","v":2693},{"$f":"'6. UD2 Assumptions'!Z9","v":15319},{"$f":"'6. UD2 Assumptions'!C37","v":24547},{"$f":"'6. UD2 Assumptions'!E37","v":1277.75},{"$f":"'6. UD2 Assumptions'!G37","v":655},{"$f":"'6. UD2 Assumptions'!I37","v":16000},{"$f":"'6. UD2 Assumptions'!K37","v":4000000},{"$f":"'6. UD2 Assumptions'!M37","v":764205.5555555555},{"$f":"'6. UD2 Assumptions'!P37","v":3208.3333333333335},{"$f":"'6. UD2 Assumptions'!R37","v":847413.88888888888},{"$f":"'6. UD2 Assumptions'!T37","v":2237},{"$f":"'6. UD2 Assumptions'!V37","v":7016},{"$f":"'6. UD2 Assumptions'!X37","v":2693},{"$f":"'6. UD2 Assumptions'!Z37","v":15319},{"$f":"'UD2 Scenarios'!B7","v":2.5725499999999997},{"$f":"'UD2 Scenarios'!C7","v":5.4373999999999993},{"$f":"'UD2 Scenarios'!D7","v":0.15971874999999999},{"$f":"'UD2 Scenarios'!E7","v":3.0683750000000001},{"$f":"'UD2 Scenarios'!F7","v":0.29475000000000001},{"$f":"'UD2 Scenarios'!G7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!H7","v":8},{"$f":"'UD2 Scenarios'!I7","v":19.915768749999998},{"$f":"'UD2 Scenarios'!K7","v":5.5924999999999996E-2},{"$f":"'UD2 Scenarios'!L7","v":0.1754},{"$f":"'UD2 Scenarios'!M7","v":4.7915624999999998E-3},{"$f":"'UD2 Scenarios'!N7","v":0.10432475000000001},{"$f":"'UD2 Scenarios'!O7","v":2.6855E-2},{"$f":"'UD2 Scenarios'!P7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!Q7","v":2.6355604166666664},{"$f":"'UD2 Scenarios'!R7","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S7","v":3.4738317291666663},{"$f":"'UD2 Scenarios'!U7","v":0.5582421356285715},{"$f":"'UD2 Scenarios'!V7","v":3.7866166721625003},{"$f":"'UD2 Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'UD2 Scenarios'!X7","v":0.93981099248779287},{"$f":"'UD2 Scenarios'!Z7","v":1.2645469637153572},{"$f":"'UD2 Scenarios'!AA7","v":3.5285347886263096},{"$f":"'UD2 Scenarios'!AC7","v":10.136969761545535},{"$f":"'UD2 Scenarios'!AE7","v":33.526570240712196},{"$f":"'UD2 Scenarios'!AI7","v":2.5725499999999997},{"$f":"'UD2 Scenarios'!AJ7","v":5.4373999999999993},{"$f":"'UD2 Scenarios'!AK7","v":0.15971874999999999},{"$f":"'UD2 Scenarios'!AL7","v":3.0683750000000001},{"$f":"'UD2 Scenarios'!AM7","v":0.29475000000000001},{"$f":"'UD2 Scenarios'!AN7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!AO7","v":8},{"$f":"'UD2 Scenarios'!AP7","v":19.915768749999998},{"$f":"'UD2 Scenarios'!AR7","v":5.5924999999999996E-2},{"$f":"'UD2 Scenarios'!AS7","v":0.1754},{"$f":"'UD2 Scenarios'!AT7","v":4.7915624999999998E-3},{"$f":"'UD2 Scenarios'!AU7","v":0.10432475000000001},{"$f":"'UD2 Scenarios'!AV7","v":2.6855E-2},{"$f":"'UD2 Scenarios'!AW7","v":0.38297500000000001},{"$f":"'UD2 Scenarios'!AX7","v":2.6355604166666664},{"$f":"'UD2 Scenarios'!AY7","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ7","v":3.4738317291666663},{"$f":"'UD2 Scenarios'!BB7","v":0.5582421356285715},{"$f":"'UD2 Scenarios'!BC7","v":3.7866166721625003},{"$f":"'UD2 Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'UD2 Scenarios'!BE7","v":0.93981099248779287},{"$f":"'UD2 Scenarios'!BG7","v":1.2645469637153572},{"$f":"'UD2 Scenarios'!BH7","v":3.5285347886263096},{"$f":"'UD2 Scenarios'!BJ7","v":10.136969761545535},{"$f":"'UD2 Scenarios'!BK7","v":33.526570240712196},{"$f":"'UD2 Scenarios'!BO7","v":19.915768749999998},{"$f":"'UD2 Scenarios'!BP7","v":3.4738317291666663},{"$f":"'UD2 Scenarios'!BQ7","v":0.5582421356285715},{"$f":"'UD2 Scenarios'!BR7","v":3.7866166721625003},{"$f":"'UD2 Scenarios'!BS7","v":5.9218208925002666E-2},{"$f":"'UD2 Scenarios'!BT7","v":0.93981099248779287},{"$f":"'UD2 Scenarios'!BV7","v":1.2645469637153572},{"$f":"'UD2 Scenarios'!BW7","v":3.5285347886263096},{"$f":"'UD2 Scenarios'!BY7","v":10.136969761545535},{"$f":"'UD2 Scenarios'!BZ7","v":33.526570240712196},{"$f":"Z11+AH11+AQ11","v":3.1867171356285708},9.3994166721624985,{"$f":"CH11+CI11","v":12.58613380779107},{"$f":"AB11+AJ11+AS11","v":0.22372852142500266},4.1125107424877925,{"$f":"AD11+AL11","v":0.32160500000000003},{"$f":"AE11+AM11+AU11","v":2.0304969637153572},{"$f":"AN11+AV11","v":6.1640952052929761},{"$f":"AF11+AO11","v":8.0879999999999992},{"$f":"AY11+BG11+BP11","v":3.1867171356285708},9.3994166721624985,{"$f":"CQ11+CR11","v":12.58613380779107},{"$f":"BA11+BI11+BR11","v":0.22372852142500266},4.1125107424877925,{"$f":"BC11+BK11","v":0.32160500000000003},{"$f":"BD11+BL11+BT11","v":2.0304969637153572},{"$f":"BM11+BU11","v":6.1640952052929761},{"$f":"BE11+BN11","v":8.0879999999999992},{"$f":"AY11+BG11+BZ11","v":3.1867171356285708},9.3994166721624985,{"$f":"CZ11+DA11","v":12.58613380779107},{"$f":"BA11+BI11+CB11","v":0.22372852142500266},4.1125107424877925,{"$f":"BC11+BK11","v":0.32160500000000003},{"$f":"BD11+BL11+CD11","v":2.0304969637153572},{"$f":"BM11+CE11","v":6.1640952052929761},{"$f":"BE11+BN11","v":8.0879999999999992}]
[2007,{"$f":"'6. UD2 Assumptions'!C10","v":25300},{"$f":"'6. UD2 Assumptions'!E10","v":1190.75},{"$f":"'6. UD2 Assumptions'!G10","v":700},{"$f":"'6. UD2 Assumptions'!I10","v":16000},{"$f":"'6. UD2 Assumptions'!K10","v":4462222.222222222},{"$f":"'6. UD2 Assumptions'!M10","v":708353.33333333337},{"$f":"'6. UD2 Assumptions'!P10","v":3358.8333333333335},{"$f":"'6. UD2 Assumptions'!R10","v":800956.61111111112},{"$f":"'6. UD2 Assumptions'!T10","v":2163},{"$f":"'6. UD2 Assumptions'!V10","v":6814.5},{"$f":"'6. UD2 Assumptions'!X10","v":1897},{"$f":"'6. UD2 Assumptions'!Z10","v":17413},{"$f":"'6. UD2 Assumptions'!C38","v":25300},{"$f":"'6. UD2 Assumptions'!E38","v":1190.75},{"$f":"'6. UD2 Assumptions'!G38","v":700},{"$f":"'6. UD2 Assumptions'!I38","v":16000},{"$f":"'6. UD2 Assumptions'!K38","v":4462222.222222222},{"$f":"'6. UD2 Assumptions'!M38","v":708353.33333333337},{"$f":"'6. UD2 Assumptions'!P38","v":3358.8333333333335},{"$f":"'6. UD2 Assumptions'!R38","v":800956.61111111112},{"$f":"'6. UD2 Assumptions'!T38","v":2163},{"$f":"'6. UD2 Assumptions'!V38","v":6814.5},{"$f":"'6. UD2 Assumptions'!X38","v":1897},{"$f":"'6. UD2 Assumptions'!Z38","v":17413},{"$f":"'UD2 Scenarios'!B8","v":2.4874499999999999},{"$f":"'UD2 Scenarios'!C8","v":5.2812374999999996},{"$f":"'UD2 Scenarios'!D8","v":0.14884375},{"$f":"'UD2 Scenarios'!E8","v":3.1624999999999996},{"$f":"'UD2 Scenarios'!F8","v":0.315},{"$f":"'UD2 Scenarios'!G8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!H8","v":8},{"$f":"'UD2 Scenarios'!I8","v":19.830356250000001},{"$f":"'UD2 Scenarios'!K8","v":5.4074999999999998E-2},{"$f":"'UD2 Scenarios'!L8","v":0.1703625},{"$f":"'UD2 Scenarios'!M8","v":4.4653124999999997E-3},{"$f":"'UD2 Scenarios'!N8","v":0.107525},{"$f":"'UD2 Scenarios'!O8","v":2.87E-2},{"$f":"'UD2 Scenarios'!P8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!Q8","v":2.8318285694444443},{"$f":"'UD2 Scenarios'!R8","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S8","v":3.7202813819444445},{"$f":"'UD2 Scenarios'!U8","v":0.53977547579999996},{"$f":"'UD2 Scenarios'!V8","v":2.8724546232839288},{"$f":"'UD2 Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'UD2 Scenarios'!X8","v":0.96864049007785724},{"$f":"'UD2 Scenarios'!Z8","v":1.4163775624051427},{"$f":"'UD2 Scenarios'!AA8","v":3.5718014356361074},{"$f":"'UD2 Scenarios'!AC8","v":9.4242357208578564},{"$f":"'UD2 Scenarios'!AE8","v":32.974873352802305},{"$f":"'UD2 Scenarios'!AI8","v":2.4874499999999999},{"$f":"'UD2 Scenarios'!AJ8","v":5.2812374999999996},{"$f":"'UD2 Scenarios'!AK8","v":0.14884375},{"$f":"'UD2 Scenarios'!AL8","v":3.1624999999999996},{"$f":"'UD2 Scenarios'!AM8","v":0.315},{"$f":"'UD2 Scenarios'!AN8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!AO8","v":8},{"$f":"'UD2 Scenarios'!AP8","v":19.830356250000001},{"$f":"'UD2 Scenarios'!AR8","v":5.4074999999999998E-2},{"$f":"'UD2 Scenarios'!AS8","v":0.1703625},{"$f":"'UD2 Scenarios'!AT8","v":4.4653124999999997E-3},{"$f":"'UD2 Scenarios'!AU8","v":0.107525},{"$f":"'UD2 Scenarios'!AV8","v":2.87E-2},{"$f":"'UD2 Scenarios'!AW8","v":0.43532499999999996},{"$f":"'UD2 Scenarios'!AX8","v":2.8318285694444443},{"$f":"'UD2 Scenarios'!AY8","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ8","v":3.7202813819444445},{"$f":"'UD2 Scenarios'!BB8","v":0.53977547579999996},{"$f":"'UD2 Scenarios'!BC8","v":2.8724546232839288},{"$f":"'UD2 Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'UD2 Scenarios'!BE8","v":0.96864049007785724},{"$f":"'UD2 Scenarios'!BG8","v":1.4163775624051427},{"$f":"'UD2 Scenarios'!BH8","v":3.5718014356361074},{"$f":"'UD2 Scenarios'!BJ8","v":9.4242357208578564},{"$f":"'UD2 Scenarios'!BK8","v":32.974873352802305},{"$f":"'UD2 Scenarios'!BO8","v":19.830356250000001},{"$f":"'UD2 Scenarios'!BP8","v":3.7202813819444445},{"$f":"'UD2 Scenarios'!BQ8","v":0.53977547579999996},{"$f":"'UD2 Scenarios'!BR8","v":2.8724546232839288},{"$f":"'UD2 Scenarios'!BS8","v":5.5186133654820523E-2},{"$f":"'UD2 Scenarios'!BT8","v":0.96864049007785724},{"$f":"'UD2 Scenarios'!BV8","v":1.4163775624051427},{"$f":"'UD2 Scenarios'!BW8","v":3.5718014356361074},{"$f":"'UD2 Scenarios'!BY8","v":9.4242357208578564},{"$f":"'UD2 Scenarios'!BZ8","v":32.974873352802305},3.0813004758,8.3240546232839279,{"$f":"CH12+CI12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992,3.0813004758,8.3240546232839279,{"$f":"CQ12+CR12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992,3.0813004758,8.3240546232839279,{"$f":"CZ12+DA12","v":11.405355099083927},0.20849519615482054,4.2386654900778566,0.34370000000000001,2.2870275624051426,6.4036300050805517,8.0879999999999992]
[2008,{"$f":"'6. UD2 Assumptions'!C11","v":26597.5},{"$f":"'6. UD2 Assumptions'!E11","v":1652},{"$f":"'6. UD2 Assumptions'!G11","v":725},{"$f":"'6. UD2 Assumptions'!I11","v":16000},{"$f":"'6. UD2 Assumptions'!K11","v":4688888.888888889},{"$f":"'6. UD2 Assumptions'!M11","v":708353.33333333337},{"$f":"'6. UD2 Assumptions'!P11","v":3573.5},{"$f":"'6. UD2 Assumptions'!R11","v":805704.61111111112},{"$f":"'6. UD2 Assumptions'!T11","v":2457},{"$f":"'6. UD2 Assumptions'!V11","v":6967.25},{"$f":"'6. UD2 Assumptions'!X11","v":2097},{"$f":"'6. UD2 Assumptions'!Z11","v":6699},{"$f":"'6. UD2 Assumptions'!C39","v":26597.5},{"$f":"'6. UD2 Assumptions'!E39","v":1652},{"$f":"'6. UD2 Assumptions'!G39","v":725},{"$f":"'6. UD2 Assumptions'!I39","v":16000},{"$f":"'6. UD2 Assumptions'!K39","v":4688888.888888889},{"$f":"'6. UD2 Assumptions'!M39","v":708353.33333333337},{"$f":"'6. UD2 Assumptions'!P39","v":3573.5},{"$f":"'6. UD2 Assumptions'!R39","v":805704.61111111112},{"$f":"'6. UD2 Assumptions'!T39","v":2457},{"$f":"'6. UD2 Assumptions'!V39","v":6967.25},{"$f":"'6. UD2 Assumptions'!X39","v":2097},{"$f":"'6. UD2 Assumptions'!Z39","v":6699},{"$f":"'UD2 Scenarios'!B9","v":2.8255499999999998},{"$f":"'UD2 Scenarios'!C9","v":5.3996187500000001},{"$f":"'UD2 Scenarios'!D9","v":0.20649999999999999},{"$f":"'UD2 Scenarios'!E9","v":3.3246875},{"$f":"'UD2 Scenarios'!F9","v":0.32624999999999998},{"$f":"'UD2 Scenarios'!G9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!H9","v":8},{"$f":"'UD2 Scenarios'!I9","v":20.250081250000001},{"$f":"'UD2 Scenarios'!K9","v":6.1425E-2},{"$f":"'UD2 Scenarios'!L9","v":0.17418124999999998},{"$f":"'UD2 Scenarios'!M9","v":6.195E-3},{"$f":"'UD2 Scenarios'!N9","v":0.11303937500000001},{"$f":"'UD2 Scenarios'!O9","v":2.9724999999999998E-2},{"$f":"'UD2 Scenarios'!P9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!Q9","v":2.9487229027777779},{"$f":"'UD2 Scenarios'!R9","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S9","v":3.5887635277777781},{"$f":"'UD2 Scenarios'!U9","v":0.6131430162},{"$f":"'UD2 Scenarios'!V9","v":3.1152194545607141},{"$f":"'UD2 Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'UD2 Scenarios'!X9","v":1.0183168156065534},{"$f":"'UD2 Scenarios'!Z9","v":0.60253015637571439},{"$f":"'UD2 Scenarios'!AA9","v":3.662616642248012},{"$f":"'UD2 Scenarios'!AC9","v":9.0883891694316929},{"$f":"'UD2 Scenarios'!AE9","v":32.927233947209473},{"$f":"'UD2 Scenarios'!AI9","v":2.8255499999999998},{"$f":"'UD2 Scenarios'!AJ9","v":5.3996187500000001},{"$f":"'UD2 Scenarios'!AK9","v":0.20649999999999999},{"$f":"'UD2 Scenarios'!AL9","v":3.3246875},{"$f":"'UD2 Scenarios'!AM9","v":0.32624999999999998},{"$f":"'UD2 Scenarios'!AN9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!AO9","v":8},{"$f":"'UD2 Scenarios'!AP9","v":20.250081250000001},{"$f":"'UD2 Scenarios'!AR9","v":6.1425E-2},{"$f":"'UD2 Scenarios'!AS9","v":0.17418124999999998},{"$f":"'UD2 Scenarios'!AT9","v":6.195E-3},{"$f":"'UD2 Scenarios'!AU9","v":0.11303937500000001},{"$f":"'UD2 Scenarios'!AV9","v":2.9724999999999998E-2},{"$f":"'UD2 Scenarios'!AW9","v":0.16747499999999998},{"$f":"'UD2 Scenarios'!AX9","v":2.9487229027777779},{"$f":"'UD2 Scenarios'!AY9","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ9","v":3.5887635277777781},{"$f":"'UD2 Scenarios'!BB9","v":0.6131430162},{"$f":"'UD2 Scenarios'!BC9","v":3.1152194545607141},{"$f":"'UD2 Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'UD2 Scenarios'!BE9","v":1.0183168156065534},{"$f":"'UD2 Scenarios'!BG9","v":0.60253015637571439},{"$f":"'UD2 Scenarios'!BH9","v":3.662616642248012},{"$f":"'UD2 Scenarios'!BJ9","v":9.0883891694316929},{"$f":"'UD2 Scenarios'!BK9","v":32.927233947209473},{"$f":"'UD2 Scenarios'!BO9","v":20.250081250000001},{"$f":"'UD2 Scenarios'!BP9","v":3.5887635277777781},{"$f":"'UD2 Scenarios'!BQ9","v":0.6131430162},{"$f":"'UD2 Scenarios'!BR9","v":3.1152194545607141},{"$f":"'UD2 Scenarios'!BS9","v":7.656308444069998E-2},{"$f":"'UD2 Scenarios'!BT9","v":1.0183168156065534},{"$f":"'UD2 Scenarios'!BV9","v":0.60253015637571439},{"$f":"'UD2 Scenarios'!BW9","v":3.662616642248012},{"$f":"'UD2 Scenarios'!BY9","v":9.0883891694316929},{"$f":"'UD2 Scenarios'!BZ9","v":32.927233947209473},3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992,3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992,3.5001180161999996,8.6890194545607145,12.189137470760715,0.2892580844407,4.4560436906065535,0.35597499999999999,0.93748015637571436,6.6113395450257899,8.0879999999999992]
[2009,{"$f":"'6. UD2 Assumptions'!C12","v":26695.75},{"$f":"'6. UD2 Assumptions'!E12","v":2129.75},{"$f":"'6. UD2 Assumptions'!G12","v":750},{"$f":"'6. UD2 Assumptions'!I12","v":16000},{"$f":"'6. UD2 Assumptions'!K12","v":4911111.111111111},{"$f":"'6. UD2 Assumptions'!M12","v":571565.5555555555},{"$f":"'6. UD2 Assumptions'!P12","v":5833.166666666667},{"$f":"'6. UD2 Assumptions'!R12","v":675620.94444444438},{"$f":"'6. UD2 Assumptions'!T12","v":2316},{"$f":"'6. UD2 Assumptions'!V12","v":7005.5},{"$f":"'6. UD2 Assumptions'!X12","v":2085},{"$f":"'6. UD2 Assumptions'!Z12","v":14108},{"$f":"'6. UD2 Assumptions'!C40","v":26695.75},{"$f":"'6. UD2 Assumptions'!E40","v":2129.75},{"$f":"'6. UD2 Assumptions'!G40","v":750},{"$f":"'6. UD2 Assumptions'!I40","v":16000},{"$f":"'6. UD2 Assumptions'!K40","v":4911111.111111111},{"$f":"'6. UD2 Assumptions'!M40","v":571565.5555555555},{"$f":"'6. UD2 Assumptions'!P40","v":5833.166666666667},{"$f":"'6. UD2 Assumptions'!R40","v":675620.94444444438},{"$f":"'6. UD2 Assumptions'!T40","v":2316},{"$f":"'6. UD2 Assumptions'!V40","v":7005.5},{"$f":"'6. UD2 Assumptions'!X40","v":2085},{"$f":"'6. UD2 Assumptions'!Z40","v":14108},{"$f":"'UD2 Scenarios'!B10","v":2.6633999999999998},{"$f":"'UD2 Scenarios'!C10","v":5.4292625000000001},{"$f":"'UD2 Scenarios'!D10","v":0.26621875},{"$f":"'UD2 Scenarios'!E10","v":3.33696875},{"$f":"'UD2 Scenarios'!F10","v":0.33749999999999997},{"$f":"'UD2 Scenarios'!G10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!H10","v":8},{"$f":"'UD2 Scenarios'!I10","v":20.386050000000001},{"$f":"'UD2 Scenarios'!K10","v":5.79E-2},{"$f":"'UD2 Scenarios'!L10","v":0.1751375},{"$f":"'UD2 Scenarios'!M10","v":7.9865624999999989E-3},{"$f":"'UD2 Scenarios'!N10","v":0.11345693749999999},{"$f":"'UD2 Scenarios'!O10","v":3.075E-2},{"$f":"'UD2 Scenarios'!P10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!Q10","v":2.9622712638888884},{"$f":"'UD2 Scenarios'!R10","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S10","v":3.7882022638888886},{"$f":"'UD2 Scenarios'!U10","v":0.53927637688571428},{"$f":"'UD2 Scenarios'!V10","v":3.0538224896830362},{"$f":"'UD2 Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'UD2 Scenarios'!X10","v":1.0220784333199984},{"$f":"'UD2 Scenarios'!Z10","v":1.1055432880815714},{"$f":"'UD2 Scenarios'!AA10","v":3.4138250320518924},{"$f":"'UD2 Scenarios'!AC10","v":9.233250359179344},{"$f":"'UD2 Scenarios'!AE10","v":33.407502623068233},{"$f":"'UD2 Scenarios'!AI10","v":2.6633999999999998},{"$f":"'UD2 Scenarios'!AJ10","v":5.4292625000000001},{"$f":"'UD2 Scenarios'!AK10","v":0.26621875},{"$f":"'UD2 Scenarios'!AL10","v":3.33696875},{"$f":"'UD2 Scenarios'!AM10","v":0.33749999999999997},{"$f":"'UD2 Scenarios'!AN10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!AO10","v":8},{"$f":"'UD2 Scenarios'!AP10","v":20.386050000000001},{"$f":"'UD2 Scenarios'!AR10","v":5.79E-2},{"$f":"'UD2 Scenarios'!AS10","v":0.1751375},{"$f":"'UD2 Scenarios'!AT10","v":7.9865624999999989E-3},{"$f":"'UD2 Scenarios'!AU10","v":0.11345693749999999},{"$f":"'UD2 Scenarios'!AV10","v":3.075E-2},{"$f":"'UD2 Scenarios'!AW10","v":0.35269999999999996},{"$f":"'UD2 Scenarios'!AX10","v":2.9622712638888884},{"$f":"'UD2 Scenarios'!AY10","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ10","v":3.7882022638888886},{"$f":"'UD2 Scenarios'!BB10","v":0.53927637688571428},{"$f":"'UD2 Scenarios'!BC10","v":3.0538224896830362},{"$f":"'UD2 Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'UD2 Scenarios'!BE10","v":1.0220784333199984},{"$f":"'UD2 Scenarios'!BG10","v":1.1055432880815714},{"$f":"'UD2 Scenarios'!BH10","v":3.4138250320518924},{"$f":"'UD2 Scenarios'!BJ10","v":9.233250359179344},{"$f":"'UD2 Scenarios'!BK10","v":33.407502623068233},{"$f":"'UD2 Scenarios'!BO10","v":20.386050000000001},{"$f":"'UD2 Scenarios'!BP10","v":3.7882022638888886},{"$f":"'UD2 Scenarios'!BQ10","v":0.53927637688571428},{"$f":"'UD2 Scenarios'!BR10","v":3.0538224896830362},{"$f":"'UD2 Scenarios'!BS10","v":9.8704739157131238E-2},{"$f":"'UD2 Scenarios'!BT10","v":1.0220784333199984},{"$f":"'UD2 Scenarios'!BV10","v":1.1055432880815714},{"$f":"'UD2 Scenarios'!BW10","v":3.4138250320518924},{"$f":"'UD2 Scenarios'!BY10","v":9.233250359179344},{"$f":"'UD2 Scenarios'!BZ10","v":33.407502623068233},3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992,3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992,3.2605763768857141,8.6582224896830358,11.91879886656875,0.37291005165713126,4.4725041208199983,0.36824999999999997,1.8109432880815715,6.3760962959407808,8.0879999999999992]
[2010,{"$f":"'6. UD2 Assumptions'!C13","v":28267.25},{"$f":"'6. UD2 Assumptions'!E13","v":2096},{"$f":"'6. UD2 Assumptions'!G13","v":775},{"$f":"'6. UD2 Assumptions'!I13","v":16000},{"$f":"'6. UD2 Assumptions'!K13","v":5133333.333333333},{"$f":"'6. UD2 Assumptions'!M13","v":620060},{"$f":"'6. UD2 Assumptions'!P13","v":7029.3333333333339},{"$f":"'6. UD2 Assumptions'!R13","v":729756},{"$f":"'6. UD2 Assumptions'!T13","v":2679},{"$f":"'6. UD2 Assumptions'!V13","v":6845.75},{"$f":"'6. UD2 Assumptions'!X13","v":2034},{"$f":"'6. UD2 Assumptions'!Z13","v":22327},{"$f":"'6. UD2 Assumptions'!C41","v":28267.25},{"$f":"'6. UD2 Assumptions'!E41","v":2096},{"$f":"'6. UD2 Assumptions'!G41","v":775},{"$f":"'6. UD2 Assumptions'!I41","v":16000},{"$f":"'6. UD2 Assumptions'!K41","v":5133333.333333333},{"$f":"'6. UD2 Assumptions'!M41","v":620060},{"$f":"'6. UD2 Assumptions'!P41","v":7029.3333333333339},{"$f":"'6. UD2 Assumptions'!R41","v":729756},{"$f":"'6. UD2 Assumptions'!T41","v":2679},{"$f":"'6. UD2 Assumptions'!V41","v":6845.75},{"$f":"'6. UD2 Assumptions'!X41","v":2034},{"$f":"'6. UD2 Assumptions'!Z41","v":22327},{"$f":"'UD2 Scenarios'!B11","v":3.0808499999999999},{"$f":"'UD2 Scenarios'!C11","v":5.3054562499999998},{"$f":"'UD2 Scenarios'!D11","v":0.26200000000000001},{"$f":"'UD2 Scenarios'!E11","v":3.5334062499999996},{"$f":"'UD2 Scenarios'!F11","v":0.34875},{"$f":"'UD2 Scenarios'!G11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!H11","v":8},{"$f":"'UD2 Scenarios'!I11","v":21.088637500000001},{"$f":"'UD2 Scenarios'!K11","v":6.6974999999999993E-2},{"$f":"'UD2 Scenarios'!L11","v":0.17114374999999998},{"$f":"'UD2 Scenarios'!M11","v":7.8599999999999989E-3},{"$f":"'UD2 Scenarios'!N11","v":0.12013581249999999},{"$f":"'UD2 Scenarios'!O11","v":3.1774999999999998E-2},{"$f":"'UD2 Scenarios'!P11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!Q11","v":3.113983666666666},{"$f":"'UD2 Scenarios'!R11","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S11","v":4.1580482291666661},{"$f":"'UD2 Scenarios'!U11","v":0.66241905200742845},{"$f":"'UD2 Scenarios'!V11","v":3.0296080819828219},{"$f":"'UD2 Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'UD2 Scenarios'!X11","v":1.082245173642423},{"$f":"'UD2 Scenarios'!Z11","v":1.1018857519343928},{"$f":"'UD2 Scenarios'!AA11","v":3.6286993855912377},{"$f":"'UD2 Scenarios'!AC11","v":9.6019980171847621},{"$f":"'UD2 Scenarios'!AE11","v":34.848683746351426},{"$f":"'UD2 Scenarios'!AI11","v":3.0808499999999999},{"$f":"'UD2 Scenarios'!AJ11","v":5.3054562499999998},{"$f":"'UD2 Scenarios'!AK11","v":0.26200000000000001},{"$f":"'UD2 Scenarios'!AL11","v":3.5334062499999996},{"$f":"'UD2 Scenarios'!AM11","v":0.34875},{"$f":"'UD2 Scenarios'!AN11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!AO11","v":8},{"$f":"'UD2 Scenarios'!AP11","v":21.088637500000001},{"$f":"'UD2 Scenarios'!AR11","v":6.6974999999999993E-2},{"$f":"'UD2 Scenarios'!AS11","v":0.17114374999999998},{"$f":"'UD2 Scenarios'!AT11","v":7.8599999999999989E-3},{"$f":"'UD2 Scenarios'!AU11","v":0.12013581249999999},{"$f":"'UD2 Scenarios'!AV11","v":3.1774999999999998E-2},{"$f":"'UD2 Scenarios'!AW11","v":0.55817499999999998},{"$f":"'UD2 Scenarios'!AX11","v":3.113983666666666},{"$f":"'UD2 Scenarios'!AY11","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ11","v":4.1580482291666661},{"$f":"'UD2 Scenarios'!BB11","v":0.66241905200742845},{"$f":"'UD2 Scenarios'!BC11","v":3.0296080819828219},{"$f":"'UD2 Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'UD2 Scenarios'!BE11","v":1.082245173642423},{"$f":"'UD2 Scenarios'!BG11","v":1.1018857519343928},{"$f":"'UD2 Scenarios'!BH11","v":3.6286993855912377},{"$f":"'UD2 Scenarios'!BJ11","v":9.6019980171847621},{"$f":"'UD2 Scenarios'!BK11","v":34.848683746351426},{"$f":"'UD2 Scenarios'!BO11","v":21.088637500000001},{"$f":"'UD2 Scenarios'!BP11","v":4.1580482291666661},{"$f":"'UD2 Scenarios'!BQ11","v":0.66241905200742845},{"$f":"'UD2 Scenarios'!BR11","v":3.0296080819828219},{"$f":"'UD2 Scenarios'!BS11","v":9.7140572026457137E-2},{"$f":"'UD2 Scenarios'!BT11","v":1.082245173642423},{"$f":"'UD2 Scenarios'!BV11","v":1.1018857519343928},{"$f":"'UD2 Scenarios'!BW11","v":3.6286993855912377},{"$f":"'UD2 Scenarios'!BY11","v":9.6019980171847621},{"$f":"'UD2 Scenarios'!BZ11","v":34.848683746351426},3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992,3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992,3.8102440520074281,8.5062080819828214,12.31645213399025,0.36700057202645714,4.7357872361424231,0.380525,2.2182357519343929,6.7426830522579042,8.0879999999999992]
[2011,{"$f":"'6. UD2 Assumptions'!C14","v":28283.5},{"$f":"'6. UD2 Assumptions'!E14","v":1993.5},{"$f":"'6. UD2 Assumptions'!G14","v":800},{"$f":"'6. UD2 Assumptions'!I14","v":16000},{"$f":"'6. UD2 Assumptions'!K14","v":5244444.444444445},{"$f":"'6. UD2 Assumptions'!M14","v":620060},{"$f":"'6. UD2 Assumptions'!P14","v":8627},{"$f":"'6. UD2 Assumptions'!R14","v":733575.88888888888},{"$f":"'6. UD2 Assumptions'!T14","v":2525},{"$f":"'6. UD2 Assumptions'!V14","v":5990.5},{"$f":"'6. UD2 Assumptions'!X14","v":1920},{"$f":"'6. UD2 Assumptions'!Z14","v":23285},{"$f":"'6. UD2 Assumptions'!C42","v":28283.5},{"$f":"'6. UD2 Assumptions'!E42","v":1993.5},{"$f":"'6. UD2 Assumptions'!G42","v":800},{"$f":"'6. UD2 Assumptions'!I42","v":16000},{"$f":"'6. UD2 Assumptions'!K42","v":5244444.444444445},{"$f":"'6. UD2 Assumptions'!M42","v":620060},{"$f":"'6. UD2 Assumptions'!P42","v":8627},{"$f":"'6. UD2 Assumptions'!R42","v":733575.88888888888},{"$f":"'6. UD2 Assumptions'!T42","v":2525},{"$f":"'6. UD2 Assumptions'!V42","v":5990.5},{"$f":"'6. UD2 Assumptions'!X42","v":1920},{"$f":"'6. UD2 Assumptions'!Z42","v":23285},{"$f":"'UD2 Scenarios'!B12","v":2.9037500000000001},{"$f":"'UD2 Scenarios'!C12","v":4.6426375000000002},{"$f":"'UD2 Scenarios'!D12","v":0.24918749999999998},{"$f":"'UD2 Scenarios'!E12","v":3.5354375},{"$f":"'UD2 Scenarios'!F12","v":0.36},{"$f":"'UD2 Scenarios'!G12","v":0.582125},{"$f":"'UD2 Scenarios'!H12","v":8},{"$f":"'UD2 Scenarios'!I12","v":20.273137499999997},{"$f":"'UD2 Scenarios'!K12","v":6.3125000000000001E-2},{"$f":"'UD2 Scenarios'!L12","v":0.14976249999999999},{"$f":"'UD2 Scenarios'!M12","v":7.4756249999999988E-3},{"$f":"'UD2 Scenarios'!N12","v":0.120204875},{"$f":"'UD2 Scenarios'!O12","v":3.2799999999999996E-2},{"$f":"'UD2 Scenarios'!P12","v":0.582125},{"$f":"'UD2 Scenarios'!Q12","v":3.1724041388888895},{"$f":"'UD2 Scenarios'!R12","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S12","v":4.2158971388888897},{"$f":"'UD2 Scenarios'!U12","v":0.62378630054714279},{"$f":"'UD2 Scenarios'!V12","v":2.7979301092132496},{"$f":"'UD2 Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'UD2 Scenarios'!X12","v":1.082867324154825},{"$f":"'UD2 Scenarios'!Z12","v":1.23275202548575},{"$f":"'UD2 Scenarios'!AA12","v":3.6785098418165956},{"$f":"'UD2 Scenarios'!AC12","v":9.5082357397360457},{"$f":"'UD2 Scenarios'!AE12","v":33.997270378624933},{"$f":"'UD2 Scenarios'!AI12","v":2.9037500000000001},{"$f":"'UD2 Scenarios'!AJ12","v":4.6426375000000002},{"$f":"'UD2 Scenarios'!AK12","v":0.24918749999999998},{"$f":"'UD2 Scenarios'!AL12","v":3.5354375},{"$f":"'UD2 Scenarios'!AM12","v":0.36},{"$f":"'UD2 Scenarios'!AN12","v":0.582125},{"$f":"'UD2 Scenarios'!AO12","v":8},{"$f":"'UD2 Scenarios'!AP12","v":20.273137499999997},{"$f":"'UD2 Scenarios'!AR12","v":6.3125000000000001E-2},{"$f":"'UD2 Scenarios'!AS12","v":0.14976249999999999},{"$f":"'UD2 Scenarios'!AT12","v":7.4756249999999988E-3},{"$f":"'UD2 Scenarios'!AU12","v":0.120204875},{"$f":"'UD2 Scenarios'!AV12","v":3.2799999999999996E-2},{"$f":"'UD2 Scenarios'!AW12","v":0.582125},{"$f":"'UD2 Scenarios'!AX12","v":3.1724041388888895},{"$f":"'UD2 Scenarios'!AY12","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ12","v":4.2158971388888897},{"$f":"'UD2 Scenarios'!BB12","v":0.62378630054714279},{"$f":"'UD2 Scenarios'!BC12","v":2.7979301092132496},{"$f":"'UD2 Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'UD2 Scenarios'!BE12","v":1.082867324154825},{"$f":"'UD2 Scenarios'!BG12","v":1.23275202548575},{"$f":"'UD2 Scenarios'!BH12","v":3.6785098418165956},{"$f":"'UD2 Scenarios'!BJ12","v":9.5082357397360457},{"$f":"'UD2 Scenarios'!BK12","v":33.997270378624933},{"$f":"'UD2 Scenarios'!BO12","v":20.273137499999997},{"$f":"'UD2 Scenarios'!BP12","v":4.2158971388888897},{"$f":"'UD2 Scenarios'!BQ12","v":0.62378630054714279},{"$f":"'UD2 Scenarios'!BR12","v":2.7979301092132496},{"$f":"'UD2 Scenarios'!BS12","v":9.2390138518483933E-2},{"$f":"'UD2 Scenarios'!BT12","v":1.082867324154825},{"$f":"'UD2 Scenarios'!BV12","v":1.23275202548575},{"$f":"'UD2 Scenarios'!BW12","v":3.6785098418165956},{"$f":"'UD2 Scenarios'!BY12","v":9.5082357397360457},{"$f":"'UD2 Scenarios'!BZ12","v":33.997270378624933},3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992,3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992,3.5906613005471426,7.5903301092132498,11.180991409760392,0.34905326351848392,4.7385096991548252,0.39279999999999998,2.39700202548575,6.8509139807054851,8.0879999999999992]
[2012,{"$f":"'6. UD2 Assumptions'!C15","v":27528.75},{"$f":"'6. UD2 Assumptions'!E15","v":2262},{"$f":"'6. UD2 Assumptions'!G15","v":824},{"$f":"'6. UD2 Assumptions'!I15","v":16000},{"$f":"'6. UD2 Assumptions'!K15","v":5266666.666666667},{"$f":"'6. UD2 Assumptions'!M15","v":680928.88888888888},{"$f":"'6. UD2 Assumptions'!P15","v":7027},{"$f":"'6. UD2 Assumptions'!R15","v":793289.22222222225},{"$f":"'6. UD2 Assumptions'!T15","v":3022},{"$f":"'6. UD2 Assumptions'!V15","v":6099.25},{"$f":"'6. UD2 Assumptions'!X15","v":1819},{"$f":"'6. UD2 Assumptions'!Z15","v":15287},{"$f":"'6. UD2 Assumptions'!C43","v":27528.75},{"$f":"'6. UD2 Assumptions'!E43","v":2262},{"$f":"'6. UD2 Assumptions'!G43","v":824},{"$f":"'6. UD2 Assumptions'!I43","v":16000},{"$f":"'6. UD2 Assumptions'!K43","v":5266666.666666667},{"$f":"'6. UD2 Assumptions'!M43","v":680928.88888888888},{"$f":"'6. UD2 Assumptions'!P43","v":7027},{"$f":"'6. UD2 Assumptions'!R43","v":793289.22222222225},{"$f":"'6. UD2 Assumptions'!T43","v":3022},{"$f":"'6. UD2 Assumptions'!V43","v":6099.25},{"$f":"'6. UD2 Assumptions'!X43","v":1819},{"$f":"'6. UD2 Assumptions'!Z43","v":15287},{"$f":"'UD2 Scenarios'!B13","v":3.4752999999999998},{"$f":"'UD2 Scenarios'!C13","v":4.7269187499999994},{"$f":"'UD2 Scenarios'!D13","v":0.28275},{"$f":"'UD2 Scenarios'!E13","v":3.4410937499999998},{"$f":"'UD2 Scenarios'!F13","v":0.37079999999999996},{"$f":"'UD2 Scenarios'!G13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!H13","v":8},{"$f":"'UD2 Scenarios'!I13","v":20.6790375},{"$f":"'UD2 Scenarios'!K13","v":7.5549999999999992E-2},{"$f":"'UD2 Scenarios'!L13","v":0.15248124999999998},{"$f":"'UD2 Scenarios'!M13","v":8.4825000000000005E-3},{"$f":"'UD2 Scenarios'!N13","v":0.11699718750000002},{"$f":"'UD2 Scenarios'!O13","v":3.3784000000000002E-2},{"$f":"'UD2 Scenarios'!P13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!Q13","v":3.2283002499999998},{"$f":"'UD2 Scenarios'!R13","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S13","v":4.0857701874999997},{"$f":"'UD2 Scenarios'!U13","v":0.74618781378114274},{"$f":"'UD2 Scenarios'!V13","v":2.7108878824354639},{"$f":"'UD2 Scenarios'!W13","v":0.1048339570247357},{"$f":"'UD2 Scenarios'!X13","v":1.0539708257403482},{"$f":"'UD2 Scenarios'!Z13","v":0.8366865825654286},{"$f":"'UD2 Scenarios'!AA13","v":3.8352265818436426},{"$f":"'UD2 Scenarios'!AC13","v":9.2877936433907617},{"$f":"'UD2 Scenarios'!AE13","v":34.052601330890759},{"$f":"'UD2 Scenarios'!AI13","v":3.4752999999999998},{"$f":"'UD2 Scenarios'!AJ13","v":4.7269187499999994},{"$f":"'UD2 Scenarios'!AK13","v":0.28275},{"$f":"'UD2 Scenarios'!AL13","v":3.4410937499999998},{"$f":"'UD2 Scenarios'!AM13","v":0.37079999999999996},{"$f":"'UD2 Scenarios'!AN13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!AO13","v":8},{"$f":"'UD2 Scenarios'!AP13","v":20.6790375},{"$f":"'UD2 Scenarios'!AR13","v":7.5549999999999992E-2},{"$f":"'UD2 Scenarios'!AS13","v":0.15248124999999998},{"$f":"'UD2 Scenarios'!AT13","v":8.4825000000000005E-3},{"$f":"'UD2 Scenarios'!AU13","v":0.11699718750000002},{"$f":"'UD2 Scenarios'!AV13","v":3.3784000000000002E-2},{"$f":"'UD2 Scenarios'!AW13","v":0.38217499999999999},{"$f":"'UD2 Scenarios'!AX13","v":3.2283002499999998},{"$f":"'UD2 Scenarios'!AY13","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ13","v":4.0857701874999997},{"$f":"'UD2 Scenarios'!BB13","v":0.74618781378114274},{"$f":"'UD2 Scenarios'!BC13","v":2.7108878824354639},{"$f":"'UD2 Scenarios'!BD13","v":0.1048339570247357},{"$f":"'UD2 Scenarios'!BE13","v":1.0539708257403482},{"$f":"'UD2 Scenarios'!BG13","v":0.8366865825654286},{"$f":"'UD2 Scenarios'!BH13","v":3.8352265818436426},{"$f":"'UD2 Scenarios'!BJ13","v":9.2877936433907617},{"$f":"'UD2 Scenarios'!BK13","v":34.052601330890759},{"$f":"'UD2 Scenarios'!BO13","v":20.6790375},{"$f":"'UD2 Scenarios'!BP13","v":4.0857701874999997},{"$f":"'UD2 Scenarios'!BQ13","v":0.74618781378114274},{"$f":"'UD2 Scenarios'!BR13","v":2.7108878824354639},{"$f":"'UD2 Scenarios'!BS13","v":0.1048339570247357},{"$f":"'UD2 Scenarios'!BT13","v":1.0539708257403482},{"$f":"'UD2 Scenarios'!BV13","v":0.8366865825654286},{"$f":"'UD2 Scenarios'!BW13","v":3.8352265818436426},{"$f":"'UD2 Scenarios'!BY13","v":9.2877936433907617},{"$f":"'UD2 Scenarios'!BZ13","v":34.052601330890759},4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992,4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992,4.2970378137811425,7.5902878824354634,11.887325696216607,0.3960664570247357,4.612061763240348,0.40458399999999994,1.6010365825654285,7.0635268318436424,8.0879999999999992]
[2013,{"$f":"'6. UD2 Assumptions'!C16","v":25932.75},{"$f":"'6. UD2 Assumptions'!E16","v":2539.5},{"$f":"'6. UD2 Assumptions'!G16","v":855},{"$f":"'6. UD2 Assumptions'!I16","v":16000},{"$f":"'6. UD2 Assumptions'!K16","v":5200000},{"$f":"'6. UD2 Assumptions'!M16","v":687283.33333333337},{"$f":"'6. UD2 Assumptions'!P16","v":6648.833333333333},{"$f":"'6. UD2 Assumptions'!R16","v":797932.16666666674},{"$f":"'6. UD2 Assumptions'!T16","v":2874},{"$f":"'6. UD2 Assumptions'!V16","v":6127.25},{"$f":"'6. UD2 Assumptions'!X16","v":1761},{"$f":"'6. UD2 Assumptions'!Z16","v":15961},{"$f":"'6. UD2 Assumptions'!C44","v":25932.75},{"$f":"'6. UD2 Assumptions'!E44","v":2539.5},{"$f":"'6. UD2 Assumptions'!G44","v":855},{"$f":"'6. UD2 Assumptions'!I44","v":16000},{"$f":"'6. UD2 Assumptions'!K44","v":5200000},{"$f":"'6. UD2 Assumptions'!M44","v":687283.33333333337},{"$f":"'6. UD2 Assumptions'!P44","v":6648.833333333333},{"$f":"'6. UD2 Assumptions'!R44","v":797932.16666666674},{"$f":"'6. UD2 Assumptions'!T44","v":2874},{"$f":"'6. UD2 Assumptions'!V44","v":6127.25},{"$f":"'6. UD2 Assumptions'!X44","v":1761},{"$f":"'6. UD2 Assumptions'!Z44","v":15961},{"$f":"'UD2 Scenarios'!B14","v":3.3050999999999999},{"$f":"'UD2 Scenarios'!C14","v":4.7486187499999994},{"$f":"'UD2 Scenarios'!D14","v":0.31743749999999998},{"$f":"'UD2 Scenarios'!E14","v":3.2415937499999998},{"$f":"'UD2 Scenarios'!F14","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!H14","v":8},{"$f":"'UD2 Scenarios'!I14","v":20.396525},{"$f":"'UD2 Scenarios'!K14","v":7.1849999999999997E-2},{"$f":"'UD2 Scenarios'!L14","v":0.15318124999999999},{"$f":"'UD2 Scenarios'!M14","v":9.5231250000000003E-3},{"$f":"'UD2 Scenarios'!N14","v":0.11021418749999999},{"$f":"'UD2 Scenarios'!O14","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!Q14","v":3.1984491249999998},{"$f":"'UD2 Scenarios'!R14","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S14","v":4.0652976874999993},{"$f":"'UD2 Scenarios'!U14","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!V14","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!W14","v":0.11769488676583391},{"$f":"'UD2 Scenarios'!X14","v":0.99286607387614845},{"$f":"'UD2 Scenarios'!Z14","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!AA14","v":3.8234301810172027},{"$f":"'UD2 Scenarios'!AC14","v":9.1404827362631487},{"$f":"'UD2 Scenarios'!AE14","v":33.602305423763148},{"$f":"'UD2 Scenarios'!AI14","v":3.3050999999999999},{"$f":"'UD2 Scenarios'!AJ14","v":4.7486187499999994},{"$f":"'UD2 Scenarios'!AK14","v":0.31743749999999998},{"$f":"'UD2 Scenarios'!AL14","v":3.2415937499999998},{"$f":"'UD2 Scenarios'!AM14","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!AO14","v":8},{"$f":"'UD2 Scenarios'!AP14","v":20.396525},{"$f":"'UD2 Scenarios'!AR14","v":7.1849999999999997E-2},{"$f":"'UD2 Scenarios'!AS14","v":0.15318124999999999},{"$f":"'UD2 Scenarios'!AT14","v":9.5231250000000003E-3},{"$f":"'UD2 Scenarios'!AU14","v":0.11021418749999999},{"$f":"'UD2 Scenarios'!AV14","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW14","v":0.39902499999999996},{"$f":"'UD2 Scenarios'!AX14","v":3.1984491249999998},{"$f":"'UD2 Scenarios'!AY14","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ14","v":4.0652976874999993},{"$f":"'UD2 Scenarios'!BB14","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BC14","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BD14","v":0.11769488676583391},{"$f":"'UD2 Scenarios'!BE14","v":0.99286607387614845},{"$f":"'UD2 Scenarios'!BG14","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BH14","v":3.8234301810172027},{"$f":"'UD2 Scenarios'!BJ14","v":9.1404827362631487},{"$f":"'UD2 Scenarios'!BK14","v":33.602305423763148},{"$f":"'UD2 Scenarios'!BO14","v":20.396525},{"$f":"'UD2 Scenarios'!BP14","v":4.0652976874999993},{"$f":"'UD2 Scenarios'!BQ14","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BR14","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BS14","v":0.11769488676583391},{"$f":"'UD2 Scenarios'!BT14","v":0.99286607387614845},{"$f":"'UD2 Scenarios'!BV14","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BW14","v":3.8234301810172027},{"$f":"'UD2 Scenarios'!BY14","v":9.1404827362631487},{"$f":"'UD2 Scenarios'!BZ14","v":33.602305423763148},4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992,4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992,4.0851788458551423,7.5518717439192855,11.637050589774429,0.4446555117658339,4.3446740113761484,0.41980499999999998,1.6462410048295357,7.0218793060172029,8.0879999999999992]
[2014,{"$f":"'6. UD2 Assumptions'!C17","v":25966.375},{"$f":"'6. UD2 Assumptions'!E17","v":2569.75},{"$f":"'6. UD2 Assumptions'!G17","v":855},{"$f":"'6. UD2 Assumptions'!I17","v":16000},{"$f":"'6. UD2 Assumptions'!K17","v":5250000},{"$f":"'6. UD2 Assumptions'!M17","v":668641.66666666674},{"$f":"'6. UD2 Assumptions'!P17","v":6324.4166666666661},{"$f":"'6. UD2 Assumptions'!R17","v":674966.08333333337},{"$f":"'6. UD2 Assumptions'!T17","v":2887},{"$f":"'6. UD2 Assumptions'!V17","v":6113.625},{"$f":"'6. UD2 Assumptions'!X17","v":1880.5},{"$f":"'6. UD2 Assumptions'!Z17","v":18480.5},{"$f":"'6. UD2 Assumptions'!C45","v":25966.375},{"$f":"'6. UD2 Assumptions'!E45","v":2569.75},{"$f":"'6. UD2 Assumptions'!G45","v":855},{"$f":"'6. UD2 Assumptions'!I45","v":16000},{"$f":"'6. UD2 Assumptions'!K45","v":5250000},{"$f":"'6. UD2 Assumptions'!M45","v":668641.66666666674},{"$f":"'6. UD2 Assumptions'!P45","v":6324.4166666666661},{"$f":"'6. UD2 Assumptions'!R45","v":726966.08333333337},{"$f":"'6. UD2 Assumptions'!T45","v":2887},{"$f":"'6. UD2 Assumptions'!V45","v":6113.625},{"$f":"'6. UD2 Assumptions'!X45","v":1880.5},{"$f":"'6. UD2 Assumptions'!Z45","v":18480.5},{"$f":"'UD2 Scenarios'!B15","v":3.3200499999999997},{"$f":"'UD2 Scenarios'!C15","v":4.7380593749999997},{"$f":"'UD2 Scenarios'!D15","v":0.32121875},{"$f":"'UD2 Scenarios'!E15","v":3.2457968749999999},{"$f":"'UD2 Scenarios'!F15","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!H15","v":8},{"$f":"'UD2 Scenarios'!I15","v":20.471887500000001},{"$f":"'UD2 Scenarios'!K15","v":7.2175000000000003E-2},{"$f":"'UD2 Scenarios'!L15","v":0.15284062499999998},{"$f":"'UD2 Scenarios'!M15","v":9.6365624999999993E-3},{"$f":"'UD2 Scenarios'!N15","v":0.11035709375000001},{"$f":"'UD2 Scenarios'!O15","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!Q15","v":3.1312245624999999},{"$f":"'UD2 Scenarios'!R15","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S15","v":4.0613013437500003},{"$f":"'UD2 Scenarios'!U15","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!V15","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!W15","v":0.11909684397184553},{"$f":"'UD2 Scenarios'!X15","v":0.9941534468595028},{"$f":"'UD2 Scenarios'!Z15","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!AA15","v":3.7951144116086017},{"$f":"'UD2 Scenarios'!AC15","v":9.1148562970439144},{"$f":"'UD2 Scenarios'!AE15","v":33.648045140793911},{"$f":"'UD2 Scenarios'!AI15","v":3.3200499999999997},{"$f":"'UD2 Scenarios'!AJ15","v":4.7380593749999997},{"$f":"'UD2 Scenarios'!AK15","v":0.32121875},{"$f":"'UD2 Scenarios'!AL15","v":3.2457968749999999},{"$f":"'UD2 Scenarios'!AM15","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!AO15","v":8},{"$f":"'UD2 Scenarios'!AP15","v":20.471887500000001},{"$f":"'UD2 Scenarios'!AR15","v":7.2175000000000003E-2},{"$f":"'UD2 Scenarios'!AS15","v":0.15284062499999998},{"$f":"'UD2 Scenarios'!AT15","v":9.6365624999999993E-3},{"$f":"'UD2 Scenarios'!AU15","v":0.11035709375000001},{"$f":"'UD2 Scenarios'!AV15","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW15","v":0.46201249999999999},{"$f":"'UD2 Scenarios'!AX15","v":3.1312245624999999},{"$f":"'UD2 Scenarios'!AY15","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ15","v":4.0613013437500003},{"$f":"'UD2 Scenarios'!BB15","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BC15","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BD15","v":0.11909684397184553},{"$f":"'UD2 Scenarios'!BE15","v":0.9941534468595028},{"$f":"'UD2 Scenarios'!BG15","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BH15","v":3.7951144116086017},{"$f":"'UD2 Scenarios'!BJ15","v":9.1148562970439144},{"$f":"'UD2 Scenarios'!BK15","v":33.648045140793911},{"$f":"'UD2 Scenarios'!BO15","v":20.471887500000001},{"$f":"'UD2 Scenarios'!BP15","v":4.0613013437500003},{"$f":"'UD2 Scenarios'!BQ15","v":0.70822884585514267},{"$f":"'UD2 Scenarios'!BR15","v":2.6500717439192858},{"$f":"'UD2 Scenarios'!BS15","v":0.11909684397184553},{"$f":"'UD2 Scenarios'!BT15","v":0.9941534468595028},{"$f":"'UD2 Scenarios'!BV15","v":0.84819100482953569},{"$f":"'UD2 Scenarios'!BW15","v":3.7951144116086017},{"$f":"'UD2 Scenarios'!BY15","v":9.1148562970439144},{"$f":"'UD2 Scenarios'!BZ15","v":33.648045140793911},4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992,4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992,4.1004538458551423,7.5409717439192852,11.641425589774428,0.4499521564718455,4.3503074156095023,0.41980499999999998,1.7722160048295357,6.9263389741086012,8.0879999999999992]
[2015,{"$f":"'6. UD2 Assumptions'!C18","v":26000},{"$f":"'6. UD2 Assumptions'!E18","v":2600},{"$f":"'6. UD2 Assumptions'!G18","v":855},{"$f":"'6. UD2 Assumptions'!I18","v":16000},{"$f":"'6. UD2 Assumptions'!K18","v":5300000},{"$f":"'6. UD2 Assumptions'!M18","v":650000},{"$f":"'6. UD2 Assumptions'!P18","v":6000},{"$f":"'6. UD2 Assumptions'!R18","v":656000},{"$f":"'6. UD2 Assumptions'!T18","v":2900},{"$f":"'6. UD2 Assumptions'!V18","v":6100},{"$f":"'6. UD2 Assumptions'!X18","v":2000},{"$f":"'6. UD2 Assumptions'!Z18","v":21000},{"$f":"'6. UD2 Assumptions'!C46","v":26000},{"$f":"'6. UD2 Assumptions'!E46","v":2600},{"$f":"'6. UD2 Assumptions'!G46","v":855},{"$f":"'6. UD2 Assumptions'!I46","v":16000},{"$f":"'6. UD2 Assumptions'!K46","v":5300000},{"$f":"'6. UD2 Assumptions'!M46","v":650000},{"$f":"'6. UD2 Assumptions'!P46","v":6000},{"$f":"'6. UD2 Assumptions'!R46","v":656000},{"$f":"'6. UD2 Assumptions'!T46","v":2900},{"$f":"'6. UD2 Assumptions'!V46","v":6100},{"$f":"'6. UD2 Assumptions'!X46","v":2000},{"$f":"'6. UD2 Assumptions'!Z46","v":21000},{"$f":"'UD2 Scenarios'!B16","v":3.335},{"$f":"'UD2 Scenarios'!C16","v":4.7275},{"$f":"'UD2 Scenarios'!D16","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!E16","v":3.25},{"$f":"'UD2 Scenarios'!F16","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G16","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!H16","v":8},{"$f":"'UD2 Scenarios'!I16","v":20.547249999999998},{"$f":"'UD2 Scenarios'!K16","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!L16","v":0.1525},{"$f":"'UD2 Scenarios'!M16","v":9.75E-3},{"$f":"'UD2 Scenarios'!N16","v":0.1105},{"$f":"'UD2 Scenarios'!O16","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P16","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!Q16","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!R16","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S16","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!U16","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!V16","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!W16","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!X16","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!Z16","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!AA16","v":3.7667986422000004},{"$f":"'UD2 Scenarios'!AC16","v":10.586332458816617},{"$f":"'UD2 Scenarios'!AE16","v":35.268887458816614},{"$f":"'UD2 Scenarios'!AI16","v":3.335},{"$f":"'UD2 Scenarios'!AJ16","v":4.7275},{"$f":"'UD2 Scenarios'!AK16","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!AL16","v":3.25},{"$f":"'UD2 Scenarios'!AM16","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN16","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AO16","v":8},{"$f":"'UD2 Scenarios'!AP16","v":20.547249999999998},{"$f":"'UD2 Scenarios'!AR16","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!AS16","v":0.1525},{"$f":"'UD2 Scenarios'!AT16","v":9.75E-3},{"$f":"'UD2 Scenarios'!AU16","v":0.1105},{"$f":"'UD2 Scenarios'!AV16","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW16","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AX16","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!AY16","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ16","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BB16","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BC16","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD16","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE16","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BG16","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH16","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BJ16","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BK16","v":34.956895941616615},{"$f":"'UD2 Scenarios'!BO16","v":20.547249999999998},{"$f":"'UD2 Scenarios'!BP16","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BQ16","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BR16","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BS16","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BT16","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BV16","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BW16","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BY16","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BZ16","v":34.956895941616615},4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.9087986422000007,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2016,{"$f":"'6. UD2 Assumptions'!C19","v":25900},{"$f":"'6. UD2 Assumptions'!E19","v":2620},{"$f":"'6. UD2 Assumptions'!G19","v":855},{"$f":"'6. UD2 Assumptions'!I19","v":15800},{"$f":"'6. UD2 Assumptions'!K19","v":5340000},{"$f":"'6. UD2 Assumptions'!M19","v":655000},{"$f":"'6. UD2 Assumptions'!P19","v":6200},{"$f":"'6. UD2 Assumptions'!R19","v":661200},{"$f":"'6. UD2 Assumptions'!T19","v":2860},{"$f":"'6. UD2 Assumptions'!V19","v":6040},{"$f":"'6. UD2 Assumptions'!X19","v":2020},{"$f":"'6. UD2 Assumptions'!Z19","v":21200},{"$f":"'6. UD2 Assumptions'!C47","v":26140},{"$f":"'6. UD2 Assumptions'!E47","v":2680},{"$f":"'6. UD2 Assumptions'!G47","v":855},{"$f":"'6. UD2 Assumptions'!I47","v":16200},{"$f":"'6. UD2 Assumptions'!K47","v":5340000},{"$f":"'6. UD2 Assumptions'!M47","v":655000},{"$f":"'6. UD2 Assumptions'!P47","v":6200},{"$f":"'6. UD2 Assumptions'!R47","v":661200},{"$f":"'6. UD2 Assumptions'!T47","v":2920},{"$f":"'6. UD2 Assumptions'!V47","v":6140},{"$f":"'6. UD2 Assumptions'!X47","v":2020},{"$f":"'6. UD2 Assumptions'!Z47","v":21200},{"$f":"'UD2 Scenarios'!B17","v":3.2889999999999997},{"$f":"'UD2 Scenarios'!C17","v":4.681},{"$f":"'UD2 Scenarios'!D17","v":0.32749999999999996},{"$f":"'UD2 Scenarios'!E17","v":3.2374999999999998},{"$f":"'UD2 Scenarios'!F17","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G17","v":0.53},{"$f":"'UD2 Scenarios'!H17","v":7.8999999999999995},{"$f":"'UD2 Scenarios'!I17","v":20.34975},{"$f":"'UD2 Scenarios'!K17","v":7.1499999999999994E-2},{"$f":"'UD2 Scenarios'!L17","v":0.151},{"$f":"'UD2 Scenarios'!M17","v":9.8250000000000004E-3},{"$f":"'UD2 Scenarios'!N17","v":0.11007499999999999},{"$f":"'UD2 Scenarios'!O17","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P17","v":0.53},{"$f":"'UD2 Scenarios'!Q17","v":3.1658999999999997},{"$f":"'UD2 Scenarios'!R17","v":8.6899999999999991E-2},{"$f":"'UD2 Scenarios'!S17","v":4.1602549999999994},{"$f":"'UD2 Scenarios'!U17","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!V17","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!W17","v":0.12142571503307141},{"$f":"'UD2 Scenarios'!X17","v":0.99161220130500005},{"$f":"'UD2 Scenarios'!Z17","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!AA17","v":3.7960140466599994},{"$f":"'UD2 Scenarios'!AC17","v":10.612646158593975},{"$f":"'UD2 Scenarios'!AE17","v":35.122651158593975},{"$f":"'UD2 Scenarios'!AI17","v":3.335},{"$f":"'UD2 Scenarios'!AJ17","v":4.7275},{"$f":"'UD2 Scenarios'!AK17","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!AL17","v":3.25},{"$f":"'UD2 Scenarios'!AM17","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN17","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AO17","v":8},{"$f":"'UD2 Scenarios'!AP17","v":20.547249999999998},{"$f":"'UD2 Scenarios'!AR17","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!AS17","v":0.1525},{"$f":"'UD2 Scenarios'!AT17","v":9.75E-3},{"$f":"'UD2 Scenarios'!AU17","v":0.1105},{"$f":"'UD2 Scenarios'!AV17","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW17","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AX17","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!AY17","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ17","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BB17","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BC17","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD17","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE17","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BG17","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH17","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BJ17","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BK17","v":34.956895941616615},{"$f":"'UD2 Scenarios'!BO17","v":20.547249999999998},{"$f":"'UD2 Scenarios'!BP17","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BQ17","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BR17","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BS17","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BT17","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BV17","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BW17","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BY17","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BZ17","v":34.956895941616615},4.0769564914571426,8.0810091572714278,12.15796564872857,0.45875071503307141,4.3391872013050001,0.41980499999999998,2.7981285468673329,6.9619140466599987,7.9868999999999994,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2017,{"$f":"'6. UD2 Assumptions'!C20","v":25800},{"$f":"'6. UD2 Assumptions'!E20","v":2640},{"$f":"'6. UD2 Assumptions'!G20","v":855},{"$f":"'6. UD2 Assumptions'!I20","v":15600},{"$f":"'6. UD2 Assumptions'!K20","v":5380000},{"$f":"'6. UD2 Assumptions'!M20","v":660000},{"$f":"'6. UD2 Assumptions'!P20","v":6400},{"$f":"'6. UD2 Assumptions'!R20","v":666400},{"$f":"'6. UD2 Assumptions'!T20","v":2820},{"$f":"'6. UD2 Assumptions'!V20","v":5980},{"$f":"'6. UD2 Assumptions'!X20","v":2040},{"$f":"'6. UD2 Assumptions'!Z20","v":21400},{"$f":"'6. UD2 Assumptions'!C48","v":26280},{"$f":"'6. UD2 Assumptions'!E48","v":2760},{"$f":"'6. UD2 Assumptions'!G48","v":855},{"$f":"'6. UD2 Assumptions'!I48","v":16400},{"$f":"'6. UD2 Assumptions'!K48","v":5380000},{"$f":"'6. UD2 Assumptions'!M48","v":660000},{"$f":"'6. UD2 Assumptions'!P48","v":6400},{"$f":"'6. UD2 Assumptions'!R48","v":666400},{"$f":"'6. UD2 Assumptions'!T48","v":2940},{"$f":"'6. UD2 Assumptions'!V48","v":6180},{"$f":"'6. UD2 Assumptions'!X48","v":2040},{"$f":"'6. UD2 Assumptions'!Z48","v":21400},{"$f":"'UD2 Scenarios'!B18","v":3.2429999999999999},{"$f":"'UD2 Scenarios'!C18","v":4.6345000000000001},{"$f":"'UD2 Scenarios'!D18","v":0.32999999999999996},{"$f":"'UD2 Scenarios'!E18","v":3.2249999999999996},{"$f":"'UD2 Scenarios'!F18","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G18","v":0.53500000000000003},{"$f":"'UD2 Scenarios'!H18","v":7.8},{"$f":"'UD2 Scenarios'!I18","v":20.152249999999999},{"$f":"'UD2 Scenarios'!K18","v":7.0499999999999993E-2},{"$f":"'UD2 Scenarios'!L18","v":0.14949999999999999},{"$f":"'UD2 Scenarios'!M18","v":9.8999999999999991E-3},{"$f":"'UD2 Scenarios'!N18","v":0.10965},{"$f":"'UD2 Scenarios'!O18","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P18","v":0.53500000000000003},{"$f":"'UD2 Scenarios'!Q18","v":3.1898},{"$f":"'UD2 Scenarios'!R18","v":8.5800000000000001E-2},{"$f":"'UD2 Scenarios'!S18","v":4.1852049999999998},{"$f":"'UD2 Scenarios'!U18","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!V18","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!W18","v":0.12235262888828571},{"$f":"'UD2 Scenarios'!X18","v":0.98778358276714306},{"$f":"'UD2 Scenarios'!Z18","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!AA18","v":3.8252294511199998},{"$f":"'UD2 Scenarios'!AC18","v":10.638959858371333},{"$f":"'UD2 Scenarios'!AE18","v":34.976414858371328},{"$f":"'UD2 Scenarios'!AI18","v":3.335},{"$f":"'UD2 Scenarios'!AJ18","v":4.7275},{"$f":"'UD2 Scenarios'!AK18","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!AL18","v":3.25},{"$f":"'UD2 Scenarios'!AM18","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN18","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AO18","v":8},{"$f":"'UD2 Scenarios'!AP18","v":20.547249999999998},{"$f":"'UD2 Scenarios'!AR18","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!AS18","v":0.1525},{"$f":"'UD2 Scenarios'!AT18","v":9.75E-3},{"$f":"'UD2 Scenarios'!AU18","v":0.1105},{"$f":"'UD2 Scenarios'!AV18","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW18","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AX18","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!AY18","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ18","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BB18","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BC18","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD18","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE18","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BG18","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH18","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BJ18","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BK18","v":34.956895941616615},{"$f":"'UD2 Scenarios'!BO18","v":20.547249999999998},{"$f":"'UD2 Scenarios'!BP18","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BQ18","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BR18","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BS18","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BT18","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BV18","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BW18","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BY18","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BZ18","v":34.956895941616615},4.0299564914571429,8.0330091572714277,12.062965648728571,0.46225262888828567,4.3224335827671423,0.41980499999999998,2.8081285468673327,7.0150294511200002,7.8857999999999997,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2018,{"$f":"'6. UD2 Assumptions'!C21","v":25700},{"$f":"'6. UD2 Assumptions'!E21","v":2660},{"$f":"'6. UD2 Assumptions'!G21","v":855},{"$f":"'6. UD2 Assumptions'!I21","v":15400},{"$f":"'6. UD2 Assumptions'!K21","v":5420000},{"$f":"'6. UD2 Assumptions'!M21","v":665000},{"$f":"'6. UD2 Assumptions'!P21","v":6600},{"$f":"'6. UD2 Assumptions'!R21","v":671600},{"$f":"'6. UD2 Assumptions'!T21","v":2780},{"$f":"'6. UD2 Assumptions'!V21","v":5920},{"$f":"'6. UD2 Assumptions'!X21","v":2060},{"$f":"'6. UD2 Assumptions'!Z21","v":21600},{"$f":"'6. UD2 Assumptions'!C49","v":26420},{"$f":"'6. UD2 Assumptions'!E49","v":2840},{"$f":"'6. UD2 Assumptions'!G49","v":855},{"$f":"'6. UD2 Assumptions'!I49","v":16600},{"$f":"'6. UD2 Assumptions'!K49","v":5420000},{"$f":"'6. UD2 Assumptions'!M49","v":665000},{"$f":"'6. UD2 Assumptions'!P49","v":6600},{"$f":"'6. UD2 Assumptions'!R49","v":671600},{"$f":"'6. UD2 Assumptions'!T49","v":2960},{"$f":"'6. UD2 Assumptions'!V49","v":6220},{"$f":"'6. UD2 Assumptions'!X49","v":2060},{"$f":"'6. UD2 Assumptions'!Z49","v":21600},{"$f":"'UD2 Scenarios'!B19","v":3.1970000000000001},{"$f":"'UD2 Scenarios'!C19","v":4.5880000000000001},{"$f":"'UD2 Scenarios'!D19","v":0.33249999999999996},{"$f":"'UD2 Scenarios'!E19","v":3.2124999999999999},{"$f":"'UD2 Scenarios'!F19","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G19","v":0.53999999999999992},{"$f":"'UD2 Scenarios'!H19","v":7.6999999999999993},{"$f":"'UD2 Scenarios'!I19","v":19.954749999999997},{"$f":"'UD2 Scenarios'!K19","v":6.9499999999999992E-2},{"$f":"'UD2 Scenarios'!L19","v":0.14799999999999999},{"$f":"'UD2 Scenarios'!M19","v":9.9749999999999995E-3},{"$f":"'UD2 Scenarios'!N19","v":0.10922499999999999},{"$f":"'UD2 Scenarios'!O19","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P19","v":0.53999999999999992},{"$f":"'UD2 Scenarios'!Q19","v":3.2136999999999998},{"$f":"'UD2 Scenarios'!R19","v":8.4699999999999998E-2},{"$f":"'UD2 Scenarios'!S19","v":4.2101549999999994},{"$f":"'UD2 Scenarios'!U19","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!V19","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!W19","v":0.12327954274349999},{"$f":"'UD2 Scenarios'!X19","v":0.98395496422928574},{"$f":"'UD2 Scenarios'!Z19","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!AA19","v":3.8544448555799997},{"$f":"'UD2 Scenarios'!AC19","v":10.665273558148687},{"$f":"'UD2 Scenarios'!AE19","v":34.830178558148688},{"$f":"'UD2 Scenarios'!AI19","v":3.335},{"$f":"'UD2 Scenarios'!AJ19","v":4.7275},{"$f":"'UD2 Scenarios'!AK19","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!AL19","v":3.25},{"$f":"'UD2 Scenarios'!AM19","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN19","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AO19","v":8},{"$f":"'UD2 Scenarios'!AP19","v":20.547249999999998},{"$f":"'UD2 Scenarios'!AR19","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!AS19","v":0.1525},{"$f":"'UD2 Scenarios'!AT19","v":9.75E-3},{"$f":"'UD2 Scenarios'!AU19","v":0.1105},{"$f":"'UD2 Scenarios'!AV19","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW19","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AX19","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!AY19","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ19","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BB19","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BC19","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD19","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE19","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BG19","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH19","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BJ19","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BK19","v":34.956895941616615},{"$f":"'UD2 Scenarios'!BO19","v":20.547249999999998},{"$f":"'UD2 Scenarios'!BP19","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BQ19","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BR19","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BS19","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BT19","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BV19","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BW19","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BY19","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BZ19","v":34.956895941616615},3.9829564914571427,7.9850091572714277,11.967965648728571,0.46575454274349998,4.3056799642292853,0.41980499999999998,2.8181285468673325,7.0681448555799999,7.7846999999999991,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2019,{"$f":"'6. UD2 Assumptions'!C22","v":25600},{"$f":"'6. UD2 Assumptions'!E22","v":2680},{"$f":"'6. UD2 Assumptions'!G22","v":855},{"$f":"'6. UD2 Assumptions'!I22","v":15200},{"$f":"'6. UD2 Assumptions'!K22","v":5460000},{"$f":"'6. UD2 Assumptions'!M22","v":670000},{"$f":"'6. UD2 Assumptions'!P22","v":6800},{"$f":"'6. UD2 Assumptions'!R22","v":676800},{"$f":"'6. UD2 Assumptions'!T22","v":2740},{"$f":"'6. UD2 Assumptions'!V22","v":5860},{"$f":"'6. UD2 Assumptions'!X22","v":2080},{"$f":"'6. UD2 Assumptions'!Z22","v":21800},{"$f":"'6. UD2 Assumptions'!C50","v":26560},{"$f":"'6. UD2 Assumptions'!E50","v":2920},{"$f":"'6. UD2 Assumptions'!G50","v":855},{"$f":"'6. UD2 Assumptions'!I50","v":16800},{"$f":"'6. UD2 Assumptions'!K50","v":5460000},{"$f":"'6. UD2 Assumptions'!M50","v":670000},{"$f":"'6. UD2 Assumptions'!P50","v":6800},{"$f":"'6. UD2 Assumptions'!R50","v":676800},{"$f":"'6. UD2 Assumptions'!T50","v":2980},{"$f":"'6. UD2 Assumptions'!V50","v":6260},{"$f":"'6. UD2 Assumptions'!X50","v":2080},{"$f":"'6. UD2 Assumptions'!Z50","v":21800},{"$f":"'UD2 Scenarios'!B20","v":3.1509999999999998},{"$f":"'UD2 Scenarios'!C20","v":4.5415000000000001},{"$f":"'UD2 Scenarios'!D20","v":0.33499999999999996},{"$f":"'UD2 Scenarios'!E20","v":3.1999999999999997},{"$f":"'UD2 Scenarios'!F20","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G20","v":0.54499999999999993},{"$f":"'UD2 Scenarios'!H20","v":7.6},{"$f":"'UD2 Scenarios'!I20","v":19.757249999999999},{"$f":"'UD2 Scenarios'!K20","v":6.8499999999999991E-2},{"$f":"'UD2 Scenarios'!L20","v":0.14649999999999999},{"$f":"'UD2 Scenarios'!M20","v":1.005E-2},{"$f":"'UD2 Scenarios'!N20","v":0.10879999999999999},{"$f":"'UD2 Scenarios'!O20","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P20","v":0.54499999999999993},{"$f":"'UD2 Scenarios'!Q20","v":3.2376},{"$f":"'UD2 Scenarios'!R20","v":8.3599999999999994E-2},{"$f":"'UD2 Scenarios'!S20","v":4.2351049999999999},{"$f":"'UD2 Scenarios'!U20","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!V20","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!W20","v":0.12420645659871429},{"$f":"'UD2 Scenarios'!X20","v":0.98012634569142854},{"$f":"'UD2 Scenarios'!Z20","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!AA20","v":3.8836602600399996},{"$f":"'UD2 Scenarios'!AC20","v":10.691587257926045},{"$f":"'UD2 Scenarios'!AE20","v":34.683942257926049},{"$f":"'UD2 Scenarios'!AI20","v":3.335},{"$f":"'UD2 Scenarios'!AJ20","v":4.7275},{"$f":"'UD2 Scenarios'!AK20","v":0.32500000000000001},{"$f":"'UD2 Scenarios'!AL20","v":3.25},{"$f":"'UD2 Scenarios'!AM20","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN20","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AO20","v":8},{"$f":"'UD2 Scenarios'!AP20","v":20.547249999999998},{"$f":"'UD2 Scenarios'!AR20","v":7.2499999999999995E-2},{"$f":"'UD2 Scenarios'!AS20","v":0.1525},{"$f":"'UD2 Scenarios'!AT20","v":9.75E-3},{"$f":"'UD2 Scenarios'!AU20","v":0.1105},{"$f":"'UD2 Scenarios'!AV20","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW20","v":0.52500000000000002},{"$f":"'UD2 Scenarios'!AX20","v":3.1419999999999999},{"$f":"'UD2 Scenarios'!AY20","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!AZ20","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BB20","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BC20","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BD20","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BE20","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BG20","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BH20","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BJ20","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BK20","v":34.956895941616615},{"$f":"'UD2 Scenarios'!BO20","v":20.547249999999998},{"$f":"'UD2 Scenarios'!BP20","v":4.1353049999999998},{"$f":"'UD2 Scenarios'!BQ20","v":0.71645649145714263},{"$f":"'UD2 Scenarios'!BR20","v":3.2490091572714284},{"$f":"'UD2 Scenarios'!BS20","v":0.12049880117785715},{"$f":"'UD2 Scenarios'!BT20","v":0.99544081984285704},{"$f":"'UD2 Scenarios'!BV20","v":1.7381285468673329},{"$f":"'UD2 Scenarios'!BW20","v":3.4548071249999999},{"$f":"'UD2 Scenarios'!BY20","v":10.274340941616618},{"$f":"'UD2 Scenarios'!BZ20","v":34.956895941616615},3.9359564914571421,7.9370091572714276,11.87296564872857,0.46925645659871429,4.2889263456914284,0.41980499999999998,2.8281285468673327,7.1212602600399997,7.6835999999999993,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992,4.1239564914571423,8.1290091572714278,12.252965648728569,0.45524880117785715,4.3559408198428571,0.41980499999999998,2.7881285468673331,6.5968071249999998,8.0879999999999992]
[2020,{"$f":"'6. UD2 Assumptions'!C23","v":25500},{"$f":"'6. UD2 Assumptions'!E23","v":2700},{"$f":"'6. UD2 Assumptions'!G23","v":855},{"$f":"'6. UD2 Assumptions'!I23","v":15000},{"$f":"'6. UD2 Assumptions'!K23","v":5500000},{"$f":"'6. UD2 Assumptions'!M23","v":675000},{"$f":"'6. UD2 Assumptions'!P23","v":7000},{"$f":"'6. UD2 Assumptions'!R23","v":682000},{"$f":"'6. UD2 Assumptions'!T23","v":2700},{"$f":"'6. UD2 Assumptions'!V23","v":5800},{"$f":"'6. UD2 Assumptions'!X23","v":2100},{"$f":"'6. UD2 Assumptions'!Z23","v":22000},{"$f":"'6. UD2 Assumptions'!C51","v":26700},{"$f":"'6. UD2 Assumptions'!E51","v":3000},{"$f":"'6. UD2 Assumptions'!G51","v":855},{"$f":"'6. UD2 Assumptions'!I51","v":17000},{"$f":"'6. UD2 Assumptions'!K51","v":5500000},{"$f":"'6. UD2 Assumptions'!M51","v":675000},{"$f":"'6. UD2 Assumptions'!P51","v":7000},{"$f":"'6. UD2 Assumptions'!R51","v":682000},{"$f":"'6. UD2 Assumptions'!T51","v":3000},{"$f":"'6. UD2 Assumptions'!V51","v":6300},{"$f":"'6. UD2 Assumptions'!X51","v":2100},{"$f":"'6. UD2 Assumptions'!Z51","v":22000},{"$f":"'UD2 Scenarios'!B21","v":3.105},{"$f":"'UD2 Scenarios'!C21","v":4.4950000000000001},{"$f":"'UD2 Scenarios'!D21","v":0.33749999999999997},{"$f":"'UD2 Scenarios'!E21","v":3.1875},{"$f":"'UD2 Scenarios'!F21","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G21","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!H21","v":7.5},{"$f":"'UD2 Scenarios'!I21","v":19.559750000000001},{"$f":"'UD2 Scenarios'!K21","v":6.7499999999999991E-2},{"$f":"'UD2 Scenarios'!L21","v":0.14499999999999999},{"$f":"'UD2 Scenarios'!M21","v":1.0125E-2},{"$f":"'UD2 Scenarios'!N21","v":0.108375},{"$f":"'UD2 Scenarios'!O21","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P21","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!Q21","v":3.2614999999999998},{"$f":"'UD2 Scenarios'!R21","v":8.249999999999999E-2},{"$f":"'UD2 Scenarios'!S21","v":4.2600549999999995},{"$f":"'UD2 Scenarios'!U21","v":0.66704569894285703},{"$f":"'UD2 Scenarios'!V21","v":3.3367257914571424},{"$f":"'UD2 Scenarios'!W21","v":0.12513337045392856},{"$f":"'UD2 Scenarios'!X21","v":0.97629772715357155},{"$f":"'UD2 Scenarios'!Z21","v":1.8208965729086348},{"$f":"'UD2 Scenarios'!AA21","v":3.9128756644999996},{"$f":"'UD2 Scenarios'!AC21","v":10.838974825416134},{"$f":"'UD2 Scenarios'!AE21","v":34.658779825416133},{"$f":"'UD2 Scenarios'!AI21","v":3.4499999999999997},{"$f":"'UD2 Scenarios'!AJ21","v":4.8824999999999994},{"$f":"'UD2 Scenarios'!AK21","v":0.375},{"$f":"'UD2 Scenarios'!AL21","v":3.3374999999999999},{"$f":"'UD2 Scenarios'!AM21","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN21","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!AO21","v":8.5},{"$f":"'UD2 Scenarios'!AP21","v":21.479750000000003},{"$f":"'UD2 Scenarios'!AR21","v":7.4999999999999997E-2},{"$f":"'UD2 Scenarios'!AS21","v":0.1575},{"$f":"'UD2 Scenarios'!AT21","v":1.125E-2},{"$f":"'UD2 Scenarios'!AU21","v":0.11347499999999999},{"$f":"'UD2 Scenarios'!AV21","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW21","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!AX21","v":3.2614999999999998},{"$f":"'UD2 Scenarios'!AY21","v":9.35E-2},{"$f":"'UD2 Scenarios'!AZ21","v":4.2972799999999998},{"$f":"'UD2 Scenarios'!BB21","v":0.71870243657142852},{"$f":"'UD2 Scenarios'!BC21","v":3.3749068584000002},{"$f":"'UD2 Scenarios'!BD21","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!BE21","v":1.0222411496078572},{"$f":"'UD2 Scenarios'!BG21","v":1.8208965729086348},{"$f":"'UD2 Scenarios'!BH21","v":3.5891108824999995},{"$f":"'UD2 Scenarios'!BJ21","v":10.664894978270063},{"$f":"'UD2 Scenarios'!BK21","v":36.441924978270066},{"$f":"'UD2 Scenarios'!BO21","v":21.479750000000003},{"$f":"'UD2 Scenarios'!BP21","v":4.2972799999999998},{"$f":"'UD2 Scenarios'!BQ21","v":0.74116188771428582},{"$f":"'UD2 Scenarios'!BR21","v":3.3984892820999999},{"$f":"'UD2 Scenarios'!BS21","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!BT21","v":1.0222411496078572},{"$f":"'UD2 Scenarios'!BV21","v":1.8208965729086348},{"$f":"'UD2 Scenarios'!BW21","v":3.5891108824999995},{"$f":"'UD2 Scenarios'!BY21","v":10.710936853112919},{"$f":"'UD2 Scenarios'!BZ21","v":36.487966853112923},3.8395456989428567,7.9767257914571417,11.816271490399998,0.47275837045392854,4.2721727271535714,0.41980499999999998,2.9208965729086347,7.1743756644999994,7.5824999999999996,4.2437024365714286,8.4149068583999984,12.658609294971427,0.52528707828214283,4.4732161496078566,0.41980499999999998,2.9208965729086347,6.8506108824999998,8.5935000000000006,4.2661618877142855,8.438489282099999,12.704651169814284,0.52528707828214283,4.4732161496078566,0.41980499999999998,2.9208965729086347,6.8506108824999998,8.5935000000000006]
[2025,{"$f":"'6. UD2 Assumptions'!C24","v":25500},{"$f":"'6. UD2 Assumptions'!E24","v":2700},{"$f":"'6. UD2 Assumptions'!G24","v":855},{"$f":"'6. UD2 Assumptions'!I24","v":15000},{"$f":"'6. UD2 Assumptions'!K24","v":5700000},{"$f":"'6. UD2 Assumptions'!M24","v":685000},{"$f":"'6. UD2 Assumptions'!P24","v":8000},{"$f":"'6. UD2 Assumptions'!R24","v":693000},{"$f":"'6. UD2 Assumptions'!T24","v":2500},{"$f":"'6. UD2 Assumptions'!V24","v":5600},{"$f":"'6. UD2 Assumptions'!X24","v":2200},{"$f":"'6. UD2 Assumptions'!Z24","v":22000},{"$f":"'6. UD2 Assumptions'!C52","v":28000},{"$f":"'6. UD2 Assumptions'!E52","v":3500},{"$f":"'6. UD2 Assumptions'!G52","v":855},{"$f":"'6. UD2 Assumptions'!I52","v":17500},{"$f":"'6. UD2 Assumptions'!K52","v":5700000},{"$f":"'6. UD2 Assumptions'!M52","v":685000},{"$f":"'6. UD2 Assumptions'!P52","v":8000},{"$f":"'6. UD2 Assumptions'!R52","v":693000},{"$f":"'6. UD2 Assumptions'!T52","v":3200},{"$f":"'6. UD2 Assumptions'!V52","v":6750},{"$f":"'6. UD2 Assumptions'!X52","v":2200},{"$f":"'6. UD2 Assumptions'!Z52","v":23000},{"$f":"'UD2 Scenarios'!B22","v":2.875},{"$f":"'UD2 Scenarios'!C22","v":4.34},{"$f":"'UD2 Scenarios'!D22","v":0.33749999999999997},{"$f":"'UD2 Scenarios'!E22","v":3.1875},{"$f":"'UD2 Scenarios'!F22","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G22","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!H22","v":7.5},{"$f":"'UD2 Scenarios'!I22","v":19.174750000000003},{"$f":"'UD2 Scenarios'!K22","v":6.25E-2},{"$f":"'UD2 Scenarios'!L22","v":0.13999999999999999},{"$f":"'UD2 Scenarios'!M22","v":1.0125E-2},{"$f":"'UD2 Scenarios'!N22","v":0.108375},{"$f":"'UD2 Scenarios'!O22","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P22","v":0.54999999999999993},{"$f":"'UD2 Scenarios'!Q22","v":3.3697499999999998},{"$f":"'UD2 Scenarios'!R22","v":8.249999999999999E-2},{"$f":"'UD2 Scenarios'!S22","v":4.3583049999999997},{"$f":"'UD2 Scenarios'!U22","v":0.61763490642857144},{"$f":"'UD2 Scenarios'!V22","v":3.4367951237714278},{"$f":"'UD2 Scenarios'!W22","v":0.12513337045392856},{"$f":"'UD2 Scenarios'!X22","v":0.97629772715357155},{"$f":"'UD2 Scenarios'!Z22","v":1.8208965729086348},{"$f":"'UD2 Scenarios'!AA22","v":4.0211100499428571},{"$f":"'UD2 Scenarios'!AC22","v":10.99786775065899},{"$f":"'UD2 Scenarios'!AE22","v":34.530922750658995},{"$f":"'UD2 Scenarios'!AI22","v":3.6799999999999997},{"$f":"'UD2 Scenarios'!AJ22","v":5.2312500000000002},{"$f":"'UD2 Scenarios'!AK22","v":0.4375},{"$f":"'UD2 Scenarios'!AL22","v":3.5},{"$f":"'UD2 Scenarios'!AM22","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN22","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!AO22","v":8.75},{"$f":"'UD2 Scenarios'!AP22","v":22.558499999999999},{"$f":"'UD2 Scenarios'!AR22","v":0.08},{"$f":"'UD2 Scenarios'!AS22","v":0.16874999999999998},{"$f":"'UD2 Scenarios'!AT22","v":1.3125E-2},{"$f":"'UD2 Scenarios'!AU22","v":0.11899999999999999},{"$f":"'UD2 Scenarios'!AV22","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW22","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!AX22","v":3.3697499999999998},{"$f":"'UD2 Scenarios'!AY22","v":9.6250000000000002E-2},{"$f":"'UD2 Scenarios'!AZ22","v":4.4569299999999998},{"$f":"'UD2 Scenarios'!BB22","v":0.7666159323428573},{"$f":"'UD2 Scenarios'!BC22","v":3.5535842697142854},{"$f":"'UD2 Scenarios'!BD22","v":0.16220992466249998},{"$f":"'UD2 Scenarios'!BE22","v":1.0720131906000001},{"$f":"'UD2 Scenarios'!BG22","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!BH22","v":3.6855720031428567},{"$f":"'UD2 Scenarios'!BJ22","v":11.143659919412435},{"$f":"'UD2 Scenarios'!BK22","v":38.159089919412438},{"$f":"'UD2 Scenarios'!BO22","v":22.558499999999999},{"$f":"'UD2 Scenarios'!BP22","v":4.4569299999999998},{"$f":"'UD2 Scenarios'!BQ22","v":0.79057268022857141},{"$f":"'UD2 Scenarios'!BR22","v":3.5788511522499995},{"$f":"'UD2 Scenarios'!BS22","v":0.16220992466249998},{"$f":"'UD2 Scenarios'!BT22","v":1.0720131906000001},{"$f":"'UD2 Scenarios'!BV22","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!BW22","v":3.6855720031428567},{"$f":"'UD2 Scenarios'!BY22","v":11.192883549833864},{"$f":"'UD2 Scenarios'!BZ22","v":38.208313549833861},3.5551349064285716,7.9167951237714274,11.471930030199999,0.47275837045392854,4.2721727271535714,0.41980499999999998,2.9208965729086347,7.3908600499428569,7.5824999999999996,4.5266159323428568,8.9535842697142858,13.480200202057143,0.6128349246625,4.6910131905999997,0.41980499999999998,3.0536645989499362,7.055322003142857,8.8462499999999995,4.5505726802285711,8.9788511522499999,13.529423832478571,0.6128349246625,4.6910131905999997,0.41980499999999998,3.0536645989499362,7.055322003142857,8.8462499999999995]
[2030,{"$f":"'6. UD2 Assumptions'!C25","v":25000},{"$f":"'6. UD2 Assumptions'!E25","v":2800},{"$f":"'6. UD2 Assumptions'!G25","v":855},{"$f":"'6. UD2 Assumptions'!I25","v":15250},{"$f":"'6. UD2 Assumptions'!K25","v":5800000},{"$f":"'6. UD2 Assumptions'!M25","v":690000},{"$f":"'6. UD2 Assumptions'!P25","v":9000},{"$f":"'6. UD2 Assumptions'!R25","v":699000},{"$f":"'6. UD2 Assumptions'!T25","v":2400},{"$f":"'6. UD2 Assumptions'!V25","v":5500},{"$f":"'6. UD2 Assumptions'!X25","v":2300},{"$f":"'6. UD2 Assumptions'!Z25","v":22500},{"$f":"'6. UD2 Assumptions'!C53","v":30000},{"$f":"'6. UD2 Assumptions'!E53","v":4000},{"$f":"'6. UD2 Assumptions'!G53","v":855},{"$f":"'6. UD2 Assumptions'!I53","v":18000},{"$f":"'6. UD2 Assumptions'!K53","v":5800000},{"$f":"'6. UD2 Assumptions'!M53","v":690000},{"$f":"'6. UD2 Assumptions'!P53","v":9000},{"$f":"'6. UD2 Assumptions'!R53","v":699000},{"$f":"'6. UD2 Assumptions'!T53","v":3400},{"$f":"'6. UD2 Assumptions'!V53","v":7140},{"$f":"'6. UD2 Assumptions'!X53","v":2300},{"$f":"'6. UD2 Assumptions'!Z53","v":24000},{"$f":"'UD2 Scenarios'!B23","v":2.76},{"$f":"'UD2 Scenarios'!C23","v":4.2625000000000002},{"$f":"'UD2 Scenarios'!D23","v":0.35},{"$f":"'UD2 Scenarios'!E23","v":3.125},{"$f":"'UD2 Scenarios'!F23","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G23","v":0.5625},{"$f":"'UD2 Scenarios'!H23","v":7.625},{"$f":"'UD2 Scenarios'!I23","v":19.069749999999999},{"$f":"'UD2 Scenarios'!K23","v":0.06},{"$f":"'UD2 Scenarios'!L23","v":0.13749999999999998},{"$f":"'UD2 Scenarios'!M23","v":1.0499999999999999E-2},{"$f":"'UD2 Scenarios'!N23","v":0.10625},{"$f":"'UD2 Scenarios'!O23","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P23","v":0.5625},{"$f":"'UD2 Scenarios'!Q23","v":3.4242499999999998},{"$f":"'UD2 Scenarios'!R23","v":8.3874999999999991E-2},{"$f":"'UD2 Scenarios'!S23","v":4.4199299999999999},{"$f":"'UD2 Scenarios'!U23","v":0.59292951017142859},{"$f":"'UD2 Scenarios'!V23","v":3.5492171542142859},{"$f":"'UD2 Scenarios'!W23","v":0.12976793973},{"$f":"'UD2 Scenarios'!X23","v":0.95715463446428584},{"$f":"'UD2 Scenarios'!Z23","v":1.8622805859292855},{"$f":"'UD2 Scenarios'!AA23","v":4.0770005821285702},{"$f":"'UD2 Scenarios'!AC23","v":11.168350406637856},{"$f":"'UD2 Scenarios'!AE23","v":34.658030406637856},{"$f":"'UD2 Scenarios'!AI23","v":3.9099999999999997},{"$f":"'UD2 Scenarios'!AJ23","v":5.5335000000000001},{"$f":"'UD2 Scenarios'!AK23","v":0.5},{"$f":"'UD2 Scenarios'!AL23","v":3.75},{"$f":"'UD2 Scenarios'!AM23","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN23","v":0.6},{"$f":"'UD2 Scenarios'!AO23","v":9},{"$f":"'UD2 Scenarios'!AP23","v":23.678249999999998},{"$f":"'UD2 Scenarios'!AR23","v":8.4999999999999992E-2},{"$f":"'UD2 Scenarios'!AS23","v":0.17849999999999999},{"$f":"'UD2 Scenarios'!AT23","v":1.4999999999999999E-2},{"$f":"'UD2 Scenarios'!AU23","v":0.1275},{"$f":"'UD2 Scenarios'!AV23","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW23","v":0.6},{"$f":"'UD2 Scenarios'!AX23","v":3.4242499999999998},{"$f":"'UD2 Scenarios'!AY23","v":9.8999999999999991E-2},{"$f":"'UD2 Scenarios'!AZ23","v":4.5643050000000001},{"$f":"'UD2 Scenarios'!BB23","v":0.82301410965714261},{"$f":"'UD2 Scenarios'!BC23","v":3.7339835722828574},{"$f":"'UD2 Scenarios'!BD23","v":0.18538277104285711},{"$f":"'UD2 Scenarios'!BE23","v":1.1485855613571427},{"$f":"'UD2 Scenarios'!BG23","v":1.9864326249912378},{"$f":"'UD2 Scenarios'!BH23","v":3.7355759029285713},{"$f":"'UD2 Scenarios'!BJ23","v":11.61297454225981},{"$f":"'UD2 Scenarios'!BK23","v":39.855529542259809},{"$f":"'UD2 Scenarios'!BO23","v":23.678249999999998},{"$f":"'UD2 Scenarios'!BP23","v":4.5643050000000001},{"$f":"'UD2 Scenarios'!BQ23","v":0.83998347274285723},{"$f":"'UD2 Scenarios'!BR23","v":3.7518014035228573},{"$f":"'UD2 Scenarios'!BS23","v":0.18538277104285711},{"$f":"'UD2 Scenarios'!BT23","v":1.1485855613571427},{"$f":"'UD2 Scenarios'!BV23","v":1.9864326249912378},{"$f":"'UD2 Scenarios'!BW23","v":3.7355759029285713},{"$f":"'UD2 Scenarios'!BY23","v":11.647761736585524},{"$f":"'UD2 Scenarios'!BZ23","v":39.890316736585525},3.4129295101714283,7.9492171542142867,11.362146664385715,0.49026793972999999,4.1884046344642858,0.41980499999999998,2.9872805859292857,7.50125058212857,7.7088749999999999,4.8180141096571418,9.4459835722828576,14.263997681939999,0.70038277104285718,5.0260855613571422,0.41980499999999998,3.1864326249912378,7.1598259029285707,9.0990000000000002,4.8349834727428567,9.4638014035228579,14.298784876265714,0.70038277104285718,5.0260855613571422,0.41980499999999998,3.1864326249912378,7.1598259029285707,9.0990000000000002]
[2035,{"$f":"'6. UD2 Assumptions'!C26","v":25000},{"$f":"'6. UD2 Assumptions'!E26","v":2900},{"$f":"'6. UD2 Assumptions'!G26","v":855},{"$f":"'6. UD2 Assumptions'!I26","v":15350},{"$f":"'6. UD2 Assumptions'!K26","v":5950000},{"$f":"'6. UD2 Assumptions'!M26","v":710000},{"$f":"'6. UD2 Assumptions'!P26","v":10500},{"$f":"'6. UD2 Assumptions'!R26","v":720500},{"$f":"'6. UD2 Assumptions'!T26","v":2400},{"$f":"'6. UD2 Assumptions'!V26","v":5500},{"$f":"'6. UD2 Assumptions'!X26","v":2650},{"$f":"'6. UD2 Assumptions'!Z26","v":22750},{"$f":"'6. UD2 Assumptions'!C54","v":32500},{"$f":"'6. UD2 Assumptions'!E54","v":5000},{"$f":"'6. UD2 Assumptions'!G54","v":855},{"$f":"'6. UD2 Assumptions'!I54","v":19000},{"$f":"'6. UD2 Assumptions'!K54","v":5950000},{"$f":"'6. UD2 Assumptions'!M54","v":710000},{"$f":"'6. UD2 Assumptions'!P54","v":10500},{"$f":"'6. UD2 Assumptions'!R54","v":720500},{"$f":"'6. UD2 Assumptions'!T54","v":3700},{"$f":"'6. UD2 Assumptions'!V54","v":7570},{"$f":"'6. UD2 Assumptions'!X54","v":2650},{"$f":"'6. UD2 Assumptions'!Z54","v":27000},{"$f":"'UD2 Scenarios'!B24","v":2.76},{"$f":"'UD2 Scenarios'!C24","v":4.2625000000000002},{"$f":"'UD2 Scenarios'!D24","v":0.36249999999999999},{"$f":"'UD2 Scenarios'!E24","v":3.125},{"$f":"'UD2 Scenarios'!F24","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G24","v":0.56874999999999998},{"$f":"'UD2 Scenarios'!H24","v":7.6749999999999998},{"$f":"'UD2 Scenarios'!I24","v":19.138500000000001},{"$f":"'UD2 Scenarios'!K24","v":0.06},{"$f":"'UD2 Scenarios'!L24","v":0.13749999999999998},{"$f":"'UD2 Scenarios'!M24","v":1.0874999999999999E-2},{"$f":"'UD2 Scenarios'!N24","v":0.10625},{"$f":"'UD2 Scenarios'!O24","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P24","v":0.56874999999999998},{"$f":"'UD2 Scenarios'!Q24","v":3.5153749999999997},{"$f":"'UD2 Scenarios'!R24","v":8.4425E-2},{"$f":"'UD2 Scenarios'!S24","v":4.51823},{"$f":"'UD2 Scenarios'!U24","v":0.59292951017142859},{"$f":"'UD2 Scenarios'!V24","v":3.9859287042142859},{"$f":"'UD2 Scenarios'!W24","v":0.13440250900607142},{"$f":"'UD2 Scenarios'!X24","v":0.95715463446428584},{"$f":"'UD2 Scenarios'!Z24","v":1.8829725924396112},{"$f":"'UD2 Scenarios'!AA24","v":4.1923719111214286},{"$f":"'UD2 Scenarios'!AC24","v":11.745759861417111},{"$f":"'UD2 Scenarios'!AE24","v":35.402489861417109},{"$f":"'UD2 Scenarios'!AI24","v":4.2549999999999999},{"$f":"'UD2 Scenarios'!AJ24","v":5.8667499999999997},{"$f":"'UD2 Scenarios'!AK24","v":0.625},{"$f":"'UD2 Scenarios'!AL24","v":4.0625},{"$f":"'UD2 Scenarios'!AM24","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN24","v":0.67499999999999993},{"$f":"'UD2 Scenarios'!AO24","v":9.5},{"$f":"'UD2 Scenarios'!AP24","v":25.369},{"$f":"'UD2 Scenarios'!AR24","v":9.2499999999999999E-2},{"$f":"'UD2 Scenarios'!AS24","v":0.18925},{"$f":"'UD2 Scenarios'!AT24","v":1.8749999999999999E-2},{"$f":"'UD2 Scenarios'!AU24","v":0.138125},{"$f":"'UD2 Scenarios'!AV24","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW24","v":0.67499999999999993},{"$f":"'UD2 Scenarios'!AX24","v":3.5153749999999997},{"$f":"'UD2 Scenarios'!AY24","v":0.1045},{"$f":"'UD2 Scenarios'!AZ24","v":4.7685549999999992},{"$f":"'UD2 Scenarios'!BB24","v":0.88639967177142864},{"$f":"'UD2 Scenarios'!BC24","v":4.2132932146171429},{"$f":"'UD2 Scenarios'!BD24","v":0.23172846380357143},{"$f":"'UD2 Scenarios'!BE24","v":1.2443010248035713},{"$f":"'UD2 Scenarios'!BG24","v":2.0112630328036287},{"$f":"'UD2 Scenarios'!BH24","v":3.8421172833214294},{"$f":"'UD2 Scenarios'!BJ24","v":12.429102691120772},{"$f":"'UD2 Scenarios'!BK24","v":42.566657691120767},{"$f":"'UD2 Scenarios'!BO24","v":25.369},{"$f":"'UD2 Scenarios'!BP24","v":4.7685549999999992},{"$f":"'UD2 Scenarios'!BQ24","v":0.91409966151428568},{"$f":"'UD2 Scenarios'!BR24","v":4.2416295554757149},{"$f":"'UD2 Scenarios'!BS24","v":0.23172846380357143},{"$f":"'UD2 Scenarios'!BT24","v":1.2443010248035713},{"$f":"'UD2 Scenarios'!BV24","v":2.2347367031151428},{"$f":"'UD2 Scenarios'!BW24","v":3.8421172833214294},{"$f":"'UD2 Scenarios'!BY24","v":12.708612692033714},{"$f":"'UD2 Scenarios'!BZ24","v":42.846167692033717},3.4129295101714283,8.3859287042142867,11.798858214385715,0.50777750900607144,4.1884046344642858,0.41980499999999998,3.020472592439611,7.7077469111214283,7.7594250000000002,5.2338996717714288,10.269293214617143,15.503192886388572,0.87547846380357153,5.4449260248035714,0.41980499999999998,3.3612630328036284,7.3574922833214291,9.6044999999999998,5.2615996615142855,10.297629555475716,15.559229216990001,0.87547846380357153,5.4449260248035714,0.41980499999999998,3.5847367031151425,7.3574922833214291,9.6044999999999998]
[2040,{"$f":"'6. UD2 Assumptions'!C27","v":25000},{"$f":"'6. UD2 Assumptions'!E27","v":3000},{"$f":"'6. UD2 Assumptions'!G27","v":855},{"$f":"'6. UD2 Assumptions'!I27","v":15500},{"$f":"'6. UD2 Assumptions'!K27","v":6100000},{"$f":"'6. UD2 Assumptions'!M27","v":725000},{"$f":"'6. UD2 Assumptions'!P27","v":12000},{"$f":"'6. UD2 Assumptions'!R27","v":737000},{"$f":"'6. UD2 Assumptions'!T27","v":2400},{"$f":"'6. UD2 Assumptions'!V27","v":5500},{"$f":"'6. UD2 Assumptions'!X27","v":3000},{"$f":"'6. UD2 Assumptions'!Z27","v":23000},{"$f":"'6. UD2 Assumptions'!C55","v":35000},{"$f":"'6. UD2 Assumptions'!E55","v":6000},{"$f":"'6. UD2 Assumptions'!G55","v":855},{"$f":"'6. UD2 Assumptions'!I55","v":20000},{"$f":"'6. UD2 Assumptions'!K55","v":6100000},{"$f":"'6. UD2 Assumptions'!M55","v":725000},{"$f":"'6. UD2 Assumptions'!P55","v":12000},{"$f":"'6. UD2 Assumptions'!R55","v":737000},{"$f":"'6. UD2 Assumptions'!T55","v":4000},{"$f":"'6. UD2 Assumptions'!V55","v":8000},{"$f":"'6. UD2 Assumptions'!X55","v":3000},{"$f":"'6. UD2 Assumptions'!Z55","v":30000},{"$f":"'UD2 Scenarios'!B25","v":2.76},{"$f":"'UD2 Scenarios'!C25","v":4.2625000000000002},{"$f":"'UD2 Scenarios'!D25","v":0.375},{"$f":"'UD2 Scenarios'!E25","v":3.125},{"$f":"'UD2 Scenarios'!F25","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G25","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!H25","v":7.75},{"$f":"'UD2 Scenarios'!I25","v":19.232250000000001},{"$f":"'UD2 Scenarios'!K25","v":0.06},{"$f":"'UD2 Scenarios'!L25","v":0.13749999999999998},{"$f":"'UD2 Scenarios'!M25","v":1.125E-2},{"$f":"'UD2 Scenarios'!N25","v":0.10625},{"$f":"'UD2 Scenarios'!O25","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P25","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!Q25","v":3.6027499999999999},{"$f":"'UD2 Scenarios'!R25","v":8.5249999999999992E-2},{"$f":"'UD2 Scenarios'!S25","v":4.6130550000000001},{"$f":"'UD2 Scenarios'!U25","v":0.59292951017142859},{"$f":"'UD2 Scenarios'!V25","v":4.4226402542142855},{"$f":"'UD2 Scenarios'!W25","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!X25","v":0.95715463446428584},{"$f":"'UD2 Scenarios'!Z25","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!AA25","v":4.2951290278285725},{"$f":"'UD2 Scenarios'!AC25","v":12.310555103910652},{"$f":"'UD2 Scenarios'!AE25","v":36.155860103910655},{"$f":"'UD2 Scenarios'!AI25","v":4.5999999999999996},{"$f":"'UD2 Scenarios'!AJ25","v":6.1999999999999993},{"$f":"'UD2 Scenarios'!AK25","v":0.75},{"$f":"'UD2 Scenarios'!AL25","v":4.375},{"$f":"'UD2 Scenarios'!AM25","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN25","v":0.75},{"$f":"'UD2 Scenarios'!AO25","v":10},{"$f":"'UD2 Scenarios'!AP25","v":27.059749999999998},{"$f":"'UD2 Scenarios'!AR25","v":9.9999999999999992E-2},{"$f":"'UD2 Scenarios'!AS25","v":0.19999999999999998},{"$f":"'UD2 Scenarios'!AT25","v":2.2499999999999999E-2},{"$f":"'UD2 Scenarios'!AU25","v":0.14874999999999999},{"$f":"'UD2 Scenarios'!AV25","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW25","v":0.75},{"$f":"'UD2 Scenarios'!AX25","v":3.6027499999999999},{"$f":"'UD2 Scenarios'!AY25","v":0.11},{"$f":"'UD2 Scenarios'!AZ25","v":4.969055},{"$f":"'UD2 Scenarios'!BB25","v":0.95826991542857121},{"$f":"'UD2 Scenarios'!BC25","v":4.7015117725714282},{"$f":"'UD2 Scenarios'!BD25","v":0.27807415656428569},{"$f":"'UD2 Scenarios'!BE25","v":1.3400164882500001},{"$f":"'UD2 Scenarios'!BG25","v":1.9864326249912378},{"$f":"'UD2 Scenarios'!BH25","v":3.9360444514285713},{"$f":"'UD2 Scenarios'!BJ25","v":13.200349409234093},{"$f":"'UD2 Scenarios'!BK25","v":45.229154409234091},{"$f":"'UD2 Scenarios'!BO25","v":27.059749999999998},{"$f":"'UD2 Scenarios'!BP25","v":4.969055},{"$f":"'UD2 Scenarios'!BQ25","v":0.98821585028571424},{"$f":"'UD2 Scenarios'!BR25","v":4.7314577074285715},{"$f":"'UD2 Scenarios'!BS25","v":0.27807415656428569},{"$f":"'UD2 Scenarios'!BT25","v":1.3400164882500001},{"$f":"'UD2 Scenarios'!BV25","v":2.4830407812390476},{"$f":"'UD2 Scenarios'!BW25","v":3.9360444514285713},{"$f":"'UD2 Scenarios'!BY25","v":13.756849435196191},{"$f":"'UD2 Scenarios'!BZ25","v":45.785654435196193},3.4129295101714283,8.822640254214285,12.235569764385714,0.52528707828214283,4.1884046344642858,0.41980499999999998,3.0536645989499362,7.8978790278285729,7.8352500000000003,5.6582699154285709,11.101511772571428,16.759781687999997,1.0505741565642857,5.8637664882499996,0.41980499999999998,3.4864326249912381,7.5387944514285712,10.11,5.6882158502857134,11.13145770742857,16.819673557714282,1.0505741565642857,5.8637664882499996,0.41980499999999998,3.9830407812390476,7.5387944514285712,10.11]
[2045,{"$f":"'6. UD2 Assumptions'!C28","v":24900},{"$f":"'6. UD2 Assumptions'!E28","v":3000},{"$f":"'6. UD2 Assumptions'!G28","v":855},{"$f":"'6. UD2 Assumptions'!I28","v":15750},{"$f":"'6. UD2 Assumptions'!K28","v":6300000},{"$f":"'6. UD2 Assumptions'!M28","v":737500},{"$f":"'6. UD2 Assumptions'!P28","v":12500},{"$f":"'6. UD2 Assumptions'!R28","v":750000},{"$f":"'6. UD2 Assumptions'!T28","v":2425},{"$f":"'6. UD2 Assumptions'!V28","v":5515},{"$f":"'6. UD2 Assumptions'!X28","v":3250},{"$f":"'6. UD2 Assumptions'!Z28","v":23000},{"$f":"'6. UD2 Assumptions'!C56","v":37500},{"$f":"'6. UD2 Assumptions'!E56","v":7000},{"$f":"'6. UD2 Assumptions'!G56","v":855},{"$f":"'6. UD2 Assumptions'!I56","v":21000},{"$f":"'6. UD2 Assumptions'!K56","v":6300000},{"$f":"'6. UD2 Assumptions'!M56","v":737500},{"$f":"'6. UD2 Assumptions'!P56","v":12500},{"$f":"'6. UD2 Assumptions'!R56","v":750000},{"$f":"'6. UD2 Assumptions'!T56","v":4250},{"$f":"'6. UD2 Assumptions'!V56","v":8500},{"$f":"'6. UD2 Assumptions'!X56","v":3250},{"$f":"'6. UD2 Assumptions'!Z56","v":32500},{"$f":"'UD2 Scenarios'!B26","v":2.7887499999999998},{"$f":"'UD2 Scenarios'!C26","v":4.2741249999999997},{"$f":"'UD2 Scenarios'!D26","v":0.375},{"$f":"'UD2 Scenarios'!E26","v":3.1124999999999998},{"$f":"'UD2 Scenarios'!F26","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G26","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!H26","v":7.875},{"$f":"'UD2 Scenarios'!I26","v":19.385124999999999},{"$f":"'UD2 Scenarios'!K26","v":6.0624999999999998E-2},{"$f":"'UD2 Scenarios'!L26","v":0.137875},{"$f":"'UD2 Scenarios'!M26","v":1.125E-2},{"$f":"'UD2 Scenarios'!N26","v":0.10582499999999999},{"$f":"'UD2 Scenarios'!O26","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P26","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!Q26","v":3.7124999999999999},{"$f":"'UD2 Scenarios'!R26","v":8.6624999999999994E-2},{"$f":"'UD2 Scenarios'!S26","v":4.724755},{"$f":"'UD2 Scenarios'!U26","v":0.59910585923571424},{"$f":"'UD2 Scenarios'!V26","v":4.7364299803621428},{"$f":"'UD2 Scenarios'!W26","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!X26","v":0.95332601592642852},{"$f":"'UD2 Scenarios'!Z26","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!AA26","v":4.40789717995},{"$f":"'UD2 Scenarios'!AC26","v":12.739460712706364},{"$f":"'UD2 Scenarios'!AE26","v":36.849340712706365},{"$f":"'UD2 Scenarios'!AI26","v":4.8875000000000002},{"$f":"'UD2 Scenarios'!AJ26","v":6.5874999999999995},{"$f":"'UD2 Scenarios'!AK26","v":0.875},{"$f":"'UD2 Scenarios'!AL26","v":4.6875},{"$f":"'UD2 Scenarios'!AM26","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN26","v":0.8125},{"$f":"'UD2 Scenarios'!AO26","v":10.5},{"$f":"'UD2 Scenarios'!AP26","v":28.734750000000002},{"$f":"'UD2 Scenarios'!AR26","v":0.10625},{"$f":"'UD2 Scenarios'!AS26","v":0.21249999999999999},{"$f":"'UD2 Scenarios'!AT26","v":2.6249999999999999E-2},{"$f":"'UD2 Scenarios'!AU26","v":0.15937500000000002},{"$f":"'UD2 Scenarios'!AV26","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW26","v":0.8125},{"$f":"'UD2 Scenarios'!AX26","v":3.7124999999999999},{"$f":"'UD2 Scenarios'!AY26","v":0.11549999999999999},{"$f":"'UD2 Scenarios'!AZ26","v":5.1799299999999997},{"$f":"'UD2 Scenarios'!BB26","v":1.018161785142857},{"$f":"'UD2 Scenarios'!BC26","v":5.0733404637142847},{"$f":"'UD2 Scenarios'!BD26","v":0.32441984932499995},{"$f":"'UD2 Scenarios'!BE26","v":1.4357319516964286},{"$f":"'UD2 Scenarios'!BG26","v":1.7215749416590729},{"$f":"'UD2 Scenarios'!BH26","v":4.0370393387499997},{"$f":"'UD2 Scenarios'!BJ26","v":13.610268330287642},{"$f":"'UD2 Scenarios'!BK26","v":47.524948330287643},{"$f":"'UD2 Scenarios'!BO26","v":28.734750000000002},{"$f":"'UD2 Scenarios'!BP26","v":5.1799299999999997},{"$f":"'UD2 Scenarios'!BQ26","v":1.0499793409285714},{"$f":"'UD2 Scenarios'!BR26","v":5.1051580194999993},{"$f":"'UD2 Scenarios'!BS26","v":0.32441984932499995},{"$f":"'UD2 Scenarios'!BT26","v":1.4357319516964286},{"$f":"'UD2 Scenarios'!BV26","v":2.6899608463423013},{"$f":"'UD2 Scenarios'!BW26","v":4.0370393387499997},{"$f":"'UD2 Scenarios'!BY26","v":14.642289346542299},{"$f":"'UD2 Scenarios'!BZ26","v":48.556969346542303},3.4484808592357141,9.1484299803621418,12.596910839597856,0.52528707828214283,4.171651015926428,0.41980499999999998,3.0536645989499362,8.1203971799500003,7.9616249999999997,6.011911785142857,11.873340463714285,17.885252248857142,1.225669849325,6.2826069516964287,0.41980499999999998,3.3465749416590729,7.7495393387499991,10.615500000000001,6.0437293409285715,11.9051580195,17.948887360428571,1.225669849325,6.2826069516964287,0.41980499999999998,4.3149608463423013,7.7495393387499991,10.615500000000001]
[2050,{"$f":"'6. UD2 Assumptions'!C29","v":24800},{"$f":"'6. UD2 Assumptions'!E29","v":3000},{"$f":"'6. UD2 Assumptions'!G29","v":855},{"$f":"'6. UD2 Assumptions'!I29","v":16000},{"$f":"'6. UD2 Assumptions'!K29","v":6500000},{"$f":"'6. UD2 Assumptions'!M29","v":750000},{"$f":"'6. UD2 Assumptions'!P29","v":13000},{"$f":"'6. UD2 Assumptions'!R29","v":763000},{"$f":"'6. UD2 Assumptions'!T29","v":2450},{"$f":"'6. UD2 Assumptions'!V29","v":5530},{"$f":"'6. UD2 Assumptions'!X29","v":3500},{"$f":"'6. UD2 Assumptions'!Z29","v":23000},{"$f":"'6. UD2 Assumptions'!C57","v":40000},{"$f":"'6. UD2 Assumptions'!E57","v":8000},{"$f":"'6. UD2 Assumptions'!G57","v":855},{"$f":"'6. UD2 Assumptions'!I57","v":22000},{"$f":"'6. UD2 Assumptions'!K57","v":6500000},{"$f":"'6. UD2 Assumptions'!M57","v":750000},{"$f":"'6. UD2 Assumptions'!P57","v":13000},{"$f":"'6. UD2 Assumptions'!R57","v":763000},{"$f":"'6. UD2 Assumptions'!T57","v":4500},{"$f":"'6. UD2 Assumptions'!V57","v":9000},{"$f":"'6. UD2 Assumptions'!X57","v":3500},{"$f":"'6. UD2 Assumptions'!Z57","v":35000},{"$f":"'UD2 Scenarios'!B27","v":2.8174999999999999},{"$f":"'UD2 Scenarios'!C27","v":4.2857500000000002},{"$f":"'UD2 Scenarios'!D27","v":0.375},{"$f":"'UD2 Scenarios'!E27","v":3.0999999999999996},{"$f":"'UD2 Scenarios'!F27","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!G27","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!H27","v":8},{"$f":"'UD2 Scenarios'!I27","v":19.538},{"$f":"'UD2 Scenarios'!K27","v":6.1249999999999999E-2},{"$f":"'UD2 Scenarios'!L27","v":0.13824999999999998},{"$f":"'UD2 Scenarios'!M27","v":1.125E-2},{"$f":"'UD2 Scenarios'!N27","v":0.10539999999999999},{"$f":"'UD2 Scenarios'!O27","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!P27","v":0.57499999999999996},{"$f":"'UD2 Scenarios'!Q27","v":3.8222499999999999},{"$f":"'UD2 Scenarios'!R27","v":8.7999999999999995E-2},{"$f":"'UD2 Scenarios'!S27","v":4.8364549999999999},{"$f":"'UD2 Scenarios'!U27","v":0.60528220830000001},{"$f":"'UD2 Scenarios'!V27","v":5.0502197065099992},{"$f":"'UD2 Scenarios'!W27","v":0.13903707828214285},{"$f":"'UD2 Scenarios'!X27","v":0.94949739738857153},{"$f":"'UD2 Scenarios'!Z27","v":1.9036645989499361},{"$f":"'UD2 Scenarios'!AA27","v":4.5206653320714292},{"$f":"'UD2 Scenarios'!AC27","v":13.168366321502079},{"$f":"'UD2 Scenarios'!AE27","v":37.542821321502082},{"$f":"'UD2 Scenarios'!AI27","v":5.1749999999999998},{"$f":"'UD2 Scenarios'!AJ27","v":6.9749999999999996},{"$f":"'UD2 Scenarios'!AK27","v":1},{"$f":"'UD2 Scenarios'!AL27","v":5},{"$f":"'UD2 Scenarios'!AM27","v":0.38474999999999998},{"$f":"'UD2 Scenarios'!AN27","v":0.875},{"$f":"'UD2 Scenarios'!AO27","v":11},{"$f":"'UD2 Scenarios'!AP27","v":30.409749999999999},{"$f":"'UD2 Scenarios'!AR27","v":0.11249999999999999},{"$f":"'UD2 Scenarios'!AS27","v":0.22499999999999998},{"$f":"'UD2 Scenarios'!AT27","v":0.03},{"$f":"'UD2 Scenarios'!AU27","v":0.17},{"$f":"'UD2 Scenarios'!AV27","v":3.5054999999999989E-2},{"$f":"'UD2 Scenarios'!AW27","v":0.875},{"$f":"'UD2 Scenarios'!AX27","v":3.8222499999999999},{"$f":"'UD2 Scenarios'!AY27","v":0.121},{"$f":"'UD2 Scenarios'!AZ27","v":5.3908050000000003},{"$f":"'UD2 Scenarios'!BB27","v":1.0892833804285718},{"$f":"'UD2 Scenarios'!BC27","v":5.456398880428571},{"$f":"'UD2 Scenarios'!BD27","v":0.37076554208571422},{"$f":"'UD2 Scenarios'!BE27","v":1.5314474151428572},{"$f":"'UD2 Scenarios'!BG27","v":1.4484404557227777},{"$f":"'UD2 Scenarios'!BH27","v":4.1380342260714276},{"$f":"'UD2 Scenarios'!BJ27","v":14.034369899879922},{"$f":"'UD2 Scenarios'!BK27","v":49.834924899879923},{"$f":"'UD2 Scenarios'!BO27","v":30.409749999999999},{"$f":"'UD2 Scenarios'!BP27","v":5.3908050000000003},{"$f":"'UD2 Scenarios'!BQ27","v":1.1117428315714286},{"$f":"'UD2 Scenarios'!BR27","v":5.4788583315714288},{"$f":"'UD2 Scenarios'!BS27","v":0.37076554208571422},{"$f":"'UD2 Scenarios'!BT27","v":1.5314474151428572},{"$f":"'UD2 Scenarios'!BV27","v":2.8968809114455554},{"$f":"'UD2 Scenarios'!BW27","v":4.1380342260714276},{"$f":"'UD2 Scenarios'!BY27","v":15.527729257888412},{"$f":"'UD2 Scenarios'!BZ27","v":51.328284257888413},3.4840322082999995,9.4742197065099987,12.958251914809999,0.52528707828214283,4.154897397388571,0.41980499999999998,3.0536645989499362,8.3429153320714295,8.0879999999999992,6.3767833804285718,12.65639888042857,19.033182260857142,1.4007655420857144,6.7014474151428569,0.41980499999999998,3.1984404557227775,7.9602842260714279,11.121,6.3992428315714278,12.678858331571428,19.078101163142854,{"$f":"BA31+BI31+CB31","v":1.4007655420857144},6.7014474151428569,0.41980499999999998,4.6468809114455549,7.9602842260714279,11.121]

{"sheet":"TNC LS","index":13,"n_rows":116,"n_cols":190,"rows_kept":116,"cut":false,"hidden":true,"merged":[[1,102,1,106],[14,102,14,106],[1,119,1,123],[14,119,14,123],[1,52,1,56],[16,52,16,56],[1,68,1,72],[14,68,14,72],[1,85,1,89],[14,85,14,89],[1,4,1,8],[17,4,17,8],[1,20,1,24],[17,20,17,24],[1,36,1,40],[15,36,15,40],[1,164,1,170],[38,164,38,170],[75,164,75,170],[36,148,36,151],[5,148,5,150],[6,148,6,150],[7,148,7,150],[8,148,8,150],[9,148,9,150],[10,148,10,150]]}
[null,null,null,null,"TAM(cows)",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B5","v":400},"Nrate",{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crop parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Year 2006 to 2008"]
[null,null,"Year 2006",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2007",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2008",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2009",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2010",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2011",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2012",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2013",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,"Average weight (kg/head)","N excretion"]
[null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.25,0.25,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,22,"Plaines Wilhems/ Moka",365,148,314,280,1107,{"$f":"E15*F1*H1*365*$G$31*$K$32*$L$32*0.000001*0.001","v":0.5582421356285715},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",381,58,315,335,1089,{"$f":"U15*V1*X1*365*$W$31*$AA$32*$AB$32*0.000001*0.001","v":0.53977547579999996},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",428,98,407,425,1358,{"$f":"AK13*AL1*AN1*365*$AM$32*$AQ$33*$AR$33*0.000001*0.001","v":0.6131430162},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",559,175,633,220,1587,{"$f":"((BA9+BA14+(BI3*BA8))*$BC$32+(BA8*BJ3*$BC$31))*BB1*BD1*365*$BG$33*$BH$33*0.000001*0.001","v":0.53927637688571428},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",818,281,547,302,{"$f":"SUM(BQ4:BT4)","v":1948},{"$f":"((BQ5+BQ8+(BY3*BQ4))*$BS$35+(BQ4*BZ3*$BS$34))*BR1*BT1*365*$BW$36*$BX$36*0.000001*0.001","v":0.66241905200742845},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",845,236,579,229,1889,{"$f":"((CH5+CH8+(CP3*CH4))*$CJ$36+(CH4*CQ3*$CJ$35))*CI1*CK1*365*$CN$37*$CO$37*0.000001*0.001","v":0.62378630054714279},null,"Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1062,98,487,522,2169,{"$f":"((CY5+CY8+(DG3*CY4))*$DA$36+(CY4*DH3*$DA$35))*CZ1*DB1*365*$DE$37*$DF$37*0.000001*0.001","v":0.74618781378114274},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1199,62,376,348,1985,{"$f":"((DP5+DP8+(DX3*DP4))*$DR$36+(DP4*DY3*$DR$35))*DQ1*DS1*365*$DV$37*$DW$37*0.000001*0.001","v":0.70822884585514267},null,"Flacq - 24",1,0,null,null,null,null,null,null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",1]
[null,null,null,"Curepipe LRS",45,10,45,24,124,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,13,34,22,111,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,29,34,12,117,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",55,5,38,28,126,null,null,"Pampl - 25",1,0,null,null,null,null,24,"Flacq",314,51,226,187,{"$f":"SUM(BQ5:BT5)","v":778},null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",251,48,203,157,659,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",213,33,183,149,578,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",206,44,188,119,557,null,null,"Pampl - 25",1,0,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. TNC Assumptions'!T18*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T18*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. TNC Assumptions'!T23*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T23*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.66704569894285703},{"$f":"(('6. TNC Assumptions'!T24*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T24*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.61763490642857144},{"$f":"(('6. TNC Assumptions'!T25*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T25*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. TNC Assumptions'!T26*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T26*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. TNC Assumptions'!T27*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T27*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. TNC Assumptions'!T28*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T28*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.59910585923571424},{"$f":"(('6. TNC Assumptions'!T29*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T29*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.60528220830000001},null,null,null,"Constants (controlled biomass burning - sugar cane fields)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 22",410,158,359,304,1231,null,null,null,null,null,null,null,null,null,null,"Total 22",423,71,349,357,1200,null,null,null,null,null,null,null,null,null,null,"Total 22",470,127,441,437,1475,null,null,null,null,null,null,null,null,null,null,"Golden Dairy Cream/Agreenculture Holdings Ltd",6,6,494,null,506,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1547,333,1063,1822,{"$f":"SUM(BQ6:BT6)","v":4765},null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,348,947,1324,4048,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1747,402,866,1540,4555,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1469,410,1019,1800,4698,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. TNC Assumptions'!V18*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V18*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. TNC Assumptions'!V23*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V23*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. TNC Assumptions'!V24*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V24*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.6917510952},{"$f":"(('6. TNC Assumptions'!V25*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V25*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. TNC Assumptions'!V26*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V26*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. TNC Assumptions'!V27*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V27*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. TNC Assumptions'!V28*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V28*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.68125130179071425},{"$f":"(('6. TNC Assumptions'!V29*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V29*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.68310420650999992},null,null,null,"Parameter",null,null,"Symbol","Unit","Value",null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,24,"Flacq",451,192,261,185,1089,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",513,201,353,260,1327,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",525,176,363,265,1329,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"SKC Dairy Fresh Co Ltd",null,null,246,null,246,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2034,{"$f":"SUM(BQ7:BT7)","v":2034},"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1920,1920,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1819,1819,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1761,1761,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. TNC Assumptions'!X18*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. TNC Assumptions'!X23*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. TNC Assumptions'!X24*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. TNC Assumptions'!X25*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. TNC Assumptions'!X26*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. TNC Assumptions'!X27*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. TNC Assumptions'!X28*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. TNC Assumptions'!X29*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Mass of fuel available for burning",null,null,"MB","t/ha",6.5,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,"Palmar LPU",183,62,89,61,395,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Palmar LPU",95,37,78,70,280,null,null,null,"solid storage","dry lot",null,null,"TAM",null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,377,946,1711,4463,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Total 22",620,{"$f":"SUM(BB4:BB7)","v":186},1411,248,2465,null,null,null,"solid storage","dry lot","aerobic",null,"TAM",null,null,"Sub total",{"$f":"SUM(BQ6:BQ7)","v":1547},{"$f":"SUM(BR6:BR7)","v":333},{"$f":"SUM(BS6:BS7)","v":1063},{"$f":"SUM(BT6:BT7)","v":3856},{"$f":"SUM(BQ8:BT8)","v":6799},null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1429,348,947,3244,5968,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1747,402,866,3359,6374,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1469,410,1019,3561,6459,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,null,"MMN - other + imported cattle",{"$f":"EH6+EH7","v":3.2490091572714284},3.3367257914571424,3.4367951237714278,3.5492171542142859,3.9859287042142859,4.4226402542142855,4.7364299803621428,5.0502197065099992,null,null,null,"Combustion factor",null,null,"Cf","dml",1,null,null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,"Palmar LPU (Boran Beef type)",18,15,43,47,123,{"$f":"J11+J12","v":3.7866166721625003},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,null,"Palmar LPU (Boran Beef type)",21,15,32,17,85,{"$f":"Z11+Z12","v":2.8724546232839288},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,null,"Mauritius Prisons ",33,14,8,5,60,{"$f":"AP11+AP12","v":3.1152194545607141},"Gg/yr","P.Wilhems - 22",1,1,null,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,24,"Flacq",281,81,221,140,723,{"$f":"BF11+BF12+BF13","v":3.0538224896830362},"Gg/yr","P.Wilhems - 22",1,1,0.25,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,"Grand Total",null,{"$f":"BQ4+BQ5+BQ8","v":2679},{"$f":"BR4+BR5+BR8","v":665},{"$f":"BS4+BS5+BS8","v":1836},{"$f":"BT4+BT5+BT8","v":4345},{"$f":"BU4+BU5+BU8","v":9525},{"$f":"BV11+BV12+BV13","v":3.0296080819828219},"Gg/yr","P.Wilhems - 22",1,1,0.09,0.06,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,"Grand Total",null,2525,632,1729,3630,8516,{"$f":"CM11+CM12+CM13","v":2.7979301092132496},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,"Grand Total",null,3022,533,1536,4030,9121,{"$f":"DD11+DD12+DD13","v":2.7108878824354639},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,"Grand Total",null,2874,516,1583,4028,9001,{"$f":"DU11+DU12+DU13","v":2.6500717439192858},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,null,"Gef","gGHG/(kg dm burnt)",2.7,null,null,null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,"Total 24",652,269,393,293,1607,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,"Total 24",629,253,463,347,1692,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,"Imported for slaughter",null,null,null,2097,2097,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1389,255,900,1343,3887,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,null,null,null,{"$f":"SUM(DS4:DS6)","v":2267},null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,"ManMgtN2O - pig",{"$f":"((EH11*'TNC LS'!$EU$48)+(EH12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI11*'TNC LS'!$EU$48)+(EI12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ11*'TNC LS'!$EU$48)+(EJ12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EK11*'TNC LS'!$EU$48)+(EK12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8622805859292855},{"$f":"((EL11*'TNC LS'!$EU$48)+(EL12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8829725924396112},{"$f":"((EM11*'TNC LS'!$EU$48)+(EM12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EN11*'TNC LS'!$EU$48)+(EN12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EO11*'TNC LS'!$EU$48)+(EO12*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9036645989499361},null,null,null,"Global warming potential",null,null,"GWP",null,{"$f":"'5. TNC Parameters'!B27","v":25},null,null,null,null,null,null,null,null,null,"Piglet",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1166,357,888,1289,3700,{"$f":"H13*Q12*H1*$M$14*$K$32*L32*365*0.001*0.000001","v":3.3601834404285715},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1077,355,922,1770,4124,{"$f":"X13*AG12*X1*$AC$14*$AA$32*AB32*365*0.001*0.000001","v":2.3669766010000002},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,"Total 25",1462,391,954,3813,6620,{"$f":"AN10*AW12*AN1*$AS$14*$AQ$33*$AR$33*365*0.001*0.000001","v":2.6165260581428571},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,"Sugar Estate",null,null,null,105,105,{"$f":"BD13*BM12*BD1*$BI$14*$BG$33*$BH$33*365*0.001*0.000001","v":2.6015530907142859},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"BU7*CD12*BT1*$BY$14*$BW$36*$BX$36*365*0.001*0.000001","v":2.5379179791428577},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"CK7*CU12*CK1*$CP$14*$CN$37*$CO$37*365*0.001*0.000001","v":2.3956747885714282},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DB7*DL12*DB1*$DG$14*$DE$37*$DF$37*365*0.001*0.000001","v":2.2696523127142854},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DS7*EC12*DS1*$DX$14*$DV$37*$DW$37*365*0.001*0.000001","v":2.1972829701428571},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,"aerobic treatment",{"$f":"'6. TNC Assumptions'!Z18*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":185584.19505905019},{"$f":"'6. TNC Assumptions'!Z23*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. TNC Assumptions'!Z24*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. TNC Assumptions'!Z25*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":198840.20899183952},{"$f":"'6. TNC Assumptions'!Z26*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":201049.54464730443},{"$f":"'6. TNC Assumptions'!Z27*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. TNC Assumptions'!Z28*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. TNC Assumptions'!Z29*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$54*365/1000","v":203258.88030276928},null,null,null,"Fraction of available area burnt, 2006-2015",null,null,"Fb","dml",0.1,null,null,null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,"Mauritius Prisons ",9,7,4,2,22,{"$f":"((F15*Q9)+(G15*Q10)+((H11+H12+H10+H6)*Q11))*H1*$G$31*$K$32*L32*365*0.001*0.000001","v":0.42643323173392855},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,"Mauritius Prisons ",34,6,21,4,65,{"$f":"((V15*AG9)+(W15*AG10)+((X11+X12+X10+X6)*AG11))*X1*$W$31*$AA$32*AB32*365*0.001*0.000001","v":0.50547802228392857},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((AL13*AW9)+(AM13*AW10)+((AN9+AN8+AN7+AN6)*AW11))*AN1*$AM$32*$AQ$33*$AR$33*365*0.001*0.000001","v":0.49869339641785715},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,"Mauritius Prisons ",26,8,22,1,57,{"$f":"((BB15*BM9)+((BC14+BC9+(BC8*BI3))*BM10)+((BD9+BD10+BD11+BD12+(BD8*BI3))*BM11))*BD1*$BC$32*$BG$33*$BH$33*365*0.001*0.000001","v":0.37077590437053565},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((BR9*CD9)+((BS8+BS5+(BS4*BY3))*CD10)+((BT5+BT6+(BT4*BY3))*CD11))*BT1*$BS$35*$BW$36*$BX$36*365*0.001*0.000001","v":0.47795427684517861},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CI9*CU9)+((CJ8+CJ5+(CJ4*CP3))*CU10)+((CK5+CK6+(CK4*CP3))*CU11))*CK1*$CJ$36*$CN$37*$CO$37*365*0.001*0.000001","v":0.3923244999948215},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CZ9*DL9)+((DA8+DA5+(DA4*DG3))*DL10)+((DB5+DB6+(DB4*DG3))*DL11))*DB1*$DA$36*$DE$37*$DF$37*365*0.001*0.000001","v":0.42795080437017852},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((DQ9*EC9)+((DR8+DR5+(DR4*DX3))*EC10)+((DS5+DS6+(DS4*DX3))*EC11))*DS1*$DR$36*$DV$37*$DW$37*365*0.001*0.000001","v":0.44335580429642857},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,"solid storage",{"$f":"'6. TNC Assumptions'!Z18*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":371168.39011810039},{"$f":"'6. TNC Assumptions'!Z23*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. TNC Assumptions'!Z24*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. TNC Assumptions'!Z25*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":397680.41798367904},{"$f":"'6. TNC Assumptions'!Z26*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":402099.08929460886},{"$f":"'6. TNC Assumptions'!Z27*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. TNC Assumptions'!Z28*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. TNC Assumptions'!Z29*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'TNC LS'!$EY$55*365/1000","v":406517.76060553855},null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,"Imported for slaughter",null,null,null,2693,2693,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1897,1897,null,null,null,null,null,null,null,null,null,"Grand Total",null,2457,694,1758,4515,9424,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2085,2085,{"$f":"(BC8*BM10+BD8*BM11)*BD1*BK9*365*0.001*$BC$31*$BG$33*$BH$33*0.000001","v":8.1493494598214297E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BS4*CD10*CA9+BT4*CD11*CB9)*BT1*365*0.001*$BS$34*$BW$36*$BX$36*0.000001","v":1.3735825994785716E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CJ4*CU10*CR9+CK4*CU11*CS9)*CK1*365*0.001*$CJ$35*$CN$37*$CO$37*0.000001","v":9.9308206470000004E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DA4*DL10*DI9+DB4*DL11*DJ9)*DB1*365*0.001*$DA$35*$DE$37*$DF$37*0.000001","v":1.3284765350999997E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DR4*EC10*DZ9+DS4*EC11*EA9)*DS1*365*0.001*$DR$35*$DV$37*$DW$37*0.000001","v":9.4329694800000009E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,"CROp",null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 25",1175,364,892,3984,6415,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1111,361,943,3671,6086,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1415,263,922,3534,6134,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,null,"Calf",1]
[null,null,"Grand Total",null,2237,791,1644,4581,9253,null,null,null,null,null,null,null,null,null,"Grand Total",null,2163,685,1755,4375,8978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"BA8+BA9+BA14","v":2316},{"$f":"BB8+BB9+BB14","v":530},{"$f":"BC8+BC9+BC14","v":2554},{"$f":"BD8+BD9+BD14","v":3922},{"$f":"BE8+BE9+BE14","v":9322},null,null,null,null,null,null,null,null,null,"Year 2010",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2011",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2012",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2013",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full policy scenario (i.e. change in number of heads & technological change)",null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2008",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilt ","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. TNC Assumptions'!T46*'6. TNC Assumptions'!E65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T46*'6. TNC Assumptions'!E66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. TNC Assumptions'!T51*'6. TNC Assumptions'!F65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T51*'6. TNC Assumptions'!F66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.71870243657142852},{"$f":"(('6. TNC Assumptions'!T52*'6. TNC Assumptions'!G65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T52*'6. TNC Assumptions'!G66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.7666159323428573},{"$f":"(('6. TNC Assumptions'!T53*'6. TNC Assumptions'!H65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T53*'6. TNC Assumptions'!H66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.82301410965714261},{"$f":"(('6. TNC Assumptions'!T54*'6. TNC Assumptions'!I65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T54*'6. TNC Assumptions'!I66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.88639967177142864},{"$f":"(('6. TNC Assumptions'!T55*'6. TNC Assumptions'!J65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T55*'6. TNC Assumptions'!J66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. TNC Assumptions'!T56*'6. TNC Assumptions'!K65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T56*'6. TNC Assumptions'!K66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. TNC Assumptions'!T57*'6. TNC Assumptions'!L65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T57*'6. TNC Assumptions'!L66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.0892833804285718},null,null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Year 2009",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,239,385,601,1266,1,0,0,{"$f":"SUM(BV17:BX17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",36,256,411,640,1343,1,0,0,{"$f":"SUM(CM17:CO17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",53,440,356,570,1419,1,0,0,{"$f":"SUM(DD17:DF17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,405,364,579,1389,1,0,0,{"$f":"SUM(DU17:DW17)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. TNC Assumptions'!V46*'6. TNC Assumptions'!E65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V46*'6. TNC Assumptions'!E66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. TNC Assumptions'!V51*'6. TNC Assumptions'!F65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V51*'6. TNC Assumptions'!F66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.75463755840000002},{"$f":"(('6. TNC Assumptions'!V52*'6. TNC Assumptions'!G65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V52*'6. TNC Assumptions'!G66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.80854024114285727},{"$f":"(('6. TNC Assumptions'!V53*'6. TNC Assumptions'!H65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V53*'6. TNC Assumptions'!H66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.8641648151400001},{"$f":"(('6. TNC Assumptions'!V54*'6. TNC Assumptions'!I65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V54*'6. TNC Assumptions'!I66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.90676290747428578},{"$f":"(('6. TNC Assumptions'!V55*'6. TNC Assumptions'!J65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V55*'6. TNC Assumptions'!J66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. TNC Assumptions'!V56*'6. TNC Assumptions'!K65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V56*'6. TNC Assumptions'!K66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. TNC Assumptions'!V57*'6. TNC Assumptions'!L65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V57*'6. TNC Assumptions'!L66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.0892833804285718},null,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,"Year 2006",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2007",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",30,179,152,392,753,1,0,0,{"$f":"SUM(AP18:AR18)","v":1},null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",111,484,867,2071,3533,0.5,0.25,0.25,{"$f":"SUM(BV18:BX18)","v":1},null,null,null,null,null,null,24,"Flacq",75,394,675,2211,3355,0.5,0.25,0.25,{"$f":"SUM(CM18:CO18)","v":1},null,null,null,null,null,null,24,"Flacq",59,454,713,2128,3354,0.5,0.25,0.25,{"$f":"SUM(DD18:DF18)","v":1},null,null,null,null,null,null,24,"Flacq",66,458,603,1907,3034,0.5,0.25,0.25,{"$f":"SUM(DU18:DW18)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. TNC Assumptions'!X46*'6. TNC Assumptions'!E69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. TNC Assumptions'!X51*'6. TNC Assumptions'!F69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. TNC Assumptions'!X52*'6. TNC Assumptions'!G69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. TNC Assumptions'!X53*'6. TNC Assumptions'!H69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. TNC Assumptions'!X54*'6. TNC Assumptions'!I69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. TNC Assumptions'!W55*'6. TNC Assumptions'!J69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. TNC Assumptions'!X56*'6. TNC Assumptions'!K69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. TNC Assumptions'!X57*'6. TNC Assumptions'!L69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",26,185,187,968,1366,0.5,0.25,0.25,{"$f":"SUM(AP19:AR19)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,223,123,341,720,1,0,0,{"$f":"SUM(BF19:BH19)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",376,3087,4820,9245,17528,0.5,0,0.5,{"$f":"SUM(BV19:BX19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",398,2714,3961,11514,18587,0.5,0,0.5,{"$f":"SUM(CM19:CO19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",233,1939,2653,5689,10514,0.5,0,0.5,{"$f":"SUM(DD19:DF19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",222,2078,2977,6261,11538,0.5,0,0.5,{"$f":"SUM(DU19:DW19)","v":1},null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH17+EH18","v":3.2490091572714284},3.3749068584000002,3.5535842697142854,3.7339835722828574,4.2132932146171429,4.7015117725714282,5.0733404637142847,5.456398880428571,null,null,null,"Global warming potential",null,"GWP",null,298,null,null,"Global warming potential",null,"GWP",null,298,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,22,"Plaines Wilhems/ Moka",13,84,179,305,581,1,0,0,{"$f":"SUM(J20:L20)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,127,258,241,659,1,0,0,{"$f":"SUM(Z20:AB20)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",202,765,856,2757,4580,0.5,0.25,0.25,{"$f":"SUM(AP20:AR20)","v":1},null,null,null,null,null,24,"Flacq",71,493,498,2498,3560,0.5,0.25,0.25,{"$f":"SUM(BF20:BH20)","v":1},null,null,null,null,null,"Grand Total",null,528,3810,6072,11917,22327,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,509,3364,5047,14365,23285,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,345,2833,3722,8387,15287,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,329,2941,3944,8747,15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,24,"Flacq",37,212,489,1816,2554,null,null,null,null,null,null,null,null,null,24,"Flacq",46,271,517,1967,2801,null,null,null,null,null,null,null,null,null,"Grand Total",null,258,1129,1195,4117,6699,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",239,1944,3405,4240,9828,0.5,0.25,0.25,{"$f":"SUM(BF21:BH21)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP20/DT20%","v":2.0612743562433429},{"$f":"DQ20/DT20%","v":18.426163774199608},{"$f":"DR20/DT20%","v":24.71023118852202},{"$f":"DS20/DT20%","v":54.802330681035016},{"$f":"SUM(DP21:DS21)","v":99.999999999999986},null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH22*'TNC LS'!$EU$48)+(EH23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI22*'TNC LS'!$EU$48)+(EI23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ22*'TNC LS'!$EU$48)+(EJ23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EK22*'TNC LS'!$EU$48)+(EK23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EL22*'TNC LS'!$EU$48)+(EL23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":2.0112630328036287},{"$f":"((EM22*'TNC LS'!$EU$48)+(EM23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EN22*'TNC LS'!$EU$48)+(EN23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.7215749416590729},{"$f":"((EO22*'TNC LS'!$EU$48)+(EO23*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.4484404557227777},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Palmar LPU",6,52,54,119,231,null,null,null,null,null,null,null,null,null,null,"Palmar LPU",6,48,51,85,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,343,2660,4026,7079,14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. TNC Assumptions'!Z46*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!E74*365/1000","v":185584.19505905019},{"$f":"'6. TNC Assumptions'!Z51*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!F74*365/1000","v":233305.8452170917},{"$f":"'6. TNC Assumptions'!Z52*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!G74*365/1000","v":243910.65636332313},{"$f":"'6. TNC Assumptions'!Z53*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!H74*365/1000","v":254515.46750955458},{"$f":"'6. TNC Assumptions'!Z54*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!I74*365/1000","v":334051.55110629043},{"$f":"'6. TNC Assumptions'!Z55*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!J74*365/1000","v":424192.44584925764},{"$f":"'6. TNC Assumptions'!Z56*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!K74*365/1000","v":367633.45306935662},{"$f":"'6. TNC Assumptions'!Z57*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!L74*365/1000","v":309306.99176508369},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,"Total 24",43,264,543,1935,2785,0.5,0.25,0.25,{"$f":"SUM(J23:L23)","v":1},null,null,null,null,null,null,"Total 24",52,319,568,2052,2991,0.5,0.25,0.25,{"$f":"SUM(Z23:AB23)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. TNC Assumptions'!Z46*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!E73*365/1000","v":371168.39011810039},{"$f":"'6. TNC Assumptions'!Z51*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!F73*365/1000","v":311074.46028945566},{"$f":"'6. TNC Assumptions'!Z52*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!G73*365/1000","v":325214.20848443091},{"$f":"'6. TNC Assumptions'!Z53*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!H73*365/1000","v":339353.95667940611},{"$f":"'6. TNC Assumptions'!Z54*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!I73*365/1000","v":190886.60063216597},{"$f":"'6. TNC Assumptions'!Z55*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!J73*365/1000","v":0},{"$f":"'6. TNC Assumptions'!Z56*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!K73*365/1000","v":0},{"$f":"'6. TNC Assumptions'!Z57*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!L73*365/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",249,1722,3553,6429,11953,0.5,0.25,0.25,1,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",286,1957,4195,7325,13763,0.5,0.25,0.25,{"$f":"SUM(Z24:AB24)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1]
[null,null,"Grand Total",null,305,2070,4275,8669,15319,null,null,null,null,null,null,null,null,null,"Grand Total",null,371,2403,5021,9618,17413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,"Calculations for swine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,"Parameters","Symbol","Units","Value",null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,"TAM",{"$f":"'5. TNC Parameters'!B15","v":150},{"$f":"'5. TNC Parameters'!B18","v":125},{"$f":"'5. TNC Parameters'!B17","v":13},{"$f":"'5. TNC Parameters'!B16","v":90},null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fraction of synthetic fertiliser that volatilises","Frac(GASF)","(kg NH3-N+Nox-N)/kg N",0.1,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,"Nrate",{"$f":"'5. TNC Parameters'!E15","v":0.55000000000000004},{"$f":"'5. TNC Parameters'!E18","v":0.55000000000000004},{"$f":"'5. TNC Parameters'!E17","v":1.57},{"$f":"'5. TNC Parameters'!E16","v":1.57},null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partial policy scenario (i.e. change in number of heads with no technological change)",null,null,null,null,null,null,null,null,null,null,null,"fraction of organic or dung that volatilises","Frac(GASM)","(kg NH3-N+Nox-N)/kg N",0.2,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. TNC Assumptions'!T46*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T46*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. TNC Assumptions'!T51*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T51*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.74116188771428582},{"$f":"(('6. TNC Assumptions'!T52*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T52*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.79057268022857141},{"$f":"(('6. TNC Assumptions'!T53*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T53*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.83998347274285723},{"$f":"(('6. TNC Assumptions'!T54*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T54*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.91409966151428568},{"$f":"(('6. TNC Assumptions'!T55*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T55*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. TNC Assumptions'!T56*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T56*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. TNC Assumptions'!T57*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!T57*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'5. TNC Parameters'!$B$5*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.1117428315714286},null,null,null,"fraction N leached","Frac(LEACH)","kgN/Kg of N additions",0.3,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'5. TNC Parameters'!B11","v":45},{"$f":"'5. TNC Parameters'!E11","v":1.17}]
[null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*K23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*K24))*365/1000","v":130127.980475},null,0.01,null,{"$f":"E30*G30","v":1301.27980475},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*AA23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*AA24))*365/1000","v":146597.04236249998},null,0.01,null,{"$f":"U30*W30","v":1465.9704236249997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. TNC Assumptions'!V46*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V46*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. TNC Assumptions'!V51*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V51*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.7782199821000001},{"$f":"(('6. TNC Assumptions'!V52*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V52*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.83380712367857135},{"$f":"(('6. TNC Assumptions'!V53*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V53*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.88198264638000012},{"$f":"(('6. TNC Assumptions'!V54*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V54*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.93509924833285707},{"$f":"(('6. TNC Assumptions'!V55*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V55*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. TNC Assumptions'!V56*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V56*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. TNC Assumptions'!V57*'6. TNC Assumptions'!$E$65*'TNC LS'!$EU$47)+('6. TNC Assumptions'!V57*'6. TNC Assumptions'!$E$66*'TNC LS'!$EU$48))*'TNC LS'!$EY$40*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":1.1117428315714286},null,null,null,"Conversion factor","Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'5. TNC Parameters'!B12","v":30},{"$f":"'5. TNC Parameters'!E12","v":1.37}]
[null,null,null,"kgN2O/yr - solid storage",{"$f":"((((E20*$E$27*$E$28)+(F20*$F$27*$F$28)+(G20*$G$27*$G$28)+(H20*$H$27*$H$28))*J20)+(((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*J23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*J24))*365/1000","v":279819.00830000004},null,5.0000000000000001E-3,null,{"$f":"E31*G31","v":1399.0950415000002},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((U20*$U$27*$U$28)+(V20*$V$27*$V$28)+(W20*$W$27*$W$28)+(X20*$X$27*$X$28))*Z20)+(((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*Z23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*Z24))*365/1000","v":311726.16767499998},null,5.0000000000000001E-3,null,{"$f":"U31*W31","v":1558.6308383749999},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AQ19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AQ20))*365/1000","v":57647.427487500012},null,0.01,null,{"$f":"AK31*AM31","v":576.47427487500011},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BG21)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BG20))*365/1000","v":111768.32717500001},null,0.01,null,{"$f":"BA31*BC31","v":1117.6832717500001},null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. TNC Assumptions'!X46*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. TNC Assumptions'!X51*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. TNC Assumptions'!X52*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. TNC Assumptions'!X53*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. TNC Assumptions'!X54*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. TNC Assumptions'!X55*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. TNC Assumptions'!X56*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. TNC Assumptions'!X57*'6. TNC Assumptions'!$E$69*'TNC LS'!$EU$50*'TNC LS'!$EY$39*'TNC LS'!$EZ$38*365*'TNC LS'!$ET$42*'TNC LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Global Warming Potential","GWP(N2O)",null,298,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1]
[null,null,null,"kgN2O/yr - TOTAL",{"$f":"E30+E31","v":409946.98877500003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"U30+U31","v":458323.21003749996},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((AK18*$AK$28*$AK$29)+(AL18*$AL$28*$AL$29)+(AM18*$AM$28*$AM$29)+(AN18*$AN$28*$AN$29))*AP18)+(((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AP19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AP20))*365/1000","v":142039.56202499999},null,5.0000000000000001E-3,null,{"$f":"AK32*AM32","v":710.19781012499993},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BF21)+(((BA19*$BA$28*$BA$29)+(BB19*$BB$28*$BB$29)+(BC19*$BC$28*$BC$29)+(BD19*$BD$28*$BD$29))*BF19)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BF20))*365/1000","v":248629.48455000002},null,5.0000000000000001E-3,null,{"$f":"BA32*BC32","v":1243.14742275},null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH30+EH31","v":3.2490091572714284},3.3984892820999999,3.5788511522499995,3.7518014035228573,4.2416295554757149,4.7314577074285715,5.1051580194999993,5.4788583315714288,null,null,null,"Emission factor leached","EF-5","Kg N2O-N/kg N leached",7.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'5. TNC Parameters'!B20","v":1.8},{"$f":"'5. TNC Parameters'!E20","v":1.1000000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"AK31+AK32","v":199686.9895125},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BA31+BA32","v":360397.81172500004},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor volatilised","EF-4","(kg N2O-N)/kg(NH3-N+Nox-N)",0.01,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'5. TNC Parameters'!B21","v":2.1},{"$f":"'5. TNC Parameters'!E21","v":0.82}]
[null,null,null,null,{"$f":"(I30+I31)*K32*L32/1000000","v":1.2645469637153572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y30+Y31)*AA32*AB32/1000000","v":1.4163775624051427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BW18)*365/1000","v":32189.374637500005},null,0.01,null,{"$f":"BQ34*BS34","v":321.89374637500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH35*'TNC LS'!$EU$48)+(EH36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI35*'TNC LS'!$EU$48)+(EI36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ35*'TNC LS'!$EU$48)+(EJ36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EK35*'TNC LS'!$EU$48)+(EK36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EL35*'TNC LS'!$EU$48)+(EL36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":2.2347367031151428},{"$f":"((EM35*'TNC LS'!$EU$48)+(EM36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":2.4830407812390476},{"$f":"((EN35*'TNC LS'!$EU$48)+(EN36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":2.6899608463423013},{"$f":"((EO35*'TNC LS'!$EU$48)+(EO36*'TNC LS'!$EU$47))*'TNC LS'!$ET$42*'TNC LS'!$ET$43/1000000","v":2.8968809114455554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'5. TNC Parameters'!B22","v":1.8},{"$f":"'5. TNC Parameters'!E22","v":0.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO31+AO32)*AQ33*AR33/1000000","v":0.60253015637571439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BE31+BE32)*BG33*BH33/1000000","v":1.1055432880815714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BQ17*$BQ$31*$BQ$32)+(BR17*$BR$31*$BR$32)+(BS17*$BS$31*$BS$32)+(BT17*$BT$31*$BT$32))*BV17)+(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BV18)+(((BQ19*$BQ$31*$BQ$32)+(BR19*$BR$31*$BR$32)+(BS19*$BS$31*$BS$32)+(BT19*$BT$31*$BT$32))*BV19))*365/1000","v":406225.29364999995},null,5.0000000000000001E-3,null,{"$f":"BQ35*BS35","v":2031.1264682499998},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CN18)*365/1000","v":32801.277062499998},null,0.01,null,{"$f":"CH35*CJ35","v":328.01277062499997},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DE18)*365/1000","v":32057.834112500004},null,0.01,null,{"$f":"CY35*DA35","v":320.57834112500007},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DV18)*365/1000","v":29081.2682375},null,0.01,null,{"$f":"DP35*DR35","v":290.81268237500001},null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. TNC Assumptions'!Z46*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":185584.19505905019},{"$f":"'6. TNC Assumptions'!Z51*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":194421.53768090977},{"$f":"'6. TNC Assumptions'!Z52*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":203258.88030276928},{"$f":"'6. TNC Assumptions'!Z53*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":212096.22292462882},{"$f":"'6. TNC Assumptions'!Z54*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":238608.25079020744},{"$f":"'6. TNC Assumptions'!Z55*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":265120.27865578601},{"$f":"'6. TNC Assumptions'!Z56*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":287213.63521043485},{"$f":"'6. TNC Assumptions'!Z57*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$74*365/1000","v":309306.99176508369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'5. TNC Parameters'!B23","v":2.5},{"$f":"'5. TNC Parameters'!E23","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BQ34+BQ35","v":438414.66828749992},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CM18)+(((CH19*$CH$32*$CH$33)+(CI19*$CI$32*$CI$33)+(CJ19*$CJ$32*$CJ$33)+(CK19*$CK$32*$CK$33))*CM19)+(((CH17*$CH$32*$CH$33)+(CI17*$CI$32*$CI$33)+(CJ17*$CJ$32*$CJ$33)+(CK17*$CK$32*$CK$33))*CM17))*365/1000","v":460893.12484999996},null,5.0000000000000001E-3,null,{"$f":"CH36*CJ36","v":2304.46562425},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DD18)+(((CY19*$CY$32*$CY$33)+(CZ19*$CZ$32*$CZ$33)+(DA19*$DA$32*$DA$33)+(DB19*$DB$32*$DB$33))*DD19)+(((CY17*$CY$32*$CY$33)+(CZ17*$CZ$32*$CZ$33)+(DA17*$DA$32*$DA$33)+(DB17*$DB$32*$DB$33))*DD17))*365/1000","v":293224.54397500004},null,5.0000000000000001E-3,null,{"$f":"CY36*DA36","v":1466.1227198750003},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DU18)+(((DP19*$DP$32*$DP$33)+(DQ19*$DQ$32*$DQ$33)+(DR19*$DR$32*$DR$33)+(DS19*$DS$32*$DS$33))*DU19)+(((DP17*$DP$32*$DP$33)+(DQ17*$DQ$32*$DQ$33)+(DR17*$DR$32*$DR$33)+(DS17*$DS$32*$DS$33))*DU17))*365/1000","v":304091.09585000004},null,5.0000000000000001E-3,null,{"$f":"DP36*DR36","v":1520.4554792500003},null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. TNC Assumptions'!Z46*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":371168.39011810039},{"$f":"'6. TNC Assumptions'!Z51*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":388843.07536181953},{"$f":"'6. TNC Assumptions'!Z52*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":406517.76060553855},{"$f":"'6. TNC Assumptions'!Z53*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":424192.44584925764},{"$f":"'6. TNC Assumptions'!Z54*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":477216.50158041489},{"$f":"'6. TNC Assumptions'!Z55*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":530240.55731157202},{"$f":"'6. TNC Assumptions'!Z56*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":574427.2704208697},{"$f":"'6. TNC Assumptions'!Z57*(('TNC LS'!$EX$47*'TNC LS'!$EY$47*'TNC LS'!$EZ$47)+('TNC LS'!$EX$48*'TNC LS'!$EY$48*'TNC LS'!$EZ$48)+('TNC LS'!$EX$49*'TNC LS'!$EY$49*'TNC LS'!$EZ$49)+('TNC LS'!$EX$50*'TNC LS'!$EY$50*'TNC LS'!$EZ$50))*'6. TNC Assumptions'!$E$73*365/1000","v":618613.98353016737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CH35+CH36","v":493694.40191249998},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CY35+CY36","v":325282.37808750005},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"DP35+DP36","v":333172.36408750003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for dairy cow and other cattle",null,null,null,null,null,"TAM","Nrate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BU34+BU35)*BW36*BX36/1000000","v":1.1018857519343928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,null,null,null,"Cow Dairy",{"$f":"'5. TNC Parameters'!$B$5","v":400},{"$f":"'5. TNC Parameters'!E5","v":0.73},null,null,null,null,null,null,"Year 2009 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CL35+CL36)*CN37*CO37/1000000","v":1.23275202548575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DC35+DC36)*DE37*DF37/1000000","v":0.8366865825654286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DT35+DT36)*DV37*DW37/1000000","v":0.84819100482953569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,null,null,null,"Imp bull",{"$f":"'5. TNC Parameters'!B9","v":500},null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'6. TNC Assumptions'!E68","v":0.02},null,null,"Local bull",{"$f":"'5. TNC Parameters'!B6","v":200},null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot - imp beef",null,{"$f":"'6. TNC Assumptions'!E69","v":1},null,null,"heifer",{"$f":"'5. TNC Parameters'!B8","v":150},null,null,null,null,null,null,null,22,"Dairy cow",0.77,0.15,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWP",{"$f":"'5. TNC Parameters'!B28","v":298},null,null,null,"calves",{"$f":"'5. TNC Parameters'!B7","v":75},null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5. TNC Parameters'!B29","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.63,0.25,null,null,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for pigs",null,null,null,null,null,"- used breakdown from 2013",null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factors, kgN2O",null,null,null,null,"heads","TAM","Nrate",null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'5. TNC Parameters'!C55","v":5.0000000000000001E-3},null,"boars",{"$f":"'5. TNC Parameters'!C70","v":2.0612743562433433E-2},{"$f":"'5. TNC Parameters'!B15","v":150},{"$f":"'5. TNC Parameters'!E15","v":0.55000000000000004},null,null,null,null,null,null,null,"Piglet",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'5. TNC Parameters'!G55","v":0.01},null,"sows/gilts",{"$f":"'5. TNC Parameters'!C71","v":0.18426163774199611},{"$f":"'5. TNC Parameters'!B18","v":125},{"$f":"'5. TNC Parameters'!E18","v":0.55000000000000004},null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'5. TNC Parameters'!D55","v":0},null,"piglets",{"$f":"'5. TNC Parameters'!C72","v":0.24710231188522022},{"$f":"'5. TNC Parameters'!B17","v":13},{"$f":"'5. TNC Parameters'!E17","v":1.57},null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot",null,{"$f":"'5. TNC Parameters'!E55","v":0.02},null,"fatteners",{"$f":"'5. TNC Parameters'!C73","v":0.54802330681035027},{"$f":"'5. TNC Parameters'!B16","v":90},{"$f":"'5. TNC Parameters'!E16","v":1.57},null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"anaerobic treatment",null,{"$f":"'5. TNC Parameters'!F55","v":0},null,null,{"$f":"SUM(EX47:EX50)","v":1},null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anaerobic digester",null,{"$f":"'6. TNC Assumptions'!E75","v":0.25},"- not calculated since emission factor is zero",null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'6. TNC Assumptions'!E74","v":0.25},null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'6. TNC Assumptions'!E73","v":0.5},null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"projected with policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,null,"Cow",2900,3000,3200,3400,3700,4000,4250,4500,null,{"$f":"FR61*$FS$94","v":309082},319740,341056,362372,394346,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,"Other cattle",6100,6300,6720,7140,7570,8000,8500,9000,null,{"$f":"FR62*$FS$95","v":325069},335727,358108.8,380490.6,403405.3,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR63*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,null,"Goat",26000,26700,28000,30000,32500,35000,37500,40000,null,{"$f":"FR64*$FS$104","v":390039.00000000006},400540.05000000005,420042.00000000006,450045.00000000006,487548.75000000006,525052.50000000012,562556.25000000012,600060.00000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,null,"sheep",2600,3000,3500,4000,5000,6000,7000,8000,null,{"$f":"FR65*$FS$103","v":49964.85},57651.75,67260.375,76869,96086.25,115303.5,134520.75,153738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR66*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR67*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR68*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,null,"LAYER + DUCK",{"$f":"FR67+FR68","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,null,"Pig",21000,22000,23000,24000,27000,30000,32500,35000,null,{"$f":"FR70*$FQ$102","v":2625000},2750000,2875000,3000000,3375000,3750000,4062500,4375000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,null,"Deer (under paddock system)",16000,17000,17500,18000,19000,20000,21000,22000,null,{"$f":"FR71*$FS$110","v":409968},435591,448402.5,461214,486837,512460,538083,563706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA61:GA68)","v":5525640.0999999996},5737232.4249999998,5974048.0750000002,6146401.0749999993,6424955.3875000002,6700816,6995786.1875,7290756.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA72*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA71+$FV$105","v":464088.0465},489711.0465,502522.5465,515334.0465,540957.04650000005,566580.04650000005,592203.04650000005,617826.04650000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2010 to 2013",null,null,null,null,null,null,null,null,null,"Business as usual",null,null,null,null,null,null,null,null,"PRP-CPP",{"$f":"(GA61+GA62)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter ",null,"Cow",2900,2700,2500,2400,2400,2400,2425,2450,null,{"$f":"FR77*$FS$94","v":309082},287766,266450,255792,255792,255792,258456.5,261121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",0.85,0.09,null,null,0.06,null,null,null,"Other cattle",6100,5800,5600,5500,5500,5500,5515,5530,null,{"$f":"FR78*$FS$95","v":325069},309082,298424,293095,293095,293095,293894.34999999998,294693.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",0.85,0.09,null,null,0.06,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR79*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,null,"Goat",26000,25500,25500,25000,25000,25000,24900,24800,null,{"$f":"FR80*$FS$104","v":390039.00000000006},382538.25000000006,382538.25000000006,375037.50000000006,375037.50000000006,375037.50000000006,373537.35000000003,372037.20000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.85,0.09,null,null,0.06,null,null,null,"sheep",2600,2700,2700,2800,2900,3000,3000,3000,null,{"$f":"FR81*$FS$103","v":49964.85},51886.574999999997,51886.574999999997,53808.3,55730.025000000001,57651.75,57651.75,57651.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",1,null,null,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR82*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",1,null,null,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR83*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",1,null,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR84*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",1,null,null,null,null,null,null,null,"layer + duck",{"$f":"FR83+FR84","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Dairy cow",1,null,null,null,null,null,null,null,"Pig",21000,22000,22000,22500,22750,23000,23000,23000,null,{"$f":"FR86*$FQ$102","v":2625000},2750000,2750000,2812500,2843750,2875000,2875000,2875000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"Deer (under paddock system)",16000,15000,15000,15250,15350,15500,15750,16000,null,{"$f":"FR87*$FS$110","v":409968},384345,384345,390750.75,393313.05,397156.5,403562.25,409968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA77:GA84)","v":5525640.0999999996},5654846.4500000002,5786879.7250000006,5854357.2749999994,6023223.6125000007,6189396.25,6376319.1375000002,6563242.0250000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA89*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA87+$FV$105","v":464088.0465},438465.0465,438465.0465,444870.7965,447433.09649999999,451276.5465,457682.2965,464088.0465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,"For 2013",null,null,null,null,null,"PRP - SO","PRP-CPP","Manure",{"$f":"'6. TNC Assumptions'!D90","v":0},"PRP-CPP",{"$f":"(GA77+GA78)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,"N","TAM","ER","Nex",null,"kgN/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1,null,null,null,null,null,null,{"$f":"'4. Data'!U8","v":2874},{"$f":"'5. TNC Parameters'!B5","v":400},{"$f":"'5. TNC Parameters'!E5","v":0.73},{"$f":"FQ94*365*FR94/1000","v":106.58},null,{"$f":"FP94*FS94","v":306310.92},null,null,{"$f":"FU94","v":306310.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,{"$f":"'4. Data'!U9","v":2267},{"$f":"'5. TNC Parameters'!B6","v":200},{"$f":"'5. TNC Parameters'!E6","v":0.73},53.29,null,{"$f":"FP95*FS95","v":120808.43},null,null,{"$f":"FU95","v":120808.43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,{"$f":"'4. Data'!U10","v":516},{"$f":"'5. TNC Parameters'!B7","v":75},{"$f":"'5. TNC Parameters'!E7","v":0.73},19.983750000000001,null,{"$f":"FP96*FS96","v":10311.615},null,null,{"$f":"FU96","v":10311.615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,{"$f":"'4. Data'!U11","v":1583},{"$f":"'5. TNC Parameters'!B8","v":150},{"$f":"'5. TNC Parameters'!E8","v":0.73},39.967500000000001,null,{"$f":"FP93:J110J97*FS97","v":{"$error":"#NAME?"}},null,null,{"$f":"FU97","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,{"$f":"'4. Data'!U12","v":1761},{"$f":"'5. TNC Parameters'!B9","v":500},{"$f":"'5. TNC Parameters'!E9","v":0.73},133.22499999999999,null,{"$f":"FP98*FS98","v":234609.22499999998},null,null,{"$f":"FU98","v":234609.22499999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U13","v":329},{"$f":"'5. TNC Parameters'!B15","v":150},{"$f":"'5. TNC Parameters'!E15","v":0.55000000000000004},30.112500000000004,null,9907.0125000000007,null,null,{"$f":"FU99*FI99","v":4953.5062500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U14","v":8747},{"$f":"'5. TNC Parameters'!B16","v":90},{"$f":"'5. TNC Parameters'!E16","v":1.57},51.5745,null,451122.15149999998,null,null,225561.07574999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U15","v":3944},{"$f":"'5. TNC Parameters'!B17","v":13},{"$f":"'5. TNC Parameters'!E17","v":1.57},7.4496500000000001,null,29381.419600000001,null,null,14690.709800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U16","v":2941},{"$f":"'5. TNC Parameters'!B18","v":125},{"$f":"'5. TNC Parameters'!E18","v":0.55000000000000004},25.093750000000004,null,73800.718750000015,null,null,36900.359375000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'4. Data'!U17","v":2539.5},{"$f":"'5. TNC Parameters'!B11","v":45},{"$f":"'5. TNC Parameters'!E11","v":1.17},19.21725,null,48802.206375000002,null,null,48314.184311249999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'4. Data'!U18","v":25932.75},{"$f":"'5. TNC Parameters'!B12","v":30},{"$f":"'5. TNC Parameters'!E12","v":1.37},15.001500000000002,null,389030.14912500005,null,null,377359.24465125002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,{"$f":"'4. Data'!U19","v":855},{"$f":"'5. TNC Parameters'!B13","v":377},{"$f":"'5. TNC Parameters'!E13","v":0.46},63.298300000000005,null,54120.046500000004,{"$f":"FU105","v":54120.046500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'4. Data'!U20","v":5200000},{"$f":"'5. TNC Parameters'!B20","v":1.8},{"$f":"'5. TNC Parameters'!E20","v":1.1000000000000001},0.72270000000000001,null,3758040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'4. Data'!U21","v":104000},{"$f":"'5. TNC Parameters'!B21","v":2.1},{"$f":"'5. TNC Parameters'!E21","v":0.82},0.62852999999999992,null,65367.119999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'4. Data'!U22","v":687283.33333333337},{"$f":"'5. TNC Parameters'!B22","v":1.8},{"$f":"'5. TNC Parameters'!E22","v":0.82},0.53874,null,370267.02300000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'4. Data'!U23","v":6648.833333333333},{"$f":"'5. TNC Parameters'!B23","v":2.5},{"$f":"'5. TNC Parameters'!E23","v":0.83},0.75737500000000002,null,5035.6601458333334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,{"$f":"'4. Data'!U24","v":16000},{"$f":"'5. TNC Parameters'!B25","v":60},{"$f":"'5. TNC Parameters'!E25","v":1.17},25.623000000000001,null,409968,{"$f":"FU110","v":409968}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FU94:FU110)","v":{"$error":"#NAME?"}},{"$f":"SUM(FV94:FV110)","v":464088.0465},{"$f":"SUM(FW94:FW110)","v":0},{"$f":"SUM(FX94:FX110)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU112-FV112","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU114-FU100-FU101-FU102-FU103","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3379421.1,{"$f":"FU116/FU115","v":{"$error":"#NAME?"}}]

{"sheet":"UD1 LS","index":14,"n_rows":116,"n_cols":190,"rows_kept":116,"cut":false,"hidden":true,"merged":[[75,164,75,170],[15,36,15,40],[16,52,16,56],[17,4,17,8],[17,20,17,24],[36,148,36,151],[38,164,38,170],[10,148,10,150],[14,68,14,72],[14,85,14,89],[14,102,14,106],[14,119,14,123],[1,164,1,170],[5,148,5,150],[6,148,6,150],[8,148,8,150],[9,148,9,150],[7,148,7,150],[1,85,1,89],[1,102,1,106],[1,119,1,123],[1,4,1,8],[1,20,1,24],[1,36,1,40],[1,52,1,56],[1,68,1,72]]}
[null,null,null,null,"TAM(cows)",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crop parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Year 2006 to 2008"]
[null,null,"Year 2006",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2007",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2008",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2009",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2010",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2011",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2012",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2013",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,"Average weight (kg/head)","N excretion"]
[null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.25,0.25,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,22,"Plaines Wilhems/ Moka",365,148,314,280,1107,{"$f":"E15*F1*H1*365*$G$31*$K$32*$L$32*0.000001*0.001","v":0.5582421356285715},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",381,58,315,335,1089,{"$f":"U15*V1*X1*365*$W$31*$AA$32*$AB$32*0.000001*0.001","v":0.53977547579999996},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",428,98,407,425,1358,{"$f":"AK13*AL1*AN1*365*$AM$32*$AQ$33*$AR$33*0.000001*0.001","v":0.6131430162},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",559,175,633,220,1587,{"$f":"((BA9+BA14+(BI3*BA8))*$BC$32+(BA8*BJ3*$BC$31))*BB1*BD1*365*$BG$33*$BH$33*0.000001*0.001","v":0.53927637688571428},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",818,281,547,302,{"$f":"SUM(BQ4:BT4)","v":1948},{"$f":"((BQ5+BQ8+(BY3*BQ4))*$BS$35+(BQ4*BZ3*$BS$34))*BR1*BT1*365*$BW$36*$BX$36*0.000001*0.001","v":0.66241905200742845},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",845,236,579,229,1889,{"$f":"((CH5+CH8+(CP3*CH4))*$CJ$36+(CH4*CQ3*$CJ$35))*CI1*CK1*365*$CN$37*$CO$37*0.000001*0.001","v":0.62378630054714279},null,"Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1062,98,487,522,2169,{"$f":"((CY5+CY8+(DG3*CY4))*$DA$36+(CY4*DH3*$DA$35))*CZ1*DB1*365*$DE$37*$DF$37*0.000001*0.001","v":0.74618781378114274},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1199,62,376,348,1985,{"$f":"((DP5+DP8+(DX3*DP4))*$DR$36+(DP4*DY3*$DR$35))*DQ1*DS1*365*$DV$37*$DW$37*0.000001*0.001","v":0.70822884585514267},null,"Flacq - 24",1,0,null,null,null,null,null,null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",1]
[null,null,null,"Curepipe LRS",45,10,45,24,124,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,13,34,22,111,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,29,34,12,117,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",55,5,38,28,126,null,null,"Pampl - 25",1,0,null,null,null,null,24,"Flacq",314,51,226,187,{"$f":"SUM(BQ5:BT5)","v":778},null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",251,48,203,157,659,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",213,33,183,149,578,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",206,44,188,119,557,null,null,"Pampl - 25",1,0,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD1 Assumptions'!T18*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T18*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD1 Assumptions'!T23*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T23*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.66704569894285703},{"$f":"(('6. UD1 Assumptions'!T24*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T24*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.61763490642857144},{"$f":"(('6. UD1 Assumptions'!T25*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T25*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD1 Assumptions'!T26*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T26*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD1 Assumptions'!T27*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T27*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD1 Assumptions'!T28*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T28*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.59910585923571424},{"$f":"(('6. UD1 Assumptions'!T29*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T29*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.60528220830000001},null,null,null,"Constants (controlled biomass burning - sugar cane fields)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 22",410,158,359,304,1231,null,null,null,null,null,null,null,null,null,null,"Total 22",423,71,349,357,1200,null,null,null,null,null,null,null,null,null,null,"Total 22",470,127,441,437,1475,null,null,null,null,null,null,null,null,null,null,"Golden Dairy Cream/Agreenculture Holdings Ltd",6,6,494,null,506,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1547,333,1063,1822,{"$f":"SUM(BQ6:BT6)","v":4765},null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,348,947,1324,4048,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1747,402,866,1540,4555,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1469,410,1019,1800,4698,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD1 Assumptions'!V18*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V18*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD1 Assumptions'!V23*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V23*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD1 Assumptions'!V24*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V24*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.6917510952},{"$f":"(('6. UD1 Assumptions'!V25*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V25*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD1 Assumptions'!V26*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V26*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD1 Assumptions'!V27*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V27*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD1 Assumptions'!V28*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V28*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.68125130179071425},{"$f":"(('6. UD1 Assumptions'!V29*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V29*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.68310420650999992},null,null,null,"Parameter",null,null,"Symbol","Unit","Value",null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,24,"Flacq",451,192,261,185,1089,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",513,201,353,260,1327,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",525,176,363,265,1329,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"SKC Dairy Fresh Co Ltd",null,null,246,null,246,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2034,{"$f":"SUM(BQ7:BT7)","v":2034},"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1920,1920,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1819,1819,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1761,1761,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD1 Assumptions'!X18*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD1 Assumptions'!X23*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD1 Assumptions'!X24*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD1 Assumptions'!X25*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD1 Assumptions'!X26*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD1 Assumptions'!X27*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD1 Assumptions'!X28*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD1 Assumptions'!X29*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Mass of fuel available for burning",null,null,"MB","t/ha",6.5,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,"Palmar LPU",183,62,89,61,395,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Palmar LPU",95,37,78,70,280,null,null,null,"solid storage","dry lot",null,null,"TAM",null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,377,946,1711,4463,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Total 22",620,{"$f":"SUM(BB4:BB7)","v":186},1411,248,2465,null,null,null,"solid storage","dry lot","aerobic",null,"TAM",null,null,"Sub total",{"$f":"SUM(BQ6:BQ7)","v":1547},{"$f":"SUM(BR6:BR7)","v":333},{"$f":"SUM(BS6:BS7)","v":1063},{"$f":"SUM(BT6:BT7)","v":3856},{"$f":"SUM(BQ8:BT8)","v":6799},null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1429,348,947,3244,5968,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1747,402,866,3359,6374,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1469,410,1019,3561,6459,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,null,"MMN - other + imported cattle",{"$f":"EH6+EH7","v":3.2490091572714284},3.3367257914571424,3.4367951237714278,3.5492171542142859,3.9859287042142859,4.4226402542142855,4.7364299803621428,5.0502197065099992,null,null,null,"Combustion factor",null,null,"Cf","dml",1,null,null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,"Palmar LPU (Boran Beef type)",18,15,43,47,123,{"$f":"J11+J12","v":3.7866166721625003},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,null,"Palmar LPU (Boran Beef type)",21,15,32,17,85,{"$f":"Z11+Z12","v":2.8724546232839288},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,null,"Mauritius Prisons ",33,14,8,5,60,{"$f":"AP11+AP12","v":3.1152194545607141},"Gg/yr","P.Wilhems - 22",1,1,null,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,24,"Flacq",281,81,221,140,723,{"$f":"BF11+BF12+BF13","v":3.0538224896830362},"Gg/yr","P.Wilhems - 22",1,1,0.25,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,"Grand Total",null,{"$f":"BQ4+BQ5+BQ8","v":2679},{"$f":"BR4+BR5+BR8","v":665},{"$f":"BS4+BS5+BS8","v":1836},{"$f":"BT4+BT5+BT8","v":4345},{"$f":"BU4+BU5+BU8","v":9525},{"$f":"BV11+BV12+BV13","v":3.0296080819828219},"Gg/yr","P.Wilhems - 22",1,1,0.09,0.06,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,"Grand Total",null,2525,632,1729,3630,8516,{"$f":"CM11+CM12+CM13","v":2.7979301092132496},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,"Grand Total",null,3022,533,1536,4030,9121,{"$f":"DD11+DD12+DD13","v":2.7108878824354639},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,"Grand Total",null,2874,516,1583,4028,9001,{"$f":"DU11+DU12+DU13","v":2.6500717439192858},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,null,"Gef","gGHG/(kg dm burnt)",2.7,null,null,null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,"Total 24",652,269,393,293,1607,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,"Total 24",629,253,463,347,1692,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,"Imported for slaughter",null,null,null,2097,2097,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1389,255,900,1343,3887,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,null,null,null,{"$f":"SUM(DS4:DS6)","v":2267},null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,"ManMgtN2O - pig",{"$f":"((EH11*'UD1 LS'!$EU$48)+(EH12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI11*'UD1 LS'!$EU$48)+(EI12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ11*'UD1 LS'!$EU$48)+(EJ12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EK11*'UD1 LS'!$EU$48)+(EK12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8622805859292855},{"$f":"((EL11*'UD1 LS'!$EU$48)+(EL12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8829725924396112},{"$f":"((EM11*'UD1 LS'!$EU$48)+(EM12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EN11*'UD1 LS'!$EU$48)+(EN12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EO11*'UD1 LS'!$EU$48)+(EO12*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9036645989499361},null,null,null,"Global warming potential",null,null,"GWP",null,{"$f":"'5. UD1 Parameters'!B27","v":21},null,null,null,null,null,null,null,null,null,"Piglet",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1166,357,888,1289,3700,{"$f":"H13*Q12*H1*$M$14*$K$32*L32*365*0.001*0.000001","v":3.3601834404285715},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1077,355,922,1770,4124,{"$f":"X13*AG12*X1*$AC$14*$AA$32*AB32*365*0.001*0.000001","v":2.3669766010000002},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,"Total 25",1462,391,954,3813,6620,{"$f":"AN10*AW12*AN1*$AS$14*$AQ$33*$AR$33*365*0.001*0.000001","v":2.6165260581428571},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,"Sugar Estate",null,null,null,105,105,{"$f":"BD13*BM12*BD1*$BI$14*$BG$33*$BH$33*365*0.001*0.000001","v":2.6015530907142859},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"BU7*CD12*BT1*$BY$14*$BW$36*$BX$36*365*0.001*0.000001","v":2.5379179791428577},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"CK7*CU12*CK1*$CP$14*$CN$37*$CO$37*365*0.001*0.000001","v":2.3956747885714282},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DB7*DL12*DB1*$DG$14*$DE$37*$DF$37*365*0.001*0.000001","v":2.2696523127142854},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DS7*EC12*DS1*$DX$14*$DV$37*$DW$37*365*0.001*0.000001","v":2.1972829701428571},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,"aerobic treatment",{"$f":"'6. UD1 Assumptions'!Z18*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":185584.19505905019},{"$f":"'6. UD1 Assumptions'!Z23*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. UD1 Assumptions'!Z24*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. UD1 Assumptions'!Z25*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":198840.20899183952},{"$f":"'6. UD1 Assumptions'!Z26*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":201049.54464730443},{"$f":"'6. UD1 Assumptions'!Z27*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. UD1 Assumptions'!Z28*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. UD1 Assumptions'!Z29*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$54*365/1000","v":203258.88030276928},null,null,null,"Fraction of available area burnt, 2006-2015",null,null,"Fb","dml",0.1,null,null,null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,"Mauritius Prisons ",9,7,4,2,22,{"$f":"((F15*Q9)+(G15*Q10)+((H11+H12+H10+H6)*Q11))*H1*$G$31*$K$32*L32*365*0.001*0.000001","v":0.42643323173392855},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,"Mauritius Prisons ",34,6,21,4,65,{"$f":"((V15*AG9)+(W15*AG10)+((X11+X12+X10+X6)*AG11))*X1*$W$31*$AA$32*AB32*365*0.001*0.000001","v":0.50547802228392857},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((AL13*AW9)+(AM13*AW10)+((AN9+AN8+AN7+AN6)*AW11))*AN1*$AM$32*$AQ$33*$AR$33*365*0.001*0.000001","v":0.49869339641785715},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,"Mauritius Prisons ",26,8,22,1,57,{"$f":"((BB15*BM9)+((BC14+BC9+(BC8*BI3))*BM10)+((BD9+BD10+BD11+BD12+(BD8*BI3))*BM11))*BD1*$BC$32*$BG$33*$BH$33*365*0.001*0.000001","v":0.37077590437053565},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((BR9*CD9)+((BS8+BS5+(BS4*BY3))*CD10)+((BT5+BT6+(BT4*BY3))*CD11))*BT1*$BS$35*$BW$36*$BX$36*365*0.001*0.000001","v":0.47795427684517861},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CI9*CU9)+((CJ8+CJ5+(CJ4*CP3))*CU10)+((CK5+CK6+(CK4*CP3))*CU11))*CK1*$CJ$36*$CN$37*$CO$37*365*0.001*0.000001","v":0.3923244999948215},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CZ9*DL9)+((DA8+DA5+(DA4*DG3))*DL10)+((DB5+DB6+(DB4*DG3))*DL11))*DB1*$DA$36*$DE$37*$DF$37*365*0.001*0.000001","v":0.42795080437017852},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((DQ9*EC9)+((DR8+DR5+(DR4*DX3))*EC10)+((DS5+DS6+(DS4*DX3))*EC11))*DS1*$DR$36*$DV$37*$DW$37*365*0.001*0.000001","v":0.44335580429642857},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,"solid storage",{"$f":"'6. UD1 Assumptions'!Z18*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":371168.39011810039},{"$f":"'6. UD1 Assumptions'!Z23*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. UD1 Assumptions'!Z24*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. UD1 Assumptions'!Z25*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":397680.41798367904},{"$f":"'6. UD1 Assumptions'!Z26*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":402099.08929460886},{"$f":"'6. UD1 Assumptions'!Z27*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. UD1 Assumptions'!Z28*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. UD1 Assumptions'!Z29*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'UD1 LS'!$EY$55*365/1000","v":406517.76060553855},null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,"Imported for slaughter",null,null,null,2693,2693,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1897,1897,null,null,null,null,null,null,null,null,null,"Grand Total",null,2457,694,1758,4515,9424,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2085,2085,{"$f":"(BC8*BM10+BD8*BM11)*BD1*BK9*365*0.001*$BC$31*$BG$33*$BH$33*0.000001","v":8.1493494598214297E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BS4*CD10*CA9+BT4*CD11*CB9)*BT1*365*0.001*$BS$34*$BW$36*$BX$36*0.000001","v":1.3735825994785716E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CJ4*CU10*CR9+CK4*CU11*CS9)*CK1*365*0.001*$CJ$35*$CN$37*$CO$37*0.000001","v":9.9308206470000004E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DA4*DL10*DI9+DB4*DL11*DJ9)*DB1*365*0.001*$DA$35*$DE$37*$DF$37*0.000001","v":1.3284765350999997E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DR4*EC10*DZ9+DS4*EC11*EA9)*DS1*365*0.001*$DR$35*$DV$37*$DW$37*0.000001","v":9.4329694800000009E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,"CROp",null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 25",1175,364,892,3984,6415,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1111,361,943,3671,6086,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1415,263,922,3534,6134,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,null,"Calf",1]
[null,null,"Grand Total",null,2237,791,1644,4581,9253,null,null,null,null,null,null,null,null,null,"Grand Total",null,2163,685,1755,4375,8978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"BA8+BA9+BA14","v":2316},{"$f":"BB8+BB9+BB14","v":530},{"$f":"BC8+BC9+BC14","v":2554},{"$f":"BD8+BD9+BD14","v":3922},{"$f":"BE8+BE9+BE14","v":9322},null,null,null,null,null,null,null,null,null,"Year 2010",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2011",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2012",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2013",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full policy scenario (i.e. change in number of heads & technological change)",null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2008",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilt ","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD1 Assumptions'!T46*'6. UD1 Assumptions'!E65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T46*'6. UD1 Assumptions'!E66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD1 Assumptions'!T51*'6. UD1 Assumptions'!F65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T51*'6. UD1 Assumptions'!F66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.71870243657142852},{"$f":"(('6. UD1 Assumptions'!T52*'6. UD1 Assumptions'!G65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T52*'6. UD1 Assumptions'!G66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.7666159323428573},{"$f":"(('6. UD1 Assumptions'!T53*'6. UD1 Assumptions'!H65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T53*'6. UD1 Assumptions'!H66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.82301410965714261},{"$f":"(('6. UD1 Assumptions'!T54*'6. UD1 Assumptions'!I65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T54*'6. UD1 Assumptions'!I66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.88639967177142864},{"$f":"(('6. UD1 Assumptions'!T55*'6. UD1 Assumptions'!J65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T55*'6. UD1 Assumptions'!J66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. UD1 Assumptions'!T56*'6. UD1 Assumptions'!K65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T56*'6. UD1 Assumptions'!K66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. UD1 Assumptions'!T57*'6. UD1 Assumptions'!L65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T57*'6. UD1 Assumptions'!L66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.0892833804285718},null,null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Year 2009",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,239,385,601,1266,1,0,0,{"$f":"SUM(BV17:BX17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",36,256,411,640,1343,1,0,0,{"$f":"SUM(CM17:CO17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",53,440,356,570,1419,1,0,0,{"$f":"SUM(DD17:DF17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,405,364,579,1389,1,0,0,{"$f":"SUM(DU17:DW17)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD1 Assumptions'!V46*'6. UD1 Assumptions'!E65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V46*'6. UD1 Assumptions'!E66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD1 Assumptions'!V51*'6. UD1 Assumptions'!F65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V51*'6. UD1 Assumptions'!F66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.75463755840000002},{"$f":"(('6. UD1 Assumptions'!V52*'6. UD1 Assumptions'!G65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V52*'6. UD1 Assumptions'!G66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.80854024114285727},{"$f":"(('6. UD1 Assumptions'!V53*'6. UD1 Assumptions'!H65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V53*'6. UD1 Assumptions'!H66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.8641648151400001},{"$f":"(('6. UD1 Assumptions'!V54*'6. UD1 Assumptions'!I65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V54*'6. UD1 Assumptions'!I66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.90676290747428578},{"$f":"(('6. UD1 Assumptions'!V55*'6. UD1 Assumptions'!J65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V55*'6. UD1 Assumptions'!J66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. UD1 Assumptions'!V56*'6. UD1 Assumptions'!K65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V56*'6. UD1 Assumptions'!K66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. UD1 Assumptions'!V57*'6. UD1 Assumptions'!L65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V57*'6. UD1 Assumptions'!L66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.0892833804285718},null,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,"Year 2006",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2007",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",30,179,152,392,753,1,0,0,{"$f":"SUM(AP18:AR18)","v":1},null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",111,484,867,2071,3533,0.5,0.25,0.25,{"$f":"SUM(BV18:BX18)","v":1},null,null,null,null,null,null,24,"Flacq",75,394,675,2211,3355,0.5,0.25,0.25,{"$f":"SUM(CM18:CO18)","v":1},null,null,null,null,null,null,24,"Flacq",59,454,713,2128,3354,0.5,0.25,0.25,{"$f":"SUM(DD18:DF18)","v":1},null,null,null,null,null,null,24,"Flacq",66,458,603,1907,3034,0.5,0.25,0.25,{"$f":"SUM(DU18:DW18)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD1 Assumptions'!X46*'6. UD1 Assumptions'!E69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD1 Assumptions'!X51*'6. UD1 Assumptions'!F69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD1 Assumptions'!X52*'6. UD1 Assumptions'!G69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD1 Assumptions'!X53*'6. UD1 Assumptions'!H69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD1 Assumptions'!X54*'6. UD1 Assumptions'!I69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD1 Assumptions'!W55*'6. UD1 Assumptions'!J69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD1 Assumptions'!X56*'6. UD1 Assumptions'!K69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD1 Assumptions'!X57*'6. UD1 Assumptions'!L69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",26,185,187,968,1366,0.5,0.25,0.25,{"$f":"SUM(AP19:AR19)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,223,123,341,720,1,0,0,{"$f":"SUM(BF19:BH19)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",376,3087,4820,9245,17528,0.5,0,0.5,{"$f":"SUM(BV19:BX19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",398,2714,3961,11514,18587,0.5,0,0.5,{"$f":"SUM(CM19:CO19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",233,1939,2653,5689,10514,0.5,0,0.5,{"$f":"SUM(DD19:DF19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",222,2078,2977,6261,11538,0.5,0,0.5,{"$f":"SUM(DU19:DW19)","v":1},null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH17+EH18","v":3.2490091572714284},3.3749068584000002,3.5535842697142854,3.7339835722828574,4.2132932146171429,4.7015117725714282,5.0733404637142847,5.456398880428571,null,null,null,"Global warming potential",null,"GWP",null,298,null,null,"Global warming potential",null,"GWP",null,298,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,22,"Plaines Wilhems/ Moka",13,84,179,305,581,1,0,0,{"$f":"SUM(J20:L20)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,127,258,241,659,1,0,0,{"$f":"SUM(Z20:AB20)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",202,765,856,2757,4580,0.5,0.25,0.25,{"$f":"SUM(AP20:AR20)","v":1},null,null,null,null,null,24,"Flacq",71,493,498,2498,3560,0.5,0.25,0.25,{"$f":"SUM(BF20:BH20)","v":1},null,null,null,null,null,"Grand Total",null,528,3810,6072,11917,22327,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,509,3364,5047,14365,23285,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,345,2833,3722,8387,15287,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,329,2941,3944,8747,15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,24,"Flacq",37,212,489,1816,2554,null,null,null,null,null,null,null,null,null,24,"Flacq",46,271,517,1967,2801,null,null,null,null,null,null,null,null,null,"Grand Total",null,258,1129,1195,4117,6699,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",239,1944,3405,4240,9828,0.5,0.25,0.25,{"$f":"SUM(BF21:BH21)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP20/DT20%","v":2.0612743562433429},{"$f":"DQ20/DT20%","v":18.426163774199608},{"$f":"DR20/DT20%","v":24.71023118852202},{"$f":"DS20/DT20%","v":54.802330681035016},{"$f":"SUM(DP21:DS21)","v":99.999999999999986},null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH22*'UD1 LS'!$EU$48)+(EH23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI22*'UD1 LS'!$EU$48)+(EI23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ22*'UD1 LS'!$EU$48)+(EJ23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EK22*'UD1 LS'!$EU$48)+(EK23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EL22*'UD1 LS'!$EU$48)+(EL23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":2.0112630328036287},{"$f":"((EM22*'UD1 LS'!$EU$48)+(EM23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EN22*'UD1 LS'!$EU$48)+(EN23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.7215749416590729},{"$f":"((EO22*'UD1 LS'!$EU$48)+(EO23*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.4484404557227777},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Palmar LPU",6,52,54,119,231,null,null,null,null,null,null,null,null,null,null,"Palmar LPU",6,48,51,85,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,343,2660,4026,7079,14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. UD1 Assumptions'!Z46*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!E74*365/1000","v":185584.19505905019},{"$f":"'6. UD1 Assumptions'!Z51*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!F74*365/1000","v":233305.8452170917},{"$f":"'6. UD1 Assumptions'!Z52*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!G74*365/1000","v":243910.65636332313},{"$f":"'6. UD1 Assumptions'!Z53*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!H74*365/1000","v":254515.46750955458},{"$f":"'6. UD1 Assumptions'!Z54*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!I74*365/1000","v":334051.55110629043},{"$f":"'6. UD1 Assumptions'!Z55*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!J74*365/1000","v":424192.44584925764},{"$f":"'6. UD1 Assumptions'!Z56*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!K74*365/1000","v":367633.45306935662},{"$f":"'6. UD1 Assumptions'!Z57*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!L74*365/1000","v":309306.99176508369},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,"Total 24",43,264,543,1935,2785,0.5,0.25,0.25,{"$f":"SUM(J23:L23)","v":1},null,null,null,null,null,null,"Total 24",52,319,568,2052,2991,0.5,0.25,0.25,{"$f":"SUM(Z23:AB23)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. UD1 Assumptions'!Z46*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!E73*365/1000","v":371168.39011810039},{"$f":"'6. UD1 Assumptions'!Z51*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!F73*365/1000","v":311074.46028945566},{"$f":"'6. UD1 Assumptions'!Z52*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!G73*365/1000","v":325214.20848443091},{"$f":"'6. UD1 Assumptions'!Z53*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!H73*365/1000","v":339353.95667940611},{"$f":"'6. UD1 Assumptions'!Z54*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!I73*365/1000","v":190886.60063216597},{"$f":"'6. UD1 Assumptions'!Z55*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!J73*365/1000","v":0},{"$f":"'6. UD1 Assumptions'!Z56*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!K73*365/1000","v":0},{"$f":"'6. UD1 Assumptions'!Z57*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!L73*365/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",249,1722,3553,6429,11953,0.5,0.25,0.25,1,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",286,1957,4195,7325,13763,0.5,0.25,0.25,{"$f":"SUM(Z24:AB24)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1]
[null,null,"Grand Total",null,305,2070,4275,8669,15319,null,null,null,null,null,null,null,null,null,"Grand Total",null,371,2403,5021,9618,17413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,"Calculations for swine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,"Parameters","Symbol","Units","Value",null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,"TAM",{"$f":"'5. UD1 Parameters'!B15","v":150},{"$f":"'5. UD1 Parameters'!B18","v":125},{"$f":"'5. UD1 Parameters'!B17","v":13},{"$f":"'5. UD1 Parameters'!B16","v":90},null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fraction of synthetic fertiliser that volatilises","Frac(GASF)","(kg NH3-N+Nox-N)/kg N",0.1,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,"Nrate",{"$f":"'5. UD1 Parameters'!E15","v":0.55000000000000004},{"$f":"'5. UD1 Parameters'!E18","v":0.55000000000000004},{"$f":"'5. UD1 Parameters'!E17","v":1.57},{"$f":"'5. UD1 Parameters'!E16","v":1.57},null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partial policy scenario (i.e. change in number of heads with no technological change)",null,null,null,null,null,null,null,null,null,null,null,"fraction of organic or dung that volatilises","Frac(GASM)","(kg NH3-N+Nox-N)/kg N",0.2,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD1 Assumptions'!T46*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T46*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD1 Assumptions'!T51*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T51*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.74116188771428582},{"$f":"(('6. UD1 Assumptions'!T52*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T52*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.79057268022857141},{"$f":"(('6. UD1 Assumptions'!T53*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T53*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.83998347274285723},{"$f":"(('6. UD1 Assumptions'!T54*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T54*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.91409966151428568},{"$f":"(('6. UD1 Assumptions'!T55*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T55*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. UD1 Assumptions'!T56*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T56*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. UD1 Assumptions'!T57*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!T57*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'5. UD1 Parameters'!$B$5*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.1117428315714286},null,null,null,"fraction N leached","Frac(LEACH)","kgN/Kg of N additions",0.3,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'5. UD1 Parameters'!B11","v":45},{"$f":"'5. UD1 Parameters'!E11","v":1.17}]
[null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*K23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*K24))*365/1000","v":130127.980475},null,0.01,null,{"$f":"E30*G30","v":1301.27980475},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*AA23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*AA24))*365/1000","v":146597.04236249998},null,0.01,null,{"$f":"U30*W30","v":1465.9704236249997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD1 Assumptions'!V46*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V46*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD1 Assumptions'!V51*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V51*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.7782199821000001},{"$f":"(('6. UD1 Assumptions'!V52*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V52*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.83380712367857135},{"$f":"(('6. UD1 Assumptions'!V53*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V53*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.88198264638000012},{"$f":"(('6. UD1 Assumptions'!V54*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V54*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.93509924833285707},{"$f":"(('6. UD1 Assumptions'!V55*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V55*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. UD1 Assumptions'!V56*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V56*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. UD1 Assumptions'!V57*'6. UD1 Assumptions'!$E$65*'UD1 LS'!$EU$47)+('6. UD1 Assumptions'!V57*'6. UD1 Assumptions'!$E$66*'UD1 LS'!$EU$48))*'UD1 LS'!$EY$40*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":1.1117428315714286},null,null,null,"Conversion factor","Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'5. UD1 Parameters'!B12","v":30},{"$f":"'5. UD1 Parameters'!E12","v":1.37}]
[null,null,null,"kgN2O/yr - solid storage",{"$f":"((((E20*$E$27*$E$28)+(F20*$F$27*$F$28)+(G20*$G$27*$G$28)+(H20*$H$27*$H$28))*J20)+(((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*J23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*J24))*365/1000","v":279819.00830000004},null,5.0000000000000001E-3,null,{"$f":"E31*G31","v":1399.0950415000002},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((U20*$U$27*$U$28)+(V20*$V$27*$V$28)+(W20*$W$27*$W$28)+(X20*$X$27*$X$28))*Z20)+(((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*Z23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*Z24))*365/1000","v":311726.16767499998},null,5.0000000000000001E-3,null,{"$f":"U31*W31","v":1558.6308383749999},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AQ19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AQ20))*365/1000","v":57647.427487500012},null,0.01,null,{"$f":"AK31*AM31","v":576.47427487500011},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BG21)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BG20))*365/1000","v":111768.32717500001},null,0.01,null,{"$f":"BA31*BC31","v":1117.6832717500001},null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD1 Assumptions'!X46*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD1 Assumptions'!X51*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD1 Assumptions'!X52*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD1 Assumptions'!X53*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD1 Assumptions'!X54*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD1 Assumptions'!X55*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD1 Assumptions'!X56*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD1 Assumptions'!X57*'6. UD1 Assumptions'!$E$69*'UD1 LS'!$EU$50*'UD1 LS'!$EY$39*'UD1 LS'!$EZ$38*365*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43*0.000001*0.001","v":4.3671154999999997},null,null,null,"Global Warming Potential","GWP(N2O)",null,298,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1]
[null,null,null,"kgN2O/yr - TOTAL",{"$f":"E30+E31","v":409946.98877500003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"U30+U31","v":458323.21003749996},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((AK18*$AK$28*$AK$29)+(AL18*$AL$28*$AL$29)+(AM18*$AM$28*$AM$29)+(AN18*$AN$28*$AN$29))*AP18)+(((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AP19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AP20))*365/1000","v":142039.56202499999},null,5.0000000000000001E-3,null,{"$f":"AK32*AM32","v":710.19781012499993},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BF21)+(((BA19*$BA$28*$BA$29)+(BB19*$BB$28*$BB$29)+(BC19*$BC$28*$BC$29)+(BD19*$BD$28*$BD$29))*BF19)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BF20))*365/1000","v":248629.48455000002},null,5.0000000000000001E-3,null,{"$f":"BA32*BC32","v":1243.14742275},null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH30+EH31","v":3.2490091572714284},3.3984892820999999,3.5788511522499995,3.7518014035228573,4.2416295554757149,4.7314577074285715,5.1051580194999993,5.4788583315714288,null,null,null,"Emission factor leached","EF-5","Kg N2O-N/kg N leached",7.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'5. UD1 Parameters'!B20","v":1.8},{"$f":"'5. UD1 Parameters'!E20","v":1.1000000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"AK31+AK32","v":199686.9895125},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BA31+BA32","v":360397.81172500004},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor volatilised","EF-4","(kg N2O-N)/kg(NH3-N+Nox-N)",0.01,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'5. UD1 Parameters'!B21","v":2.1},{"$f":"'5. UD1 Parameters'!E21","v":0.82}]
[null,null,null,null,{"$f":"(I30+I31)*K32*L32/1000000","v":1.2645469637153572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y30+Y31)*AA32*AB32/1000000","v":1.4163775624051427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BW18)*365/1000","v":32189.374637500005},null,0.01,null,{"$f":"BQ34*BS34","v":321.89374637500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH35*'UD1 LS'!$EU$48)+(EH36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.7381285468673329},{"$f":"((EI35*'UD1 LS'!$EU$48)+(EI36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.8208965729086348},{"$f":"((EJ35*'UD1 LS'!$EU$48)+(EJ36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9036645989499361},{"$f":"((EK35*'UD1 LS'!$EU$48)+(EK36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":1.9864326249912378},{"$f":"((EL35*'UD1 LS'!$EU$48)+(EL36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":2.2347367031151428},{"$f":"((EM35*'UD1 LS'!$EU$48)+(EM36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":2.4830407812390476},{"$f":"((EN35*'UD1 LS'!$EU$48)+(EN36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":2.6899608463423013},{"$f":"((EO35*'UD1 LS'!$EU$48)+(EO36*'UD1 LS'!$EU$47))*'UD1 LS'!$ET$42*'UD1 LS'!$ET$43/1000000","v":2.8968809114455554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'5. UD1 Parameters'!B22","v":1.8},{"$f":"'5. UD1 Parameters'!E22","v":0.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO31+AO32)*AQ33*AR33/1000000","v":0.60253015637571439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BE31+BE32)*BG33*BH33/1000000","v":1.1055432880815714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BQ17*$BQ$31*$BQ$32)+(BR17*$BR$31*$BR$32)+(BS17*$BS$31*$BS$32)+(BT17*$BT$31*$BT$32))*BV17)+(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BV18)+(((BQ19*$BQ$31*$BQ$32)+(BR19*$BR$31*$BR$32)+(BS19*$BS$31*$BS$32)+(BT19*$BT$31*$BT$32))*BV19))*365/1000","v":406225.29364999995},null,5.0000000000000001E-3,null,{"$f":"BQ35*BS35","v":2031.1264682499998},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CN18)*365/1000","v":32801.277062499998},null,0.01,null,{"$f":"CH35*CJ35","v":328.01277062499997},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DE18)*365/1000","v":32057.834112500004},null,0.01,null,{"$f":"CY35*DA35","v":320.57834112500007},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DV18)*365/1000","v":29081.2682375},null,0.01,null,{"$f":"DP35*DR35","v":290.81268237500001},null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. UD1 Assumptions'!Z46*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":185584.19505905019},{"$f":"'6. UD1 Assumptions'!Z51*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":194421.53768090977},{"$f":"'6. UD1 Assumptions'!Z52*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":203258.88030276928},{"$f":"'6. UD1 Assumptions'!Z53*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":212096.22292462882},{"$f":"'6. UD1 Assumptions'!Z54*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":238608.25079020744},{"$f":"'6. UD1 Assumptions'!Z55*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":265120.27865578601},{"$f":"'6. UD1 Assumptions'!Z56*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":287213.63521043485},{"$f":"'6. UD1 Assumptions'!Z57*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$74*365/1000","v":309306.99176508369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'5. UD1 Parameters'!B23","v":2.5},{"$f":"'5. UD1 Parameters'!E23","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BQ34+BQ35","v":438414.66828749992},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CM18)+(((CH19*$CH$32*$CH$33)+(CI19*$CI$32*$CI$33)+(CJ19*$CJ$32*$CJ$33)+(CK19*$CK$32*$CK$33))*CM19)+(((CH17*$CH$32*$CH$33)+(CI17*$CI$32*$CI$33)+(CJ17*$CJ$32*$CJ$33)+(CK17*$CK$32*$CK$33))*CM17))*365/1000","v":460893.12484999996},null,5.0000000000000001E-3,null,{"$f":"CH36*CJ36","v":2304.46562425},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DD18)+(((CY19*$CY$32*$CY$33)+(CZ19*$CZ$32*$CZ$33)+(DA19*$DA$32*$DA$33)+(DB19*$DB$32*$DB$33))*DD19)+(((CY17*$CY$32*$CY$33)+(CZ17*$CZ$32*$CZ$33)+(DA17*$DA$32*$DA$33)+(DB17*$DB$32*$DB$33))*DD17))*365/1000","v":293224.54397500004},null,5.0000000000000001E-3,null,{"$f":"CY36*DA36","v":1466.1227198750003},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DU18)+(((DP19*$DP$32*$DP$33)+(DQ19*$DQ$32*$DQ$33)+(DR19*$DR$32*$DR$33)+(DS19*$DS$32*$DS$33))*DU19)+(((DP17*$DP$32*$DP$33)+(DQ17*$DQ$32*$DQ$33)+(DR17*$DR$32*$DR$33)+(DS17*$DS$32*$DS$33))*DU17))*365/1000","v":304091.09585000004},null,5.0000000000000001E-3,null,{"$f":"DP36*DR36","v":1520.4554792500003},null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. UD1 Assumptions'!Z46*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":371168.39011810039},{"$f":"'6. UD1 Assumptions'!Z51*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":388843.07536181953},{"$f":"'6. UD1 Assumptions'!Z52*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":406517.76060553855},{"$f":"'6. UD1 Assumptions'!Z53*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":424192.44584925764},{"$f":"'6. UD1 Assumptions'!Z54*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":477216.50158041489},{"$f":"'6. UD1 Assumptions'!Z55*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":530240.55731157202},{"$f":"'6. UD1 Assumptions'!Z56*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":574427.2704208697},{"$f":"'6. UD1 Assumptions'!Z57*(('UD1 LS'!$EX$47*'UD1 LS'!$EY$47*'UD1 LS'!$EZ$47)+('UD1 LS'!$EX$48*'UD1 LS'!$EY$48*'UD1 LS'!$EZ$48)+('UD1 LS'!$EX$49*'UD1 LS'!$EY$49*'UD1 LS'!$EZ$49)+('UD1 LS'!$EX$50*'UD1 LS'!$EY$50*'UD1 LS'!$EZ$50))*'6. UD1 Assumptions'!$E$73*365/1000","v":618613.98353016737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CH35+CH36","v":493694.40191249998},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CY35+CY36","v":325282.37808750005},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"DP35+DP36","v":333172.36408750003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for dairy cow and other cattle",null,null,null,null,null,"TAM","Nrate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BU34+BU35)*BW36*BX36/1000000","v":1.1018857519343928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,null,null,null,"Cow Dairy",{"$f":"'5. UD1 Parameters'!$B$5","v":400},{"$f":"'5. UD1 Parameters'!E5","v":0.73},null,null,null,null,null,null,"Year 2009 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CL35+CL36)*CN37*CO37/1000000","v":1.23275202548575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DC35+DC36)*DE37*DF37/1000000","v":0.8366865825654286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DT35+DT36)*DV37*DW37/1000000","v":0.84819100482953569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,null,null,null,"Imp bull",{"$f":"'5. UD1 Parameters'!B9","v":500},null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'6. UD1 Assumptions'!E68","v":0.02},null,null,"Local bull",{"$f":"'5. UD1 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot - imp beef",null,{"$f":"'6. UD1 Assumptions'!E69","v":1},null,null,"heifer",{"$f":"'5. UD1 Parameters'!B8","v":150},null,null,null,null,null,null,null,22,"Dairy cow",0.77,0.15,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWP",{"$f":"'5. UD1 Parameters'!B28","v":298},null,null,null,"calves",{"$f":"'5. UD1 Parameters'!B7","v":75},null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5. UD1 Parameters'!B29","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.63,0.25,null,null,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for pigs",null,null,null,null,null,"- used breakdown from 2013",null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factors, kgN2O",null,null,null,null,"heads","TAM","Nrate",null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'5. UD1 Parameters'!C55","v":5.0000000000000001E-3},null,"boars",{"$f":"'5. UD1 Parameters'!C70","v":2.0612743562433433E-2},{"$f":"'5. UD1 Parameters'!B15","v":150},{"$f":"'5. UD1 Parameters'!E15","v":0.55000000000000004},null,null,null,null,null,null,null,"Piglet",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'5. UD1 Parameters'!G55","v":0.01},null,"sows/gilts",{"$f":"'5. UD1 Parameters'!C71","v":0.18426163774199611},{"$f":"'5. UD1 Parameters'!B18","v":125},{"$f":"'5. UD1 Parameters'!E18","v":0.55000000000000004},null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'5. UD1 Parameters'!D55","v":0},null,"piglets",{"$f":"'5. UD1 Parameters'!C72","v":0.24710231188522022},{"$f":"'5. UD1 Parameters'!B17","v":13},{"$f":"'5. UD1 Parameters'!E17","v":1.57},null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot",null,{"$f":"'5. UD1 Parameters'!E55","v":0.02},null,"fatteners",{"$f":"'5. UD1 Parameters'!C73","v":0.54802330681035027},{"$f":"'5. UD1 Parameters'!B16","v":90},{"$f":"'5. UD1 Parameters'!E16","v":1.57},null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"anaerobic treatment",null,{"$f":"'5. UD1 Parameters'!F55","v":0},null,null,{"$f":"SUM(EX47:EX50)","v":1},null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anaerobic digester",null,{"$f":"'6. UD1 Assumptions'!E75","v":0.25},"- not calculated since emission factor is zero",null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'6. UD1 Assumptions'!E74","v":0.25},null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'6. UD1 Assumptions'!E73","v":0.5},null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"projected with policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,null,"Cow",2900,3000,3200,3400,3700,4000,4250,4500,null,{"$f":"FR61*$FS$94","v":309082},319740,341056,362372,394346,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,"Other cattle",6100,6300,6720,7140,7570,8000,8500,9000,null,{"$f":"FR62*$FS$95","v":325069},335727,358108.8,380490.6,403405.3,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR63*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,null,"Goat",26000,26700,28000,30000,32500,35000,37500,40000,null,{"$f":"FR64*$FS$104","v":390039.00000000006},400540.05000000005,420042.00000000006,450045.00000000006,487548.75000000006,525052.50000000012,562556.25000000012,600060.00000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,null,"sheep",2600,3000,3500,4000,5000,6000,7000,8000,null,{"$f":"FR65*$FS$103","v":49964.85},57651.75,67260.375,76869,96086.25,115303.5,134520.75,153738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR66*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR67*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR68*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,null,"LAYER + DUCK",{"$f":"FR67+FR68","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,null,"Pig",21000,22000,23000,24000,27000,30000,32500,35000,null,{"$f":"FR70*$FQ$102","v":2625000},2750000,2875000,3000000,3375000,3750000,4062500,4375000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,null,"Deer (under paddock system)",16000,17000,17500,18000,19000,20000,21000,22000,null,{"$f":"FR71*$FS$110","v":409968},435591,448402.5,461214,486837,512460,538083,563706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA61:GA68)","v":5525640.0999999996},5737232.4249999998,5974048.0750000002,6146401.0749999993,6424955.3875000002,6700816,6995786.1875,7290756.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA72*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA71+$FV$105","v":464088.0465},489711.0465,502522.5465,515334.0465,540957.04650000005,566580.04650000005,592203.04650000005,617826.04650000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2010 to 2013",null,null,null,null,null,null,null,null,null,"Business as usual",null,null,null,null,null,null,null,null,"PRP-CPP",{"$f":"(GA61+GA62)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter ",null,"Cow",2900,2700,2500,2400,2400,2400,2425,2450,null,{"$f":"FR77*$FS$94","v":309082},287766,266450,255792,255792,255792,258456.5,261121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",0.85,0.09,null,null,0.06,null,null,null,"Other cattle",6100,5800,5600,5500,5500,5500,5515,5530,null,{"$f":"FR78*$FS$95","v":325069},309082,298424,293095,293095,293095,293894.34999999998,294693.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",0.85,0.09,null,null,0.06,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR79*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,null,"Goat",26000,25500,25500,25000,25000,25000,24900,24800,null,{"$f":"FR80*$FS$104","v":390039.00000000006},382538.25000000006,382538.25000000006,375037.50000000006,375037.50000000006,375037.50000000006,373537.35000000003,372037.20000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.85,0.09,null,null,0.06,null,null,null,"sheep",2600,2700,2700,2800,2900,3000,3000,3000,null,{"$f":"FR81*$FS$103","v":49964.85},51886.574999999997,51886.574999999997,53808.3,55730.025000000001,57651.75,57651.75,57651.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",1,null,null,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR82*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",1,null,null,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR83*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",1,null,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR84*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",1,null,null,null,null,null,null,null,"layer + duck",{"$f":"FR83+FR84","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Dairy cow",1,null,null,null,null,null,null,null,"Pig",21000,22000,22000,22500,22750,23000,23000,23000,null,{"$f":"FR86*$FQ$102","v":2625000},2750000,2750000,2812500,2843750,2875000,2875000,2875000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"Deer (under paddock system)",16000,15000,15000,15250,15350,15500,15750,16000,null,{"$f":"FR87*$FS$110","v":409968},384345,384345,390750.75,393313.05,397156.5,403562.25,409968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA77:GA84)","v":5525640.0999999996},5654846.4500000002,5786879.7250000006,5854357.2749999994,6023223.6125000007,6189396.25,6376319.1375000002,6563242.0250000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA89*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA87+$FV$105","v":464088.0465},438465.0465,438465.0465,444870.7965,447433.09649999999,451276.5465,457682.2965,464088.0465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,"For 2013",null,null,null,null,null,"PRP - SO","PRP-CPP","Manure",{"$f":"'6. UD1 Assumptions'!D90","v":0},"PRP-CPP",{"$f":"(GA77+GA78)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,"N","TAM","ER","Nex",null,"kgN/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1,null,null,null,null,null,null,{"$f":"'4. Data'!U8","v":2874},{"$f":"'5. UD1 Parameters'!B5","v":400},{"$f":"'5. UD1 Parameters'!E5","v":0.73},{"$f":"FQ94*365*FR94/1000","v":106.58},null,{"$f":"FP94*FS94","v":306310.92},null,null,{"$f":"FU94","v":306310.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,{"$f":"'4. Data'!U9","v":2267},{"$f":"'5. UD1 Parameters'!B6","v":200},{"$f":"'5. UD1 Parameters'!E6","v":0.73},53.29,null,{"$f":"FP95*FS95","v":120808.43},null,null,{"$f":"FU95","v":120808.43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,{"$f":"'4. Data'!U10","v":516},{"$f":"'5. UD1 Parameters'!B7","v":75},{"$f":"'5. UD1 Parameters'!E7","v":0.73},19.983750000000001,null,{"$f":"FP96*FS96","v":10311.615},null,null,{"$f":"FU96","v":10311.615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,{"$f":"'4. Data'!U11","v":1583},{"$f":"'5. UD1 Parameters'!B8","v":150},{"$f":"'5. UD1 Parameters'!E8","v":0.73},39.967500000000001,null,{"$f":"FP93:J110J97*FS97","v":{"$error":"#NAME?"}},null,null,{"$f":"FU97","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,{"$f":"'4. Data'!U12","v":1761},{"$f":"'5. UD1 Parameters'!B9","v":500},{"$f":"'5. UD1 Parameters'!E9","v":0.73},133.22499999999999,null,{"$f":"FP98*FS98","v":234609.22499999998},null,null,{"$f":"FU98","v":234609.22499999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U13","v":329},{"$f":"'5. UD1 Parameters'!B15","v":150},{"$f":"'5. UD1 Parameters'!E15","v":0.55000000000000004},30.112500000000004,null,9907.0125000000007,null,null,{"$f":"FU99*FI99","v":4953.5062500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U14","v":8747},{"$f":"'5. UD1 Parameters'!B16","v":90},{"$f":"'5. UD1 Parameters'!E16","v":1.57},51.5745,null,451122.15149999998,null,null,225561.07574999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U15","v":3944},{"$f":"'5. UD1 Parameters'!B17","v":13},{"$f":"'5. UD1 Parameters'!E17","v":1.57},7.4496500000000001,null,29381.419600000001,null,null,14690.709800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U16","v":2941},{"$f":"'5. UD1 Parameters'!B18","v":125},{"$f":"'5. UD1 Parameters'!E18","v":0.55000000000000004},25.093750000000004,null,73800.718750000015,null,null,36900.359375000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'4. Data'!U17","v":2539.5},{"$f":"'5. UD1 Parameters'!B11","v":45},{"$f":"'5. UD1 Parameters'!E11","v":1.17},19.21725,null,48802.206375000002,null,null,48314.184311249999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'4. Data'!U18","v":25932.75},{"$f":"'5. UD1 Parameters'!B12","v":30},{"$f":"'5. UD1 Parameters'!E12","v":1.37},15.001500000000002,null,389030.14912500005,null,null,377359.24465125002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,{"$f":"'4. Data'!U19","v":855},{"$f":"'5. UD1 Parameters'!B13","v":377},{"$f":"'5. UD1 Parameters'!E13","v":0.46},63.298300000000005,null,54120.046500000004,{"$f":"FU105","v":54120.046500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'4. Data'!U20","v":5200000},{"$f":"'5. UD1 Parameters'!B20","v":1.8},{"$f":"'5. UD1 Parameters'!E20","v":1.1000000000000001},0.72270000000000001,null,3758040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'4. Data'!U21","v":104000},{"$f":"'5. UD1 Parameters'!B21","v":2.1},{"$f":"'5. UD1 Parameters'!E21","v":0.82},0.62852999999999992,null,65367.119999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'4. Data'!U22","v":687283.33333333337},{"$f":"'5. UD1 Parameters'!B22","v":1.8},{"$f":"'5. UD1 Parameters'!E22","v":0.82},0.53874,null,370267.02300000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'4. Data'!U23","v":6648.833333333333},{"$f":"'5. UD1 Parameters'!B23","v":2.5},{"$f":"'5. UD1 Parameters'!E23","v":0.83},0.75737500000000002,null,5035.6601458333334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,{"$f":"'4. Data'!U24","v":16000},{"$f":"'5. UD1 Parameters'!B25","v":60},{"$f":"'5. UD1 Parameters'!E25","v":1.17},25.623000000000001,null,409968,{"$f":"FU110","v":409968}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FU94:FU110)","v":{"$error":"#NAME?"}},{"$f":"SUM(FV94:FV110)","v":464088.0465},{"$f":"SUM(FW94:FW110)","v":0},{"$f":"SUM(FX94:FX110)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU112-FV112","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU114-FU100-FU101-FU102-FU103","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3379421.1,{"$f":"FU116/FU115","v":{"$error":"#NAME?"}}]

{"sheet":"UD2 LS","index":15,"n_rows":116,"n_cols":190,"rows_kept":116,"cut":false,"hidden":true,"merged":[[75,164,75,170],[15,36,15,40],[16,52,16,56],[17,4,17,8],[17,20,17,24],[36,148,36,151],[38,164,38,170],[10,148,10,150],[14,68,14,72],[14,85,14,89],[14,102,14,106],[14,119,14,123],[1,164,1,170],[5,148,5,150],[6,148,6,150],[8,148,8,150],[9,148,9,150],[7,148,7,150],[1,85,1,89],[1,102,1,106],[1,119,1,123],[1,4,1,8],[1,20,1,24],[1,36,1,40],[1,52,1,56],[1,68,1,72]]}
[null,null,null,null,"TAM(cows)",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B5","v":400},"Nrate",{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"crop parameters",null,null,null,null,null,null,null,null,null,null,null,null,"Year 2006 to 2008"]
[null,null,"Year 2006",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2007",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2008",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2009",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,"Year 2010",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2011",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2012",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,"Year 2013",null,"Cattle (No of heads)",null,null,null,null,"Calculations for dairy cows",null,null,"MS(T,S) - solid storage","MS(T,S)-aerobic treatment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,"Average weight (kg/head)","N excretion"]
[null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",1,0,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.25,0.25,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,"Temp (ºC)","District","Cows","Calves","Heifers","Bulls","Total",null,null,"P.Wilhems - 22",0.85,0.06,null,null,null,null,null,null,null,"BAU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,22,"Plaines Wilhems/ Moka",365,148,314,280,1107,{"$f":"E15*F1*H1*365*$G$31*$K$32*$L$32*0.000001*0.001","v":0.5582421356285715},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",381,58,315,335,1089,{"$f":"U15*V1*X1*365*$W$31*$AA$32*$AB$32*0.000001*0.001","v":0.53977547579999996},"Gg/yr","Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",428,98,407,425,1358,{"$f":"AK13*AL1*AN1*365*$AM$32*$AQ$33*$AR$33*0.000001*0.001","v":0.6131430162},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",559,175,633,220,1587,{"$f":"((BA9+BA14+(BI3*BA8))*$BC$32+(BA8*BJ3*$BC$31))*BB1*BD1*365*$BG$33*$BH$33*0.000001*0.001","v":0.53927637688571428},null,"Flacq - 24",1,0,null,null,null,null,22,"Plaines Wilhems/ Moka",818,281,547,302,{"$f":"SUM(BQ4:BT4)","v":1948},{"$f":"((BQ5+BQ8+(BY3*BQ4))*$BS$35+(BQ4*BZ3*$BS$34))*BR1*BT1*365*$BW$36*$BX$36*0.000001*0.001","v":0.66241905200742845},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",845,236,579,229,1889,{"$f":"((CH5+CH8+(CP3*CH4))*$CJ$36+(CH4*CQ3*$CJ$35))*CI1*CK1*365*$CN$37*$CO$37*0.000001*0.001","v":0.62378630054714279},null,"Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1062,98,487,522,2169,{"$f":"((CY5+CY8+(DG3*CY4))*$DA$36+(CY4*DH3*$DA$35))*CZ1*DB1*365*$DE$37*$DF$37*0.000001*0.001","v":0.74618781378114274},"Gg/yr","Flacq - 24",1,0,null,null,null,null,null,22,"Plaines Wilhems/ Moka",1199,62,376,348,1985,{"$f":"((DP5+DP8+(DX3*DP4))*$DR$36+(DP4*DY3*$DR$35))*DQ1*DS1*365*$DV$37*$DW$37*0.000001*0.001","v":0.70822884585514267},null,"Flacq - 24",1,0,null,null,null,null,null,null,null,"CALCULATING N20 EMISSIONS FROM MANURE MANAGEMENT",null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",1]
[null,null,null,"Curepipe LRS",45,10,45,24,124,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,13,34,22,111,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",42,29,34,12,117,null,null,"Pampl - 25",1,0,null,null,null,null,null,"Curepipe LRS",55,5,38,28,126,null,null,"Pampl - 25",1,0,null,null,null,null,24,"Flacq",314,51,226,187,{"$f":"SUM(BQ5:BT5)","v":778},null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",251,48,203,157,659,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",213,33,183,149,578,null,null,"Pampl - 25",1,0,null,null,null,null,null,24,"Flacq",206,44,188,119,557,null,null,"Pampl - 25",1,0,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD2 Assumptions'!T18*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T18*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD2 Assumptions'!T23*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T23*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.66704569894285703},{"$f":"(('6. UD2 Assumptions'!T24*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T24*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.61763490642857144},{"$f":"(('6. UD2 Assumptions'!T25*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T25*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD2 Assumptions'!T26*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T26*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD2 Assumptions'!T27*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T27*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.59292951017142859},{"$f":"(('6. UD2 Assumptions'!T28*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T28*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.59910585923571424},{"$f":"(('6. UD2 Assumptions'!T29*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T29*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.60528220830000001},null,null,null,"Constants (controlled biomass burning - sugar cane fields)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 22",410,158,359,304,1231,null,null,null,null,null,null,null,null,null,null,"Total 22",423,71,349,357,1200,null,null,null,null,null,null,null,null,null,null,"Total 22",470,127,441,437,1475,null,null,null,null,null,null,null,null,null,null,"Golden Dairy Cream/Agreenculture Holdings Ltd",6,6,494,null,506,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1547,333,1063,1822,{"$f":"SUM(BQ6:BT6)","v":4765},null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,348,947,1324,4048,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1747,402,866,1540,4555,null,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1469,410,1019,1800,4698,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD2 Assumptions'!V18*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V18*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD2 Assumptions'!V23*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V23*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD2 Assumptions'!V24*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V24*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.6917510952},{"$f":"(('6. UD2 Assumptions'!V25*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V25*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD2 Assumptions'!V26*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V26*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD2 Assumptions'!V27*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V27*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.67939839707142846},{"$f":"(('6. UD2 Assumptions'!V28*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V28*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.68125130179071425},{"$f":"(('6. UD2 Assumptions'!V29*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V29*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.68310420650999992},null,null,null,"Parameter",null,null,"Symbol","Unit","Value",null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,24,"Flacq",451,192,261,185,1089,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",513,201,353,260,1327,"calculations for other cattle",null,null,null,null,null,null,null,null,24,"Flacq",525,176,363,265,1329,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"SKC Dairy Fresh Co Ltd",null,null,246,null,246,"calculations for other cattle",null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2034,{"$f":"SUM(BQ7:BT7)","v":2034},"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1920,1920,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1819,1819,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1761,1761,"calculations for other cattle",null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD2 Assumptions'!X18*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD2 Assumptions'!X23*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD2 Assumptions'!X24*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD2 Assumptions'!X25*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD2 Assumptions'!X26*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD2 Assumptions'!X27*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD2 Assumptions'!X28*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD2 Assumptions'!X29*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.3671154999999997},null,null,null,"Mass of fuel available for burning",null,null,"MB","t/ha",6.5,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,"Palmar LPU",183,62,89,61,395,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Palmar LPU",95,37,78,70,280,null,null,null,"solid storage","dry lot",null,null,"TAM",null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1429,377,946,1711,4463,null,null,null,"solid storage","dry lot",null,null,"TAM",null,null,"Total 22",620,{"$f":"SUM(BB4:BB7)","v":186},1411,248,2465,null,null,null,"solid storage","dry lot","aerobic",null,"TAM",null,null,"Sub total",{"$f":"SUM(BQ6:BQ7)","v":1547},{"$f":"SUM(BR6:BR7)","v":333},{"$f":"SUM(BS6:BS7)","v":1063},{"$f":"SUM(BT6:BT7)","v":3856},{"$f":"SUM(BQ8:BT8)","v":6799},null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1429,348,947,3244,5968,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1747,402,866,3359,6374,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,"Sub total",1469,410,1019,3561,6459,null,null,null,"solid storage","dry lot","aerobic","aerobic",null,"TAM",null,null,null,"MMN - other + imported cattle",{"$f":"EH6+EH7","v":3.2490091572714284},3.3367257914571424,3.4367951237714278,3.5492171542142859,3.9859287042142859,4.4226402542142855,4.7364299803621428,5.0502197065099992,null,null,null,"Combustion factor",null,null,"Cf","dml",1,null,null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,"Palmar LPU (Boran Beef type)",18,15,43,47,123,{"$f":"J11+J12","v":3.7866166721625003},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,null,"Palmar LPU (Boran Beef type)",21,15,32,17,85,{"$f":"Z11+Z12","v":2.8724546232839288},"Gg/yr","P.Wilhems - 22",1,0,null,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,null,"Mauritius Prisons ",33,14,8,5,60,{"$f":"AP11+AP12","v":3.1152194545607141},"Gg/yr","P.Wilhems - 22",1,1,null,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,24,"Flacq",281,81,221,140,723,{"$f":"BF11+BF12+BF13","v":3.0538224896830362},"Gg/yr","P.Wilhems - 22",1,1,0.25,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,"Grand Total",null,{"$f":"BQ4+BQ5+BQ8","v":2679},{"$f":"BR4+BR5+BR8","v":665},{"$f":"BS4+BS5+BS8","v":1836},{"$f":"BT4+BT5+BT8","v":4345},{"$f":"BU4+BU5+BU8","v":9525},{"$f":"BV11+BV12+BV13","v":3.0296080819828219},"Gg/yr","P.Wilhems - 22",1,1,0.09,0.06,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,"Grand Total",null,2525,632,1729,3630,8516,{"$f":"CM11+CM12+CM13","v":2.7979301092132496},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,"Grand Total",null,3022,533,1536,4030,9121,{"$f":"DD11+DD12+DD13","v":2.7108878824354639},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,"Grand Total",null,2874,516,1583,4028,9001,{"$f":"DU11+DU12+DU13","v":2.6500717439192858},"Gg/yr","P.Wilhems - 22",1,1,0.06,0.06,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,null,"Gef","gGHG/(kg dm burnt)",2.7,null,null,null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,"Total 24",652,269,393,293,1607,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,"Total 24",629,253,463,347,1692,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,"Imported for slaughter",null,null,null,2097,2097,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1389,255,900,1343,3887,null,null,"Flacq - 24",1,0,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,null,null,null,null,null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,null,null,null,{"$f":"SUM(DS4:DS6)","v":2267},null,null,null,"Flacq - 24",1,0,null,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,"ManMgtN2O - pig",{"$f":"((EH11*'UD2 LS'!$EU$48)+(EH12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.7381285468673329},{"$f":"((EI11*'UD2 LS'!$EU$48)+(EI12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8208965729086348},{"$f":"((EJ11*'UD2 LS'!$EU$48)+(EJ12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8208965729086348},{"$f":"((EK11*'UD2 LS'!$EU$48)+(EK12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8622805859292855},{"$f":"((EL11*'UD2 LS'!$EU$48)+(EL12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8829725924396112},{"$f":"((EM11*'UD2 LS'!$EU$48)+(EM12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9036645989499361},{"$f":"((EN11*'UD2 LS'!$EU$48)+(EN12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9036645989499361},{"$f":"((EO11*'UD2 LS'!$EU$48)+(EO12*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9036645989499361},null,null,null,"Global warming potential",null,null,"GWP ch4",null,null,null,null,null,null,null,null,null,null,null,"Piglet",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1166,357,888,1289,3700,{"$f":"H13*Q12*H1*$M$14*$K$32*L32*365*0.001*0.000001","v":3.3601834404285715},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",1077,355,922,1770,4124,{"$f":"X13*AG12*X1*$AC$14*$AA$32*AB32*365*0.001*0.000001","v":2.3669766010000002},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,"Total 25",1462,391,954,3813,6620,{"$f":"AN10*AW12*AN1*$AS$14*$AQ$33*$AR$33*365*0.001*0.000001","v":2.6165260581428571},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,"Sugar Estate",null,null,null,105,105,{"$f":"BD13*BM12*BD1*$BI$14*$BG$33*$BH$33*365*0.001*0.000001","v":2.6015530907142859},"dry lot","Pampl - 25",1,0,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"BU7*CD12*BT1*$BY$14*$BW$36*$BX$36*365*0.001*0.000001","v":2.5379179791428577},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"CK7*CU12*CK1*$CP$14*$CN$37*$CO$37*365*0.001*0.000001","v":2.3956747885714282},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DB7*DL12*DB1*$DG$14*$DE$37*$DF$37*365*0.001*0.000001","v":2.2696523127142854},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,{"$f":"DS7*EC12*DS1*$DX$14*$DV$37*$DW$37*365*0.001*0.000001","v":2.1972829701428571},"dry lot","Pampl - 25",1,0,null,null,"local bulls",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,"aerobic treatment",{"$f":"'6. UD2 Assumptions'!Z18*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":185584.19505905019},{"$f":"'6. UD2 Assumptions'!Z23*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. UD2 Assumptions'!Z24*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":194421.53768090977},{"$f":"'6. UD2 Assumptions'!Z25*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":198840.20899183952},{"$f":"'6. UD2 Assumptions'!Z26*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":201049.54464730443},{"$f":"'6. UD2 Assumptions'!Z27*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. UD2 Assumptions'!Z28*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":203258.88030276928},{"$f":"'6. UD2 Assumptions'!Z29*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$54*365/1000","v":203258.88030276928},null,null,null,"Fraction of available area burnt, 2006-2015",null,null,"Fb","dml",0.1,null,null,null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,"Mauritius Prisons ",9,7,4,2,22,{"$f":"((F15*Q9)+(G15*Q10)+((H11+H12+H10+H6)*Q11))*H1*$G$31*$K$32*L32*365*0.001*0.000001","v":0.42643323173392855},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,"Mauritius Prisons ",34,6,21,4,65,{"$f":"((V15*AG9)+(W15*AG10)+((X11+X12+X10+X6)*AG11))*X1*$W$31*$AA$32*AB32*365*0.001*0.000001","v":0.50547802228392857},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((AL13*AW9)+(AM13*AW10)+((AN9+AN8+AN7+AN6)*AW11))*AN1*$AM$32*$AQ$33*$AR$33*365*0.001*0.000001","v":0.49869339641785715},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,"Mauritius Prisons ",26,8,22,1,57,{"$f":"((BB15*BM9)+((BC14+BC9+(BC8*BI3))*BM10)+((BD9+BD10+BD11+BD12+(BD8*BI3))*BM11))*BD1*$BC$32*$BG$33*$BH$33*365*0.001*0.000001","v":0.37077590437053565},"solid storage","Imported bull",1,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((BR9*CD9)+((BS8+BS5+(BS4*BY3))*CD10)+((BT5+BT6+(BT4*BY3))*CD11))*BT1*$BS$35*$BW$36*$BX$36*365*0.001*0.000001","v":0.47795427684517861},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CI9*CU9)+((CJ8+CJ5+(CJ4*CP3))*CU10)+((CK5+CK6+(CK4*CP3))*CU11))*CK1*$CJ$36*$CN$37*$CO$37*365*0.001*0.000001","v":0.3923244999948215},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((CZ9*DL9)+((DA8+DA5+(DA4*DG3))*DL10)+((DB5+DB6+(DB4*DG3))*DL11))*DB1*$DA$36*$DE$37*$DF$37*365*0.001*0.000001","v":0.42795080437017852},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,null,{"$f":"((DQ9*EC9)+((DR8+DR5+(DR4*DX3))*EC10)+((DS5+DS6+(DS4*DX3))*EC11))*DS1*$DR$36*$DV$37*$DW$37*365*0.001*0.000001","v":0.44335580429642857},"solid storage","Imported bull",1,null,null,null,"imported bulls",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,"solid storage",{"$f":"'6. UD2 Assumptions'!Z18*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":371168.39011810039},{"$f":"'6. UD2 Assumptions'!Z23*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. UD2 Assumptions'!Z24*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":388843.07536181953},{"$f":"'6. UD2 Assumptions'!Z25*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":397680.41798367904},{"$f":"'6. UD2 Assumptions'!Z26*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":402099.08929460886},{"$f":"'6. UD2 Assumptions'!Z27*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. UD2 Assumptions'!Z28*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":406517.76060553855},{"$f":"'6. UD2 Assumptions'!Z29*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'UD2 LS'!$EY$55*365/1000","v":406517.76060553855},null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,"Imported for slaughter",null,null,null,2693,2693,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,1897,1897,null,null,null,null,null,null,null,null,null,"Grand Total",null,2457,694,1758,4515,9424,null,null,null,null,null,null,null,null,null,null,"Imported for slaughter",null,null,null,2085,2085,{"$f":"(BC8*BM10+BD8*BM11)*BD1*BK9*365*0.001*$BC$31*$BG$33*$BH$33*0.000001","v":8.1493494598214297E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BS4*CD10*CA9+BT4*CD11*CB9)*BT1*365*0.001*$BS$34*$BW$36*$BX$36*0.000001","v":1.3735825994785716E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CJ4*CU10*CR9+CK4*CU11*CS9)*CK1*365*0.001*$CJ$35*$CN$37*$CO$37*0.000001","v":9.9308206470000004E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DA4*DL10*DI9+DB4*DL11*DJ9)*DB1*365*0.001*$DA$35*$DE$37*$DF$37*0.000001","v":1.3284765350999997E-2},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DR4*EC10*DZ9+DS4*EC11*EA9)*DS1*365*0.001*$DR$35*$DV$37*$DW$37*0.000001","v":9.4329694800000009E-3},"aerobic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,"CROp",null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Total 25",1175,364,892,3984,6415,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1111,361,943,3671,6086,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,"Total 25",1415,263,922,3534,6134,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot N2O EF",0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,"Parameter","Column1","Symbol","Unit","Value",null,null,null,"Calf",1]
[null,null,"Grand Total",null,2237,791,1644,4581,9253,null,null,null,null,null,null,null,null,null,"Grand Total",null,2163,685,1755,4375,8978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,{"$f":"BA8+BA9+BA14","v":2316},{"$f":"BB8+BB9+BB14","v":530},{"$f":"BC8+BC9+BC14","v":2554},{"$f":"BD8+BD9+BD14","v":3922},{"$f":"BE8+BE9+BE14","v":9322},null,null,null,null,null,null,null,null,null,"Year 2010",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2011",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2012",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2013",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Full policy scenario (i.e. change in number of heads & technological change)",null,null,null,null,null,null,null,null,null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",null,null,null,"Emission factor",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2008",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilt ","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD2 Assumptions'!T46*'6. UD2 Assumptions'!E65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T46*'6. UD2 Assumptions'!E66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD2 Assumptions'!T51*'6. UD2 Assumptions'!F65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T51*'6. UD2 Assumptions'!F66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.71870243657142852},{"$f":"(('6. UD2 Assumptions'!T52*'6. UD2 Assumptions'!G65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T52*'6. UD2 Assumptions'!G66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.7666159323428573},{"$f":"(('6. UD2 Assumptions'!T53*'6. UD2 Assumptions'!H65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T53*'6. UD2 Assumptions'!H66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.82301410965714261},{"$f":"(('6. UD2 Assumptions'!T54*'6. UD2 Assumptions'!I65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T54*'6. UD2 Assumptions'!I66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.88639967177142864},{"$f":"(('6. UD2 Assumptions'!T55*'6. UD2 Assumptions'!J65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T55*'6. UD2 Assumptions'!J66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. UD2 Assumptions'!T56*'6. UD2 Assumptions'!K65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T56*'6. UD2 Assumptions'!K66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. UD2 Assumptions'!T57*'6. UD2 Assumptions'!L65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T57*'6. UD2 Assumptions'!L66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.0892833804285718},null,null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,"Conversion factor",null,"Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Year 2009",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,239,385,601,1266,1,0,0,{"$f":"SUM(BV17:BX17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",36,256,411,640,1343,1,0,0,{"$f":"SUM(CM17:CO17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",53,440,356,570,1419,1,0,0,{"$f":"SUM(DD17:DF17)","v":1},null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",41,405,364,579,1389,1,0,0,{"$f":"SUM(DU17:DW17)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD2 Assumptions'!V46*'6. UD2 Assumptions'!E65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V46*'6. UD2 Assumptions'!E66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD2 Assumptions'!V51*'6. UD2 Assumptions'!F65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V51*'6. UD2 Assumptions'!F66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.75463755840000002},{"$f":"(('6. UD2 Assumptions'!V52*'6. UD2 Assumptions'!G65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V52*'6. UD2 Assumptions'!G66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.80854024114285727},{"$f":"(('6. UD2 Assumptions'!V53*'6. UD2 Assumptions'!H65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V53*'6. UD2 Assumptions'!H66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.8641648151400001},{"$f":"(('6. UD2 Assumptions'!V54*'6. UD2 Assumptions'!I65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V54*'6. UD2 Assumptions'!I66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.90676290747428578},{"$f":"(('6. UD2 Assumptions'!V55*'6. UD2 Assumptions'!J65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V55*'6. UD2 Assumptions'!J66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.95826991542857121},{"$f":"(('6. UD2 Assumptions'!V56*'6. UD2 Assumptions'!K65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V56*'6. UD2 Assumptions'!K66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.018161785142857},{"$f":"(('6. UD2 Assumptions'!V57*'6. UD2 Assumptions'!L65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V57*'6. UD2 Assumptions'!L66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.0892833804285718},null,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,"Emission factor, cattle,poultry, pigs",null,"EF","kgN2O-N/Kg N input",0.02,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,"Year 2006",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2007",null,"Pig (No of heads)",null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Plaines Wilhems/ Moka",30,179,152,392,753,1,0,0,{"$f":"SUM(AP18:AR18)","v":1},null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",111,484,867,2071,3533,0.5,0.25,0.25,{"$f":"SUM(BV18:BX18)","v":1},null,null,null,null,null,null,24,"Flacq",75,394,675,2211,3355,0.5,0.25,0.25,{"$f":"SUM(CM18:CO18)","v":1},null,null,null,null,null,null,24,"Flacq",59,454,713,2128,3354,0.5,0.25,0.25,{"$f":"SUM(DD18:DF18)","v":1},null,null,null,null,null,null,24,"Flacq",66,458,603,1907,3034,0.5,0.25,0.25,{"$f":"SUM(DU18:DW18)","v":1},null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD2 Assumptions'!X46*'6. UD2 Assumptions'!E69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD2 Assumptions'!X51*'6. UD2 Assumptions'!F69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD2 Assumptions'!X52*'6. UD2 Assumptions'!G69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD2 Assumptions'!X53*'6. UD2 Assumptions'!H69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD2 Assumptions'!X54*'6. UD2 Assumptions'!I69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD2 Assumptions'!W55*'6. UD2 Assumptions'!J69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD2 Assumptions'!X56*'6. UD2 Assumptions'!K69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD2 Assumptions'!X57*'6. UD2 Assumptions'!L69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.3671154999999997},null,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,"Emission factor, sheep&other",null,"EF","kgN2O-N/Kg N input",0.01,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,"Temp (ºC)","District","Boars","Sows & gilts","Piglets","Fatteners","Total","MS(T,S) - solid storage","MS(T,S) - aerobic treatment","MS(T,S) - anaerobic digester","MS(T,S)-total",null,null,null,null,null,24,"Flacq",26,185,187,968,1366,0.5,0.25,0.25,{"$f":"SUM(AP19:AR19)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,223,123,341,720,1,0,0,{"$f":"SUM(BF19:BH19)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",376,3087,4820,9245,17528,0.5,0,0.5,{"$f":"SUM(BV19:BX19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",398,2714,3961,11514,18587,0.5,0,0.5,{"$f":"SUM(CM19:CO19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",233,1939,2653,5689,10514,0.5,0,0.5,{"$f":"SUM(DD19:DF19)","v":1},null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",222,2078,2977,6261,11538,0.5,0,0.5,{"$f":"SUM(DU19:DW19)","v":1},null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH17+EH18","v":3.2490091572714284},3.3749068584000002,3.5535842697142854,3.7339835722828574,4.2132932146171429,4.7015117725714282,5.0733404637142847,5.456398880428571,null,null,null,"Global warming potential",null,"GWP",null," ",null,null,"Global warming potential",null,"GWP",null," ",null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,22,"Plaines Wilhems/ Moka",13,84,179,305,581,1,0,0,{"$f":"SUM(J20:L20)","v":1},null,null,null,null,null,22,"Plaines Wilhems/ Moka",33,127,258,241,659,1,0,0,{"$f":"SUM(Z20:AB20)","v":1},null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",202,765,856,2757,4580,0.5,0.25,0.25,{"$f":"SUM(AP20:AR20)","v":1},null,null,null,null,null,24,"Flacq",71,493,498,2498,3560,0.5,0.25,0.25,{"$f":"SUM(BF20:BH20)","v":1},null,null,null,null,null,"Grand Total",null,528,3810,6072,11917,22327,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,509,3364,5047,14365,23285,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,345,2833,3722,8387,15287,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,329,2941,3944,8747,15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,24,"Flacq",37,212,489,1816,2554,null,null,null,null,null,null,null,null,null,24,"Flacq",46,271,517,1967,2801,null,null,null,null,null,null,null,null,null,"Grand Total",null,258,1129,1195,4117,6699,null,null,null,null,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",239,1944,3405,4240,9828,0.5,0.25,0.25,{"$f":"SUM(BF21:BH21)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP20/DT20%","v":2.0612743562433429},{"$f":"DQ20/DT20%","v":18.426163774199608},{"$f":"DR20/DT20%","v":24.71023118852202},{"$f":"DS20/DT20%","v":54.802330681035016},{"$f":"SUM(DP21:DS21)","v":99.999999999999986},null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH22*'UD2 LS'!$EU$48)+(EH23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.7381285468673329},{"$f":"((EI22*'UD2 LS'!$EU$48)+(EI23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8208965729086348},{"$f":"((EJ22*'UD2 LS'!$EU$48)+(EJ23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9036645989499361},{"$f":"((EK22*'UD2 LS'!$EU$48)+(EK23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9864326249912378},{"$f":"((EL22*'UD2 LS'!$EU$48)+(EL23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":2.0112630328036287},{"$f":"((EM22*'UD2 LS'!$EU$48)+(EM23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9864326249912378},{"$f":"((EN22*'UD2 LS'!$EU$48)+(EN23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.7215749416590729},{"$f":"((EO22*'UD2 LS'!$EU$48)+(EO23*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.4484404557227777},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,"Palmar LPU",6,52,54,119,231,null,null,null,null,null,null,null,null,null,null,"Palmar LPU",6,48,51,85,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,343,2660,4026,7079,14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. UD2 Assumptions'!Z46*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!E74*365/1000","v":185584.19505905019},{"$f":"'6. UD2 Assumptions'!Z51*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!F74*365/1000","v":233305.8452170917},{"$f":"'6. UD2 Assumptions'!Z52*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!G74*365/1000","v":243910.65636332313},{"$f":"'6. UD2 Assumptions'!Z53*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!H74*365/1000","v":254515.46750955458},{"$f":"'6. UD2 Assumptions'!Z54*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!I74*365/1000","v":334051.55110629043},{"$f":"'6. UD2 Assumptions'!Z55*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!J74*365/1000","v":424192.44584925764},{"$f":"'6. UD2 Assumptions'!Z56*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!K74*365/1000","v":367633.45306935662},{"$f":"'6. UD2 Assumptions'!Z57*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!L74*365/1000","v":309306.99176508369},null,null,null,0.02,"- annual increase in chemical fertiliser use between 2013 and 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,"Total 24",43,264,543,1935,2785,0.5,0.25,0.25,{"$f":"SUM(J23:L23)","v":1},null,null,null,null,null,null,"Total 24",52,319,568,2052,2991,0.5,0.25,0.25,{"$f":"SUM(Z23:AB23)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. UD2 Assumptions'!Z46*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!E73*365/1000","v":371168.39011810039},{"$f":"'6. UD2 Assumptions'!Z51*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!F73*365/1000","v":311074.46028945566},{"$f":"'6. UD2 Assumptions'!Z52*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!G73*365/1000","v":325214.20848443091},{"$f":"'6. UD2 Assumptions'!Z53*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!H73*365/1000","v":339353.95667940611},{"$f":"'6. UD2 Assumptions'!Z54*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!I73*365/1000","v":190886.60063216597},{"$f":"'6. UD2 Assumptions'!Z55*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!J73*365/1000","v":0},{"$f":"'6. UD2 Assumptions'!Z56*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!K73*365/1000","v":0},{"$f":"'6. UD2 Assumptions'!Z57*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!L73*365/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",249,1722,3553,6429,11953,0.5,0.25,0.25,1,null,null,null,null,null,25,"Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis",286,1957,4195,7325,13763,0.5,0.25,0.25,{"$f":"SUM(Z24:AB24)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODEL PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1]
[null,null,"Grand Total",null,305,2070,4275,8669,15319,null,null,null,null,null,null,null,null,null,"Grand Total",null,371,2403,5021,9618,17413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CROP",null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,"Calculations for swine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,"Parameters","Symbol","Units","Value",null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,"TAM",{"$f":"'5. UD2 Parameters'!B15","v":150},{"$f":"'5. UD2 Parameters'!B18","v":125},{"$f":"'5. UD2 Parameters'!B17","v":13},{"$f":"'5. UD2 Parameters'!B16","v":90},null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fraction of synthetic fertiliser that volatilises","Frac(GASF)","(kg NH3-N+Nox-N)/kg N",0.1,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,"Nrate",{"$f":"'5. UD2 Parameters'!E15","v":0.55000000000000004},{"$f":"'5. UD2 Parameters'!E18","v":0.55000000000000004},{"$f":"'5. UD2 Parameters'!E17","v":1.57},{"$f":"'5. UD2 Parameters'!E16","v":1.57},null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partial policy scenario (i.e. change in number of heads with no technological change)",null,null,null,null,null,null,null,null,null,null,null,"fraction of organic or dung that volatilises","Frac(GASM)","(kg NH3-N+Nox-N)/kg N",0.2,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - dairy cow",{"$f":"(('6. UD2 Assumptions'!T46*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T46*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.71645649145714263},{"$f":"(('6. UD2 Assumptions'!T51*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T51*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.74116188771428582},{"$f":"(('6. UD2 Assumptions'!T52*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T52*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.79057268022857141},{"$f":"(('6. UD2 Assumptions'!T53*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T53*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.83998347274285723},{"$f":"(('6. UD2 Assumptions'!T54*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T54*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.91409966151428568},{"$f":"(('6. UD2 Assumptions'!T55*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T55*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. UD2 Assumptions'!T56*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T56*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. UD2 Assumptions'!T57*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!T57*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'5. UD2 Parameters'!$B$5*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.1117428315714286},null,null,null,"fraction N leached","Frac(LEACH)","kgN/Kg of N additions",0.3,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'5. UD2 Parameters'!B11","v":45},{"$f":"'5. UD2 Parameters'!E11","v":1.17}]
[null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*K23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*K24))*365/1000","v":130127.980475},null,0.01,null,{"$f":"E30*G30","v":1301.27980475},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*AA23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*AA24))*365/1000","v":146597.04236249998},null,0.01,null,{"$f":"U30*W30","v":1465.9704236249997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - other cattle",{"$f":"(('6. UD2 Assumptions'!V46*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V46*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.75351458584285724},{"$f":"(('6. UD2 Assumptions'!V51*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V51*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.7782199821000001},{"$f":"(('6. UD2 Assumptions'!V52*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V52*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.83380712367857135},{"$f":"(('6. UD2 Assumptions'!V53*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V53*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.88198264638000012},{"$f":"(('6. UD2 Assumptions'!V54*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V54*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.93509924833285707},{"$f":"(('6. UD2 Assumptions'!V55*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V55*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":0.98821585028571424},{"$f":"(('6. UD2 Assumptions'!V56*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V56*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.0499793409285714},{"$f":"(('6. UD2 Assumptions'!V57*'6. UD2 Assumptions'!$E$65*'UD2 LS'!$EU$47)+('6. UD2 Assumptions'!V57*'6. UD2 Assumptions'!$E$66*'UD2 LS'!$EU$48))*'UD2 LS'!$EY$40*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":1.1117428315714286},null,null,null,"Conversion factor","Cf","kgN2O/kgN2O-N",{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'5. UD2 Parameters'!B12","v":30},{"$f":"'5. UD2 Parameters'!E12","v":1.37}]
[null,null,null,"kgN2O/yr - solid storage",{"$f":"((((E20*$E$27*$E$28)+(F20*$F$27*$F$28)+(G20*$G$27*$G$28)+(H20*$H$27*$H$28))*J20)+(((E23*$E$27*$E$28)+(F23*$F$27*$F$28)+(G23*$G$27*$G$28)+(H23*$H$27*$H$28))*J23)+(((E24*$E$27*$E$28)+(F24*$F$27*$F$28)+(G24*$G$27*$G$28)+(H24*$H$27*$H$28))*J24))*365/1000","v":279819.00830000004},null,5.0000000000000001E-3,null,{"$f":"E31*G31","v":1399.0950415000002},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((U20*$U$27*$U$28)+(V20*$V$27*$V$28)+(W20*$W$27*$W$28)+(X20*$X$27*$X$28))*Z20)+(((U23*$U$27*$U$28)+(V23*$V$27*$V$28)+(W23*$W$27*$W$28)+(X23*$X$27*$X$28))*Z23)+(((U24*$U$27*$U$28)+(V24*$V$27*$V$28)+(W24*$W$27*$W$28)+(X24*$X$27*$X$28))*Z24))*365/1000","v":311726.16767499998},null,5.0000000000000001E-3,null,{"$f":"U31*W31","v":1558.6308383749999},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AQ19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AQ20))*365/1000","v":57647.427487500012},null,0.01,null,{"$f":"AK31*AM31","v":576.47427487500011},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BG21)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BG20))*365/1000","v":111768.32717500001},null,0.01,null,{"$f":"BA31*BC31","v":1117.6832717500001},null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - imported beef",{"$f":"'6. UD2 Assumptions'!X46*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.495494571428571},{"$f":"'6. UD2 Assumptions'!X51*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.6202692999999999},{"$f":"'6. UD2 Assumptions'!X52*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.7450440285714279},{"$f":"'6. UD2 Assumptions'!X53*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":2.8698187571428573},{"$f":"'6. UD2 Assumptions'!X54*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.3065303071428573},{"$f":"'6. UD2 Assumptions'!X55*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":3.743241857142857},{"$f":"'6. UD2 Assumptions'!X56*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.0551786785714281},{"$f":"'6. UD2 Assumptions'!X57*'6. UD2 Assumptions'!$E$69*'UD2 LS'!$EU$50*'UD2 LS'!$EY$39*'UD2 LS'!$EZ$38*365*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29*0.000001*0.001","v":4.3671154999999997},null,null,null,"Global Warming Potential","GWP(N2O)",null," ",null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1]
[null,null,null,"kgN2O/yr - TOTAL",{"$f":"E30+E31","v":409946.98877500003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"U30+U31","v":458323.21003749996},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((AK18*$AK$28*$AK$29)+(AL18*$AL$28*$AL$29)+(AM18*$AM$28*$AM$29)+(AN18*$AN$28*$AN$29))*AP18)+(((AK19*$AK$28*$AK$29)+(AL19*$AL$28*$AL$29)+(AM19*$AM$28*$AM$29)+(AN19*$AN$28*$AN$29))*AP19)+(((AK20*$AK$28*$AK$29)+(AL20*$AL$28*$AL$29)+(AM20*$AM$28*$AM$29)+(AN20*$AN$28*$AN$29))*AP20))*365/1000","v":142039.56202499999},null,5.0000000000000001E-3,null,{"$f":"AK32*AM32","v":710.19781012499993},null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BA21*$BA$28*$BA$29)+(BB21*$BB$28*$BB$29)+(BC21*$BC$28*$BC$29)+(BD21*$BD$28*$BD$29))*BF21)+(((BA19*$BA$28*$BA$29)+(BB19*$BB$28*$BB$29)+(BC19*$BC$28*$BC$29)+(BD19*$BD$28*$BD$29))*BF19)+(((BA20*$BA$28*$BA$29)+(BB20*$BB$28*$BB$29)+(BC20*$BC$28*$BC$29)+(BD20*$BD$28*$BD$29))*BF20))*365/1000","v":248629.48455000002},null,5.0000000000000001E-3,null,{"$f":"BA32*BC32","v":1243.14742275},null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,"TAM",150,125,13,90,null,null,null,null,null,null,null,null,null,null,null,null,null,"MMN - other + imported cattle",{"$f":"EH30+EH31","v":3.2490091572714284},3.3984892820999999,3.5788511522499995,3.7518014035228573,4.2416295554757149,4.7314577074285715,5.1051580194999993,5.4788583315714288,null,null,null,"Emission factor leached","EF-5","Kg N2O-N/kg N leached",7.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'5. UD2 Parameters'!B20","v":1.8},{"$f":"'5. UD2 Parameters'!E20","v":1.1000000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"AK31+AK32","v":199686.9895125},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BA31+BA32","v":360397.81172500004},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,"Nrate",0.55000000000000004,0.55000000000000004,1.57,1.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factor volatilised","EF-4","(kg N2O-N)/kg(NH3-N+Nox-N)",0.01,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'5. UD2 Parameters'!B21","v":2.1},{"$f":"'5. UD2 Parameters'!E21","v":0.82}]
[null,null,null,null,{"$f":"(I30+I31)*K32*L32/1000000","v":1.2645469637153572},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Y30+Y31)*AA32*AB32/1000000","v":1.4163775624051427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BW18)*365/1000","v":32189.374637500005},null,0.01,null,{"$f":"BQ34*BS34","v":321.89374637500003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ManMgtN2O - pig",{"$f":"((EH35*'UD2 LS'!$EU$48)+(EH36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.7381285468673329},{"$f":"((EI35*'UD2 LS'!$EU$48)+(EI36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.8208965729086348},{"$f":"((EJ35*'UD2 LS'!$EU$48)+(EJ36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9036645989499361},{"$f":"((EK35*'UD2 LS'!$EU$48)+(EK36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":1.9864326249912378},{"$f":"((EL35*'UD2 LS'!$EU$48)+(EL36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":2.2347367031151428},{"$f":"((EM35*'UD2 LS'!$EU$48)+(EM36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":2.4830407812390476},{"$f":"((EN35*'UD2 LS'!$EU$48)+(EN36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":2.6899608463423013},{"$f":"((EO35*'UD2 LS'!$EU$48)+(EO36*'UD2 LS'!$EU$47))*'5. UD2 Parameters'!B$28*'5. UD2 Parameters'!B$29/1000000","v":2.8968809114455554},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'5. UD2 Parameters'!B22","v":1.8},{"$f":"'5. UD2 Parameters'!E22","v":0.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO31+AO32)*AQ33*AR33/1000000","v":0.60253015637571439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BE31+BE32)*BG33*BH33/1000000","v":1.1055432880815714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((BQ17*$BQ$31*$BQ$32)+(BR17*$BR$31*$BR$32)+(BS17*$BS$31*$BS$32)+(BT17*$BT$31*$BT$32))*BV17)+(((BQ18*$BQ$31*$BQ$32)+(BR18*$BR$31*$BR$32)+(BS18*$BS$31*$BS$32)+(BT18*$BT$31*$BT$32))*BV18)+(((BQ19*$BQ$31*$BQ$32)+(BR19*$BR$31*$BR$32)+(BS19*$BS$31*$BS$32)+(BT19*$BT$31*$BT$32))*BV19))*365/1000","v":406225.29364999995},null,5.0000000000000001E-3,null,{"$f":"BQ35*BS35","v":2031.1264682499998},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CN18)*365/1000","v":32801.277062499998},null,0.01,null,{"$f":"CH35*CJ35","v":328.01277062499997},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DE18)*365/1000","v":32057.834112500004},null,0.01,null,{"$f":"CY35*DA35","v":320.57834112500007},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - aerobic treatment",{"$f":"(((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DV18)*365/1000","v":29081.2682375},null,0.01,null,{"$f":"DP35*DR35","v":290.81268237500001},null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",{"$f":"'6. UD2 Assumptions'!Z46*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":185584.19505905019},{"$f":"'6. UD2 Assumptions'!Z51*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":194421.53768090977},{"$f":"'6. UD2 Assumptions'!Z52*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":203258.88030276928},{"$f":"'6. UD2 Assumptions'!Z53*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":212096.22292462882},{"$f":"'6. UD2 Assumptions'!Z54*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":238608.25079020744},{"$f":"'6. UD2 Assumptions'!Z55*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":265120.27865578601},{"$f":"'6. UD2 Assumptions'!Z56*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":287213.63521043485},{"$f":"'6. UD2 Assumptions'!Z57*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$74*365/1000","v":309306.99176508369},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'5. UD2 Parameters'!B23","v":2.5},{"$f":"'5. UD2 Parameters'!E23","v":0.83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"BQ34+BQ35","v":438414.66828749992},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CH18*$CH$32*$CH$33)+(CI18*$CI$32*$CI$33)+(CJ18*$CJ$32*$CJ$33)+(CK18*$CK$32*$CK$33))*CM18)+(((CH19*$CH$32*$CH$33)+(CI19*$CI$32*$CI$33)+(CJ19*$CJ$32*$CJ$33)+(CK19*$CK$32*$CK$33))*CM19)+(((CH17*$CH$32*$CH$33)+(CI17*$CI$32*$CI$33)+(CJ17*$CJ$32*$CJ$33)+(CK17*$CK$32*$CK$33))*CM17))*365/1000","v":460893.12484999996},null,5.0000000000000001E-3,null,{"$f":"CH36*CJ36","v":2304.46562425},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((CY18*$CY$32*$CY$33)+(CZ18*$CZ$32*$CZ$33)+(DA18*$DA$32*$DA$33)+(DB18*$DB$32*$DB$33))*DD18)+(((CY19*$CY$32*$CY$33)+(CZ19*$CZ$32*$CZ$33)+(DA19*$DA$32*$DA$33)+(DB19*$DB$32*$DB$33))*DD19)+(((CY17*$CY$32*$CY$33)+(CZ17*$CZ$32*$CZ$33)+(DA17*$DA$32*$DA$33)+(DB17*$DB$32*$DB$33))*DD17))*365/1000","v":293224.54397500004},null,5.0000000000000001E-3,null,{"$f":"CY36*DA36","v":1466.1227198750003},null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - solid storage",{"$f":"((((DP18*$DP$32*$DP$33)+(DQ18*$DQ$32*$DQ$33)+(DR18*$DR$32*$DR$33)+(DS18*$DS$32*$DS$33))*DU18)+(((DP19*$DP$32*$DP$33)+(DQ19*$DQ$32*$DQ$33)+(DR19*$DR$32*$DR$33)+(DS19*$DS$32*$DS$33))*DU19)+(((DP17*$DP$32*$DP$33)+(DQ17*$DQ$32*$DQ$33)+(DR17*$DR$32*$DR$33)+(DS17*$DS$32*$DS$33))*DU17))*365/1000","v":304091.09585000004},null,5.0000000000000001E-3,null,{"$f":"DP36*DR36","v":1520.4554792500003},null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",{"$f":"'6. UD2 Assumptions'!Z46*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":371168.39011810039},{"$f":"'6. UD2 Assumptions'!Z51*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":388843.07536181953},{"$f":"'6. UD2 Assumptions'!Z52*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":406517.76060553855},{"$f":"'6. UD2 Assumptions'!Z53*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":424192.44584925764},{"$f":"'6. UD2 Assumptions'!Z54*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":477216.50158041489},{"$f":"'6. UD2 Assumptions'!Z55*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":530240.55731157202},{"$f":"'6. UD2 Assumptions'!Z56*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":574427.2704208697},{"$f":"'6. UD2 Assumptions'!Z57*(('UD2 LS'!$EX$47*'UD2 LS'!$EY$47*'UD2 LS'!$EZ$47)+('UD2 LS'!$EX$48*'UD2 LS'!$EY$48*'UD2 LS'!$EZ$48)+('UD2 LS'!$EX$49*'UD2 LS'!$EY$49*'UD2 LS'!$EZ$49)+('UD2 LS'!$EX$50*'UD2 LS'!$EY$50*'UD2 LS'!$EZ$50))*'6. UD2 Assumptions'!$E$73*365/1000","v":618613.98353016737},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CH35+CH36","v":493694.40191249998},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"CY35+CY36","v":325282.37808750005},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,"kgN2O/yr - TOTAL",{"$f":"DP35+DP36","v":333172.36408750003},null,null,null,null,null,298,{"$f":"44/28","v":1.5714285714285714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for dairy cow and other cattle",null,null,null,null,null,"TAM","Nrate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BU34+BU35)*BW36*BX36/1000000","v":1.1018857519343928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,null,null,null,"Cow Dairy",{"$f":"'5. UD2 Parameters'!$B$5","v":400},{"$f":"'5. UD2 Parameters'!E5","v":0.73},null,null,null,null,null,null,"Year 2009 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CL35+CL36)*CN37*CO37/1000000","v":1.23275202548575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DC35+DC36)*DE37*DF37/1000000","v":0.8366865825654286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DT35+DT36)*DV37*DW37/1000000","v":0.84819100482953569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,null,null,null,"Imp bull",{"$f":"'5. UD2 Parameters'!B9","v":500},null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'6. UD2 Assumptions'!E68","v":0.02},null,null,"Local bull",{"$f":"'5. UD2 Parameters'!B6","v":200},null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot - imp beef",null,{"$f":"'6. UD2 Assumptions'!E69","v":1},null,null,"heifer",{"$f":"'5. UD2 Parameters'!B8","v":150},null,null,null,null,null,null,null,22,"Dairy cow",0.77,0.15,null,null,0.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWP n2o",null,null,null,null,"calves",{"$f":"'5. UD2 Parameters'!B7","v":75},null,null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.63,0.25,null,null,0.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameters for pigs",null,null,null,null,null,"- used breakdown from 2013",null,null,null,null,null,null,null,null,"Boar",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factors, kgN2O",null,null,null,null,"heads","TAM","Nrate",null,null,null,null,null,null,null,"Fattener",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'5. UD2 Parameters'!C55","v":5.0000000000000001E-3},null,"boars",{"$f":"'5. UD2 Parameters'!C70","v":2.0612743562433433E-2},{"$f":"'5. UD2 Parameters'!B15","v":150},{"$f":"'5. UD2 Parameters'!E15","v":0.55000000000000004},null,null,null,null,null,null,null,"Piglet",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'5. UD2 Parameters'!G55","v":0.01},null,"sows/gilts",{"$f":"'5. UD2 Parameters'!C71","v":0.18426163774199611},{"$f":"'5. UD2 Parameters'!B18","v":125},{"$f":"'5. UD2 Parameters'!E18","v":0.55000000000000004},null,null,null,null,null,null,null,"sow/gilt",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pasture",null,{"$f":"'5. UD2 Parameters'!D55","v":0},null,"piglets",{"$f":"'5. UD2 Parameters'!C72","v":0.24710231188522022},{"$f":"'5. UD2 Parameters'!B17","v":13},{"$f":"'5. UD2 Parameters'!E17","v":1.57},null,null,null,null,null,null,24,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"dry lot",null,{"$f":"'5. UD2 Parameters'!E55","v":0.02},null,"fatteners",{"$f":"'5. UD2 Parameters'!C73","v":0.54802330681035027},{"$f":"'5. UD2 Parameters'!B16","v":90},{"$f":"'5. UD2 Parameters'!E16","v":1.57},null,null,null,null,null,null,null,"Local Bull",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"anaerobic treatment",null,{"$f":"'5. UD2 Parameters'!F55","v":0},null,null,{"$f":"SUM(EX47:EX50)","v":1},null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anaerobic digester",null,{"$f":"'6. UD2 Assumptions'!E75","v":0.25},"- not calculated since emission factor is zero",null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aerobic treatment",null,{"$f":"'6. UD2 Assumptions'!E74","v":0.25},null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solid storage",null,{"$f":"'6. UD2 Assumptions'!E73","v":0.5},null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"projected with policy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,null,"Cow",2900,3000,3200,3400,3700,4000,4250,4500,null,{"$f":"FR61*$FS$94","v":309082},319740,341056,362372,394346,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,"Other cattle",6100,6300,6720,7140,7570,8000,8500,9000,null,{"$f":"FR62*$FS$95","v":325069},335727,358108.8,380490.6,403405.3,426320,452965,479610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR63*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,null,"Goat",26000,26700,28000,30000,32500,35000,37500,40000,null,{"$f":"FR64*$FS$104","v":390039.00000000006},400540.05000000005,420042.00000000006,450045.00000000006,487548.75000000006,525052.50000000012,562556.25000000012,600060.00000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,null,"sheep",2600,3000,3500,4000,5000,6000,7000,8000,null,{"$f":"FR65*$FS$103","v":49964.85},57651.75,67260.375,76869,96086.25,115303.5,134520.75,153738]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR66*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR67*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR68*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,null,"LAYER + DUCK",{"$f":"FR67+FR68","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,null,"Pig",21000,22000,23000,24000,27000,30000,32500,35000,null,{"$f":"FR70*$FQ$102","v":2625000},2750000,2875000,3000000,3375000,3750000,4062500,4375000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,null,"Deer (under paddock system)",16000,17000,17500,18000,19000,20000,21000,22000,null,{"$f":"FR71*$FS$110","v":409968},435591,448402.5,461214,486837,512460,538083,563706]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA61:GA68)","v":5525640.0999999996},5737232.4249999998,5974048.0750000002,6146401.0749999993,6424955.3875000002,6700816,6995786.1875,7290756.375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA72*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA71+$FV$105","v":464088.0465},489711.0465,502522.5465,515334.0465,540957.04650000005,566580.04650000005,592203.04650000005,617826.04650000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2010 to 2013",null,null,null,null,null,null,null,null,null,"Business as usual",null,null,null,null,null,null,null,null,"PRP-CPP",{"$f":"(GA61+GA62)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region (temp)","Livestock subcategory","Manure management (fraction)",null,null,null,null,null,null,null,"Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solid storage","Pasture range paddock","Dry lot","Anerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter ",null,"Cow",2900,2700,2500,2400,2400,2400,2425,2450,null,{"$f":"FR77*$FS$94","v":309082},287766,266450,255792,255792,255792,258456.5,261121]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Dairy cow",0.85,0.09,null,null,0.06,null,null,null,"Other cattle",6100,5800,5600,5500,5500,5500,5515,5530,null,{"$f":"FR78*$FS$95","v":325069},309082,298424,293095,293095,293095,293894.34999999998,294693.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",0.85,0.09,null,null,0.06,null,null,null,"Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,{"$f":"FR79*$FS$98","v":266450},279772.5,293095,306417.5,353046.25,399675,432981.25,466287.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,null,"Goat",26000,25500,25500,25000,25000,25000,24900,24800,null,{"$f":"FR80*$FS$104","v":390039.00000000006},382538.25000000006,382538.25000000006,375037.50000000006,375037.50000000006,375037.50000000006,373537.35000000003,372037.20000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",0.85,0.09,null,null,0.06,null,null,null,"sheep",2600,2700,2700,2800,2900,3000,3000,3000,null,{"$f":"FR81*$FS$103","v":49964.85},51886.574999999997,51886.574999999997,53808.3,55730.025000000001,57651.75,57651.75,57651.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",1,null,null,null,null,null,null,null,"Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,{"$f":"FR82*$FS$106","v":3830310},3974850,4119390,4191660,4300065,4408470,4553010,4697550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",1,null,null,null,null,null,null,null,"layer",650000,675000,685000,690000,710000,725000,737500,750000,null,{"$f":"FR83*$FS$108","v":350181},363649.5,369036.9,371730.6,382505.4,390586.5,397320.75,404055]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",1,null,null,null,null,null,null,null,"Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,{"$f":"FR84*$FS$109","v":4544.25},5301.625,6059,6816.375,7952.4375,9088.5,9467.1875,9845.875]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",1,null,null,null,null,null,null,null,"layer + duck",{"$f":"FR83+FR84","v":656000},682000,693000,699000,720500,737000,750000,763000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Dairy cow",1,null,null,null,null,null,null,null,"Pig",21000,22000,22000,22500,22750,23000,23000,23000,null,{"$f":"FR86*$FQ$102","v":2625000},2750000,2750000,2812500,2843750,2875000,2875000,2875000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,null,"Deer (under paddock system)",16000,15000,15000,15250,15350,15500,15750,16000,null,{"$f":"FR87*$FS$110","v":409968},384345,384345,390750.75,393313.05,397156.5,403562.25,409968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GA77:GA84)","v":5525640.0999999996},5654846.4500000002,5786879.7250000006,5854357.2749999994,6023223.6125000007,6189396.25,6376319.1375000002,6563242.0250000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"fon",{"$f":"GA89*$FV$116","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,"PRP-SO",{"$f":"GA87+$FV$105","v":464088.0465},438465.0465,438465.0465,444870.7965,447433.09649999999,451276.5465,457682.2965,464088.0465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.25,0.25,null,null,"For 2013",null,null,null,null,null,"PRP - SO","PRP-CPP","Manure",{"$f":"'6. UD2 Assumptions'!D90","v":0},"PRP-CPP",{"$f":"(GA77+GA78)*$FY$92","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.25,0.25,null,null,"N","TAM","ER","Nex",null,"kgN/yr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Dairy cow",1,null,null,null,null,null,null,{"$f":"'4. Data'!U8","v":2874},{"$f":"'5. UD2 Parameters'!B5","v":400},{"$f":"'5. UD2 Parameters'!E5","v":0.73},{"$f":"FQ94*365*FR94/1000","v":106.58},null,{"$f":"FP94*FS94","v":306310.92},null,null,{"$f":"FU94","v":306310.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Bull",1,null,null,null,null,null,null,{"$f":"'4. Data'!U9","v":2267},{"$f":"'5. UD2 Parameters'!B6","v":200},{"$f":"'5. UD2 Parameters'!E6","v":0.73},53.29,null,{"$f":"FP95*FS95","v":120808.43},null,null,{"$f":"FU95","v":120808.43}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calf",1,null,null,null,null,null,null,{"$f":"'4. Data'!U10","v":516},{"$f":"'5. UD2 Parameters'!B7","v":75},{"$f":"'5. UD2 Parameters'!E7","v":0.73},19.983750000000001,null,{"$f":"FP96*FS96","v":10311.615},null,null,{"$f":"FU96","v":10311.615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heifer",1,null,null,null,null,null,null,{"$f":"'4. Data'!U11","v":1583},{"$f":"'5. UD2 Parameters'!B8","v":150},{"$f":"'5. UD2 Parameters'!E8","v":0.73},39.967500000000001,null,{"$f":"FP93:J110J97*FS97","v":{"$error":"#NAME?"}},null,null,{"$f":"FU97","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imported bull",null,null,1,null,null,null,null,{"$f":"'4. Data'!U12","v":1761},{"$f":"'5. UD2 Parameters'!B9","v":500},{"$f":"'5. UD2 Parameters'!E9","v":0.73},133.22499999999999,null,{"$f":"FP98*FS98","v":234609.22499999998},null,null,{"$f":"FU98","v":234609.22499999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boar",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U13","v":329},{"$f":"'5. UD2 Parameters'!B15","v":150},{"$f":"'5. UD2 Parameters'!E15","v":0.55000000000000004},30.112500000000004,null,9907.0125000000007,null,null,{"$f":"FU99*FI99","v":4953.5062500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fattener",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U14","v":8747},{"$f":"'5. UD2 Parameters'!B16","v":90},{"$f":"'5. UD2 Parameters'!E16","v":1.57},51.5745,null,451122.15149999998,null,null,225561.07574999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Piglet",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U15","v":3944},{"$f":"'5. UD2 Parameters'!B17","v":13},{"$f":"'5. UD2 Parameters'!E17","v":1.57},7.4496500000000001,null,29381.419600000001,null,null,14690.709800000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sow/gilt",0.5,null,null,0.5,null,null,null,{"$f":"'4. Data'!U16","v":2941},{"$f":"'5. UD2 Parameters'!B18","v":125},{"$f":"'5. UD2 Parameters'!E18","v":0.55000000000000004},25.093750000000004,null,73800.718750000015,null,null,36900.359375000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mauritius Average","Sheep",0.99,null,0.01,null,null,null,null,{"$f":"'4. Data'!U17","v":2539.5},{"$f":"'5. UD2 Parameters'!B11","v":45},{"$f":"'5. UD2 Parameters'!E11","v":1.17},19.21725,null,48802.206375000002,null,null,48314.184311249999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Goat",0.97,null,0.03,null,null,null,null,{"$f":"'4. Data'!U18","v":25932.75},{"$f":"'5. UD2 Parameters'!B12","v":30},{"$f":"'5. UD2 Parameters'!E12","v":1.37},15.001500000000002,null,389030.14912500005,null,null,377359.24465125002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,1,null,null,null,null,null,{"$f":"'4. Data'!U19","v":855},{"$f":"'5. UD2 Parameters'!B13","v":377},{"$f":"'5. UD2 Parameters'!E13","v":0.46},63.298300000000005,null,54120.046500000004,{"$f":"FU105","v":54120.046500000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler",null,null,null,null,null,1,null,{"$f":"'4. Data'!U20","v":5200000},{"$f":"'5. UD2 Parameters'!B20","v":1.8},{"$f":"'5. UD2 Parameters'!E20","v":1.1000000000000001},0.72270000000000001,null,3758040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Broiler parent",null,null,null,null,null,1,null,{"$f":"'4. Data'!U21","v":104000},{"$f":"'5. UD2 Parameters'!B21","v":2.1},{"$f":"'5. UD2 Parameters'!E21","v":0.82},0.62852999999999992,null,65367.119999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Layer/Parent",null,null,null,null,null,0.35,0.65,{"$f":"'4. Data'!U22","v":687283.33333333337},{"$f":"'5. UD2 Parameters'!B22","v":1.8},{"$f":"'5. UD2 Parameters'!E22","v":0.82},0.53874,null,370267.02300000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,null,null,null,null,0.15,0.85,{"$f":"'4. Data'!U23","v":6648.833333333333},{"$f":"'5. UD2 Parameters'!B23","v":2.5},{"$f":"'5. UD2 Parameters'!E23","v":0.83},0.75737500000000002,null,5035.6601458333334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deer",null,1,null,null,null,null,null,{"$f":"'4. Data'!U24","v":16000},{"$f":"'5. UD2 Parameters'!B25","v":60},{"$f":"'5. UD2 Parameters'!E25","v":1.17},25.623000000000001,null,409968,{"$f":"FU110","v":409968}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FU94:FU110)","v":{"$error":"#NAME?"}},{"$f":"SUM(FV94:FV110)","v":464088.0465},{"$f":"SUM(FW94:FW110)","v":0},{"$f":"SUM(FX94:FX110)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU112-FV112","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FU114-FU100-FU101-FU102-FU103","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3379421.1,{"$f":"FU116/FU115","v":{"$error":"#NAME?"}}]

{"sheet":"5. TNC Parameters","index":16,"n_rows":74,"n_cols":18,"rows_kept":74,"cut":false,"hidden":false,"merged":[[33,0,40,0],[41,0,48,0],[49,0,57,0],[58,0,65,0],[31,0,31,8]]}
["PARAMETERS",null," ","TNC",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
["Livestock sub category","Typical animal mass (TAM) (kg)","CH4 Emission factor from enteric fermentation (kgCH4/(head year)","CH4 Emission factor from manure management (kgCH4/(head year)","Excretion rate/mass/day (Nrate)"]
[]
["Dairy cow",400,46,1,0.73,"Source: FAREI"]
["Bull",200,31,1,0.73]
["Calf",75,31,1,0.73]
["Heifer",150,31,1,0.73]
["Imported bull",500,31,1,0.73]
[]
["Sheep",45,5,0.15,1.17]
["Goat",30,5,0.17,1.37]
["Horse",377,18,1.64,0.46,"Default value for (Developed countries )"]
["Mule & Asses",null,10,0.9,0.46]
["Boar",150,1,1,0.55000000000000004]
["Fattener",90,1,1,1.57]
["Piglet",13,1,1,1.57]
["sow/gilt",125,1,1,0.55000000000000004]
[]
["Broiler",1.8,null,0.02,1.1000000000000001]
["Broiler parent",2.1,null,0.03,0.82]
["Layer/Parent",1.8,null,0.03,0.82]
["Duck",2.5,null,0.03,0.83]
[]
["Deer",60,20,0.22,1.17]
[null,null,null," IPCC 2006 pg 10.28 Table 10.10"]
["GWP CH4",25]
["GWP N20",298]
["Cf",{"$f":"44/28","v":1.5714285714285714}," 44/28"]
[]
[]
["Emission factor for direct N2O from MMS"]
["Region (temp)","Livestock subcategory","Solid storage","Pasture range paddock","Dry lot","Anaerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[22,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3]
[null,"Fattener",5.0000000000000001E-3]
[null,"Piglet",5.0000000000000001E-3]
[null,"sow/gilt",5.0000000000000001E-3]
[24,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3,null,null,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,null,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,null,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,null,0,0.01]
[25,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Imported bull",5.0000000000000001E-3,null,0.02]
[null,"Boar",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,0.02,0,0.01]
["Mauritius Average","Sheep",5.0000000000000001E-3,null,0.02]
[null,"Goat",5.0000000000000001E-3,null,0.02]
[null,"Horse"]
[null,"Broiler",null,null,null,null,null,1E-3,1E-3]
[null,"Broiler parent",null,null,null,null,null,0.01,0.01]
[null,"Layer/Parent",null,null,null,null,null,0.01,0.01]
[null,"Duck",null,null,null,null,null,0.01,0.01]
[null,"Deer",null,"N/A"]
[]
[null,null,"breakdown since 2013"]
[null,"PIGS","heads"]
[null,"boars",{"$f":"'4. Data'!U13/'4. Data'!$F$65","v":2.0612743562433433E-2}]
[null,"sows/gilts",{"$f":"'4. Data'!U16/'4. Data'!$F$65","v":0.18426163774199611}]
[null,"piglets",{"$f":"'4. Data'!U15/'4. Data'!$F$65","v":0.24710231188522022}]
[null,"fatteners",{"$f":"'4. Data'!U14/'4. Data'!$F$65","v":0.54802330681035027}]
[null,null,{"$f":"SUM(C70:C73)","v":1}]

{"sheet":"5. UD1 Parameters","index":17,"n_rows":74,"n_cols":15,"rows_kept":74,"cut":false,"hidden":false,"merged":[[33,0,40,0],[41,0,48,0],[49,0,57,0],[58,0,65,0],[31,0,31,8]]}
["PARAMETERS",null,"UD1",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
["Livestock sub category","Typical animal mass (TAM) (kg)","CH4 Emission factor from enteric fermentation (kgCH4/(head year)","CH4 Emission factor from manure management (kgCH4/(head year)","Excretion rate/mass/day (Nrate)"]
[]
["Dairy cow",{"$f":"'5. TNC Parameters'!B5","v":400},{"$f":"'5. TNC Parameters'!C5","v":46},{"$f":"'5. TNC Parameters'!D5","v":1},{"$f":"'5. TNC Parameters'!E5","v":0.73},"Source: FAREI"]
["Bull",{"$f":"'5. TNC Parameters'!B6","v":200},{"$f":"'5. TNC Parameters'!C6","v":31},{"$f":"'5. TNC Parameters'!D6","v":1},{"$f":"'5. TNC Parameters'!E6","v":0.73}]
["Calf",{"$f":"'5. TNC Parameters'!B7","v":75},{"$f":"'5. TNC Parameters'!C7","v":31},{"$f":"'5. TNC Parameters'!D7","v":1},{"$f":"'5. TNC Parameters'!E7","v":0.73}]
["Heifer",{"$f":"'5. TNC Parameters'!B8","v":150},{"$f":"'5. TNC Parameters'!C8","v":31},{"$f":"'5. TNC Parameters'!D8","v":1},{"$f":"'5. TNC Parameters'!E8","v":0.73}]
["Imported bull",{"$f":"'5. TNC Parameters'!B9","v":500},{"$f":"'5. TNC Parameters'!C9","v":31},{"$f":"'5. TNC Parameters'!D9","v":1},{"$f":"'5. TNC Parameters'!E9","v":0.73}]
[]
["Sheep",45,5,0.15,1.17]
["Goat",30,5,0.17,1.37]
["Horse",377,18,1.64,0.46,"Default value for (Developed countries )"]
["Mule & Asses",null,10,0.9,0.46]
["Boar",150,1,1,0.55000000000000004]
["Fattener",90,1,1,1.57]
["Piglet",13,1,1,1.57]
["sow/gilt",125,1,1,0.55000000000000004]
[]
["Broiler",1.8,null,0.02,1.1000000000000001]
["Broiler parent",2.1,null,0.03,0.82]
["Layer/Parent",1.8,null,0.03,0.82]
["Duck",2.5,null,0.03,0.83]
[]
["Deer",60,20,0.22,1.17]
[null,null,null," IPCC 2006 pg 10.28 Table 10.10"]
["GWP CH4",21]
["GWP N20",298]
["Cf",{"$f":"44/28","v":1.5714285714285714}," 44/28"]
[]
[]
["Emission factor for direct N2O from MMS"]
["Region (temp)","Livestock subcategory","Solid storage","Pasture range paddock","Dry lot","Anaerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[22,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3]
[null,"Fattener",5.0000000000000001E-3]
[null,"Piglet",5.0000000000000001E-3]
[null,"sow/gilt",5.0000000000000001E-3]
[24,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3,null,null,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,null,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,null,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,null,0,0.01]
[25,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Imported bull",5.0000000000000001E-3,null,0.02]
[null,"Boar",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,0.02,0,0.01]
["Mauritius Average","Sheep",5.0000000000000001E-3,null,0.02]
[null,"Goat",5.0000000000000001E-3,null,0.02]
[null,"Horse"]
[null,"Broiler",null,null,null,null,null,1E-3,1E-3]
[null,"Broiler parent",null,null,null,null,null,0.01,0.01]
[null,"Layer/Parent",null,null,null,null,null,0.01,0.01]
[null,"Duck",null,null,null,null,null,0.01,0.01]
[null,"Deer",null,"N/A"]
[]
[null,null,"breakdown since 2013"]
[null,"PIGS","heads"]
[null,"boars",{"$f":"'4. Data'!U13/'4. Data'!$F$65","v":2.0612743562433433E-2}]
[null,"sows/gilts",{"$f":"'4. Data'!U16/'4. Data'!$F$65","v":0.18426163774199611}]
[null,"piglets",{"$f":"'4. Data'!U15/'4. Data'!$F$65","v":0.24710231188522022}]
[null,"fatteners",{"$f":"'4. Data'!U14/'4. Data'!$F$65","v":0.54802330681035027}]
[null,null,{"$f":"SUM(C70:C73)","v":1}]

{"sheet":"5. UD2 Parameters","index":18,"n_rows":74,"n_cols":15,"rows_kept":74,"cut":false,"hidden":false,"merged":[[33,0,40,0],[41,0,48,0],[49,0,57,0],[58,0,65,0],[31,0,31,8]]}
["PARAMETERS",null,"UD2",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
["Livestock sub category","Typical animal mass (TAM) (kg)","CH4 Emission factor from enteric fermentation (kgCH4/(head year)","CH4 Emission factor from manure management (kgCH4/(head year)","Excretion rate/mass/day (Nrate)"]
[]
["Dairy cow",400,46,1,0.73,"Source: FAREI"]
["Bull",200,31,1,{"$f":"E5","v":0.73}]
["Calf",75,{"$f":"C6","v":31},{"$f":"D6","v":1},{"$f":"E6","v":0.73}]
["Heifer",150,31,1,{"$f":"E7","v":0.73}]
["Imported bull",500,31,1,{"$f":"E8","v":0.73}]
[]
["Sheep",45,5,0.15,1.17]
["Goat",30,5,0.17,1.37]
["Horse",377,18,1.64,0.46,"Default value for (Developed countries )"]
["Mule & Asses",null,10,0.9,0.46]
["Boar",150,1,1,0.55000000000000004]
["Fattener",90,1,1,1.57]
["Piglet",13,1,1,1.57]
["sow/gilt",125,1,1,0.55000000000000004]
[]
["Broiler",1.8,null,0.02,1.1000000000000001]
["Broiler parent",2.1,null,0.03,0.82]
["Layer/Parent",1.8,null,0.03,0.82]
["Duck",2.5,null,0.03,0.83]
[]
["Deer",60,20,0.22,1.17]
[null,null,null," IPCC 2006 pg 10.28 Table 10.10"]
["GWP CH4",25]
["GWP N20",298]
["Cf",{"$f":"44/28","v":1.5714285714285714}," 44/28"]
[]
[]
["Emission factor for direct N2O from MMS"]
["Region (temp)","Livestock subcategory","Solid storage","Pasture range paddock","Dry lot","Anaerobic digester","Aerobic treatment","Poultry with litter","Poultry without litter "]
[22,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3]
[null,"Fattener",5.0000000000000001E-3]
[null,"Piglet",5.0000000000000001E-3]
[null,"sow/gilt",5.0000000000000001E-3]
[24,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Boar",5.0000000000000001E-3,null,null,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,null,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,null,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,null,0,0.01]
[25,"Dairy cow",5.0000000000000001E-3]
[null,"Bull",5.0000000000000001E-3]
[null,"Calf",5.0000000000000001E-3]
[null,"Heifer",5.0000000000000001E-3]
[null,"Imported bull",5.0000000000000001E-3,null,0.02]
[null,"Boar",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Fattener",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"Piglet",5.0000000000000001E-3,null,0.02,0,0.01]
[null,"sow/gilt",5.0000000000000001E-3,null,0.02,0,0.01]
["Mauritius Average","Sheep",5.0000000000000001E-3,null,0.02]
[null,"Goat",5.0000000000000001E-3,null,0.02]
[null,"Horse"]
[null,"Broiler",null,null,null,null,null,1E-3,1E-3]
[null,"Broiler parent",null,null,null,null,null,0.01,0.01]
[null,"Layer/Parent",null,null,null,null,null,0.01,0.01]
[null,"Duck",null,null,null,null,null,0.01,0.01]
[null,"Deer",null,"N/A"]
[]
[null,null,"breakdown since 2013"]
[null,"PIGS","heads"]
[null,"boars",{"$f":"'4. Data'!U13/'4. Data'!$F$65","v":2.0612743562433433E-2}]
[null,"sows/gilts",{"$f":"'4. Data'!U16/'4. Data'!$F$65","v":0.18426163774199611}]
[null,"piglets",{"$f":"'4. Data'!U15/'4. Data'!$F$65","v":0.24710231188522022}]
[null,"fatteners",{"$f":"'4. Data'!U14/'4. Data'!$F$65","v":0.54802330681035027}]
[null,null,{"$f":"SUM(C70:C73)","v":1}]

{"sheet":"6. TNC Assumptions","index":19,"n_rows":75,"n_cols":79,"rows_kept":75,"cut":false,"hidden":false,"merged":[[75,2,75,3],[67,2,67,3],[34,9,34,10],[34,11,34,12],[34,18,34,19],[61,14,61,24],[63,15,63,16],[67,15,67,16],[71,15,71,16],[70,14,70,24],[62,14,62,24],[71,2,71,3],[34,20,34,21],[34,22,34,23],[34,14,34,15],[6,22,6,23],[4,60,4,66],[5,57,5,62],[6,9,6,10],[6,11,6,12],[6,14,6,15],[6,18,6,19],[6,20,6,21]]}
["ASSUMPTIONS",null,null,"TNC",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
[]
[]
["BAU","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"delete/data repeats",null,null,null,null,null,null,null,null,"Species","Year",2006,2007,2008,2009,2010,2011,2012,2013]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","Cattle",null,null,null,null,null,null,null,"Cattle","Local (heads)",6560,7081,7327,7237,7491,6596,7302,7240," "]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAREI",null,null,null,null,"Imported (heads)",10772,7586,8389,8338,8135,7678,7277,7045," "]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local (heads)","Imported (heads)","Annualised figure for Imported cattle","Total local and imported ","Dairy cattle (heads)","Non Dairy cattle (heads)",null,null,null,"Annualised figure for Imported cattle",2693,1896.5,2097.25,2084.5,2033.75,1919.5,1819.25,1761.25," "]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B9","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D9","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F9","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H9","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J9","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L9","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O9","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q9","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},2237,{"$f":"'4. Data'!P8","v":7016},{"$f":"U9","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W9","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y9","v":15319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15319,6560,10772,2693,9253,2237,7016,null,null,null,"Total local and imported ",9253,8977.5,9424.25,9321.5,9524.75,8515.5,9121.25,9001.25]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B10","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D10","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F10","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H10","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J10","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L10","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O10","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q10","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},2163,{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U10","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W10","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y10","v":17413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17413,7081,7586,1896.5,8977.5,2163,6814.5,null,null,null,"Dairy cattle (heads)",2237,2163,2457,2316,2679,2525,3022,2874," "]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6699,7327,8389,2097.25,9424.25,2457,6967.25,null,null,null,"Non Dairy cattle (heads)",7016,6814.5,6967.25,7005.5,6845.75,5990.5,6099.25,6127.25]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14108,7237,8338,2084.5,9321.5,2316,7005.5]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22327,7491,8135,2033.75,9524.75,2679,6845.75,null,null,"Goat","Local (heads)",23734,24805,25994,26014,27819,28176,27430,25702]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23285,6596,7678,1919.5,8515.5,2525,5990.5,null,null,null,"Imported (heads)",3252,1980,2414,2727,1793,430,395,923]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15287,7302,7277,1819.25,9121.25,3022,6099.25,null,null,null,"Annualised figure for Imported goat",813,495,603.5,681.75,448.25,107.5,98.75,230.75]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15961,7240,7045,1761.25,9001.25,2874,6127.25,null,null,null,"Total local and imported",24547,25300,26597.5,26695.75,28267.25,28283.5,27528.75,25932.75]
[2014,{"$f":"'4. Data'!E16","v":25966.375},25966.375,{"$f":"'4. Data'!I16","v":2569.75},2569.75,{"$f":"'4. Data'!H66","v":855},855,{"$f":"'4. Data'!J16","v":16000},16000,{"$f":"'4. Data'!F41","v":5250000},5250000,{"$f":"'4. Data'!L41","v":668641.66666666674},668641.66666666674,{"$f":"(N16+N18)/2","v":0},{"$f":"'4. Data'!T41","v":6324.4166666666661},6324.4166666666661,{"$f":"'4. Data'!U41","v":674966.08333333337},674966.08333333337,{"$f":"'4. Data'!O16","v":2887},{"$f":"(T16+T18)/2","v":2887},{"$f":"'4. Data'!P16","v":6113.625},6113.625,{"$f":"'4. Data'!Q16","v":1880.5},1880.5,{"$f":"'4. Data'!F66","v":18480.5},18480.5]
[2015,{"$f":"'4. Data'!E17","v":26000},26000,{"$f":"'4. Data'!I17","v":2600},2600,{"$f":"'4. Data'!H67","v":855},855,{"$f":"'4. Data'!J17","v":16000},16000,{"$f":"'4. Data'!F42","v":5300000},5300000,{"$f":"'4. Data'!L42","v":650000},650000,0,{"$f":"'4. Data'!T42","v":6000},6000,{"$f":"'4. Data'!U42","v":656000},656000,{"$f":"'4. Data'!O17","v":2900},2900,{"$f":"'4. Data'!P17","v":6100},6100,{"$f":"'4. Data'!Q17","v":2000},2000,{"$f":"'4. Data'!F67","v":21000},21000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheep","Local (heads)",1264,1110,1548,2023,2022,1931,2211,2510]
[2016,{"$f":"'4. Data'!E18","v":25900},25900,{"$f":"'4. Data'!I18","v":2620},2620,{"$f":"'4. Data'!H68","v":855},855,{"$f":"'4. Data'!J18","v":15800},15800,{"$f":"'4. Data'!F43","v":5340000},5340000,{"$f":"'4. Data'!L43","v":655000},655000,{"$f":"N18-((N$18-N$23)/5)","v":0},{"$f":"'4. Data'!T43","v":6200},6200,{"$f":"'4. Data'!U43","v":661200},661200,{"$f":"'4. Data'!O18","v":2860},{"$f":"T18-((T$18-T$23)/5)","v":2860},{"$f":"'4. Data'!P18","v":6040},6040,{"$f":"'4. Data'!Q18","v":2020},2020,{"$f":"'4. Data'!F68","v":21200},21200]
[2017,{"$f":"'4. Data'!E19","v":25800},25800,{"$f":"'4. Data'!I19","v":2640},2640,{"$f":"'4. Data'!H69","v":855},855,{"$f":"'4. Data'!J19","v":15600},15600,{"$f":"'4. Data'!F44","v":5380000},5380000,{"$f":"'4. Data'!L44","v":660000},660000,{"$f":"N19-((N$18-N$23)/5)","v":0},{"$f":"'4. Data'!T44","v":6400},6400,{"$f":"'4. Data'!U44","v":666400},666400,{"$f":"'4. Data'!O19","v":2820},{"$f":"T19-((T$18-T$23)/5)","v":2820},{"$f":"'4. Data'!P19","v":5980},5980,{"$f":"'4. Data'!Q19","v":2040},2040,{"$f":"'4. Data'!F69","v":21400},21400]
[2018,{"$f":"'4. Data'!E20","v":25700},25700,{"$f":"'4. Data'!I20","v":2660},2660,{"$f":"'4. Data'!H70","v":855},855,{"$f":"'4. Data'!J20","v":15400},15400,{"$f":"'4. Data'!F45","v":5420000},5420000,{"$f":"'4. Data'!L45","v":665000},665000,0,{"$f":"'4. Data'!T45","v":6600},6600,{"$f":"'4. Data'!U45","v":671600},671600,{"$f":"'4. Data'!O20","v":2780},2780,{"$f":"'4. Data'!P20","v":5920},5920,{"$f":"'4. Data'!Q20","v":2060},2060,{"$f":"'4. Data'!F70","v":21600},21600]
[2019,{"$f":"'4. Data'!E21","v":25600},25600,{"$f":"'4. Data'!I21","v":2680},2680,{"$f":"'4. Data'!H71","v":855},855,{"$f":"'4. Data'!J21","v":15200},15200,{"$f":"'4. Data'!F46","v":5460000},5460000,{"$f":"'4. Data'!L46","v":670000},670000,0,{"$f":"'4. Data'!T46","v":6800},6800,{"$f":"'4. Data'!U46","v":676800},676800,{"$f":"'4. Data'!O21","v":2740},2740,{"$f":"'4. Data'!P21","v":5860},5860,{"$f":"'4. Data'!Q21","v":2080},2080,{"$f":"'4. Data'!F71","v":21800},21800]
[2020,{"$f":"'4. Data'!E22","v":25500},25500,{"$f":"'4. Data'!I22","v":2700},2700,{"$f":"'4. Data'!H72","v":855},855,{"$f":"'4. Data'!J22","v":15000},15000,{"$f":"'4. Data'!F47","v":5500000},5500000,{"$f":"'4. Data'!L47","v":675000},675000,0,{"$f":"'4. Data'!T47","v":7000},7000,{"$f":"'4. Data'!U47","v":682000},682000,{"$f":"'4. Data'!O22","v":2700},2700,{"$f":"'4. Data'!P22","v":5800},5800,{"$f":"'4. Data'!Q22","v":2100},2100,{"$f":"'4. Data'!F72","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","x",15319,17413,6699,14108,22327,23285,15287,15961," "]
[2025,{"$f":"'4. Data'!E23","v":25500},25500,{"$f":"'4. Data'!I23","v":2700},2700,{"$f":"'4. Data'!H73","v":855},855,{"$f":"'4. Data'!J23","v":15000},15000,{"$f":"'4. Data'!F48","v":5700000},5700000,{"$f":"'4. Data'!L48","v":685000},685000,0,{"$f":"'4. Data'!T48","v":8000},8000,{"$f":"'4. Data'!U48","v":693000},693000,{"$f":"'4. Data'!O23","v":2500},2500,{"$f":"'4. Data'!P23","v":5600},5600,{"$f":"'4. Data'!Q23","v":2200},2200,{"$f":"'4. Data'!F73","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of cycle/year (Cycle 2 months)",6,6,6,6,6,6,6,6]
[2030,{"$f":"'4. Data'!E24","v":25000},25000,{"$f":"'4. Data'!I24","v":2800},2800,{"$f":"'4. Data'!H74","v":855},855,{"$f":"'4. Data'!J24","v":15250},15250,{"$f":"'4. Data'!F49","v":5800000},5800000,{"$f":"'4. Data'!L49","v":690000},690000,0,{"$f":"'4. Data'!T49","v":9000},9000,{"$f":"'4. Data'!U49","v":699000},699000,{"$f":"'4. Data'!O24","v":2400},2400,{"$f":"'4. Data'!P24","v":5500},5500,{"$f":"'4. Data'!Q24","v":2300},2300,{"$f":"'4. Data'!F74","v":22500},22500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eggs (million)","Local production",228.5,211.8,211.8,170.9,185.4,185.4,203.6,205.5," "]
[2035,{"$f":"'4. Data'!E25","v":25000},25000,{"$f":"'4. Data'!I25","v":2900},2900,{"$f":"'4. Data'!H75","v":855},855,{"$f":"'4. Data'!J25","v":15350},15350,{"$f":"'4. Data'!F50","v":5950000},5950000,{"$f":"'4. Data'!L50","v":710000},710000,0,{"$f":"'4. Data'!T50","v":10500},10500,{"$f":"'4. Data'!U50","v":720500},720500,{"$f":"'4. Data'!O25","v":2400},2400,{"$f":"'4. Data'!P25","v":5500},5500,{"$f":"'4. Data'!Q25","v":2650},2650,{"$f":"'4. Data'!F75","v":22750},22750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,5500,5758,6126,7653,7653,8077,7194,8497," "]
[2040,{"$f":"'4. Data'!E26","v":25000},25000,{"$f":"'4. Data'!I26","v":3000},3000,{"$f":"'4. Data'!H76","v":855},855,{"$f":"'4. Data'!J26","v":15500},15500,{"$f":"'4. Data'!F51","v":6100000},6100000,{"$f":"'4. Data'!L51","v":725000},725000,0,{"$f":"'4. Data'!T51","v":12000},12000,{"$f":"'4. Data'!U51","v":737000},737000,{"$f":"'4. Data'!O26","v":2400},2400,{"$f":"'4. Data'!P26","v":5500},5500,{"$f":"'4. Data'!Q26","v":3000},3000,{"$f":"'4. Data'!F76","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pekin ducks (Cycle: 2 months)",458.33333333333331,479.83333333333331,510.5,1606.6666666666667,2689.8333333333335,3889.5,2370,1279.3333333333333]
[2045,{"$f":"'4. Data'!E27","v":24900},24900,{"$f":"'4. Data'!I27","v":3000},3000,{"$f":"'4. Data'!H77","v":855},855,{"$f":"'4. Data'!J27","v":15750},15750,{"$f":"'4. Data'!F52","v":6300000},6300000,{"$f":"'4. Data'!L52","v":737500},737500,0,{"$f":"'4. Data'!T52","v":12500},12500,{"$f":"'4. Data'!U52","v":750000},750000,{"$f":"'4. Data'!O27","v":2425},2425,{"$f":"'4. Data'!P27","v":5515},5515,{"$f":"'4. Data'!Q27","v":3250},3250,{"$f":"'4. Data'!F77","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,655,700,725,750,775,800,824,855," "]
[2050,{"$f":"'4. Data'!E28","v":24800},24800,{"$f":"'4. Data'!I28","v":3000},3000,{"$f":"'4. Data'!H78","v":855},855,{"$f":"'4. Data'!J28","v":16000},16000,{"$f":"'4. Data'!F53","v":6500000},6500000,{"$f":"'4. Data'!L53","v":750000},750000,0,{"$f":"'4. Data'!T53","v":13000},13000,{"$f":"'4. Data'!U53","v":763000},763000,{"$f":"'4. Data'!O28","v":2450},2450,{"$f":"'4. Data'!P28","v":5530},5530,{"$f":"'4. Data'!Q28","v":3500},3500,{"$f":"'4. Data'!F78","v":23000},23000]
[]
[]
[" "]
["SC1","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User"]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs"]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported"]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,"horse; duck"]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B37","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D37","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F37","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H37","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J37","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L37","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O37","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q37","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},{"$f":"S37","v":2237},{"$f":"'4. Data'!P8","v":7016},{"$f":"U37","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W37","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y37","v":15319}]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B38","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D38","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F38","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H38","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J38","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L38","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O38","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q38","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},{"$f":"S38","v":2163},{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U38","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W38","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y38","v":17413}]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961]
[2014,{"$f":"(B44+B46)/2","v":25966.375},{"$f":"B45","v":25966.375},{"$f":"(D44+D46)/2","v":2569.75},{"$f":"D45","v":2569.75},{"$f":"(F44+F46)/2","v":855},855,{"$f":"(H44+H46)/2","v":16000},16000,{"$f":"(J44+J46)/2","v":5250000},5250000,{"$f":"(L44+L46)/2","v":668641.66666666674},668641.66666666674,{"$f":"(N44+N46)/2","v":0},{"$f":"(O44+O46)/2","v":6324.4166666666661},6324.4166666666661,{"$f":"(Q44+Q46)/2","v":726966.08333333337},726966.08333333337,{"$f":"(S44+S46)/2","v":2887},2887,{"$f":"(U44+U46)/2","v":6113.625},6113.625,{"$f":"(W44+W46)/2","v":1880.5},1880.5,{"$f":"(Y44+Y46)/2","v":18480.5},18480.5]
[2015,26000,{"$f":"B46","v":26000},2600,{"$f":"D46","v":2600},855,855,16000,16000,5300000,5300000,650000,650000,0,6000,6000,656000,656000,2900,2900,6100,6100,2000,2000,21000,21000,2015]
[2016,{"$f":"B46-((B$46-B$51)/5)","v":26140},26140,{"$f":"D46-((D$46-D$51)/5)","v":2680},2680,{"$f":"F46-((F$18-F$23)/5)","v":855},855,{"$f":"H46-((H$46-H$51)/5)","v":16200},16200,{"$f":"J46-((J$46-J$51)/5)","v":5340000},5340000,{"$f":"L46-((L$46-L$51)/5)","v":655000},655000,{"$f":"N46-((N$18-N$23)/5)","v":0},{"$f":"O46-((O$46-O$51)/5)","v":6200},6200,{"$f":"Q46-((Q$18-Q$23)/5)","v":661200},661200,{"$f":"S46-((S$46-S$51)/5)","v":2920},2920,{"$f":"U46-((U$46-U$51)/5)","v":6140},6140,{"$f":"W46-((W$46-W$51)/5)","v":2020},2020,{"$f":"Y46-((Y$46-Y$51)/5)","v":21200},21200,2016]
[2017,{"$f":"B47-((B$46-B$51)/5)","v":26280},26280,{"$f":"D47-((D$46-D$51)/5)","v":2760},2760,855,855,{"$f":"H47-((H$46-H$51)/5)","v":16400},16400,{"$f":"J47-((J$46-J$51)/5)","v":5380000},5380000,{"$f":"L47-((L$46-L$51)/5)","v":660000},660000,0,{"$f":"O47-((O$46-O$51)/5)","v":6400},6400,666400,666400,{"$f":"S47-((S$46-S$51)/5)","v":2940},2940,{"$f":"U47-((U$46-U$51)/5)","v":6180},6180,{"$f":"W47-((W$46-W$51)/5)","v":2040},2040,{"$f":"Y47-((Y$46-Y$51)/5)","v":21400},21400,2017]
[2018,26420,26420,2840,2840,855,855,16600,16600,5420000,5420000,665000,665000,0,6600,6600,671600,671600,2960,2960,6220,6220,2060,2060,21600,21600,2018]
[2019,26560,26560,2920,2920,855,855,16800,16800,5460000,5460000,670000,670000,0,6800,6800,676800,676800,2980,2980,6260,6260,2080,2080,21800,21800,2019]
[2020,26700,26700,3000,3000,855,855,17000,17000,5500000,5500000,675000,675000,0,7000,7000,682000,682000,3000,3000,6300,6300,2100,2100,22000,22000,2020]
[2025,28000,28000,3500,3500,855,855,17500,17500,5700000,5700000,685000,685000,0,8000,8000,693000,693000,3200,3200,6750,6750,2200,2200,23000,23000,2025]
[2030,30000,30000,4000,4000,855,855,18000,18000,5800000,5800000,690000,690000,0,9000,9000,699000,699000,3400,3400,7140,7140,2300,2300,24000,24000,2030]
[2035,32500,32500,5000,5000,855,855,19000,19000,5950000,5950000,710000,710000,0,10500,10500,720500,720500,3700,3700,7570,7570,2650,2650,27000,27000,2035]
[2040,35000,35000,6000,6000,855,855,20000,20000,6100000,6100000,725000,725000,0,12000,12000,737000,737000,4000,4000,8000,8000,3000,3000,30000,30000,2040]
[2045,37500,37500,7000,7000,855,855,21000,21000,6300000,6300000,737500,737500,0,12500,12500,750000,750000,4250,4250,8500,8500,3250,3250,32500,32500,2045]
[2050,40000,40000,8000,8000,855,855,22000,22000,6500000,6500000,750000,750000,0,13000,13000,763000,763000,4500,4500,9000,9000,3500,3500,35000,35000,2050]
[]
[]
[]
[]
["POLICY SCENARIO",null,null,null,"red cells used",null,null,null,null,null,null,null,null,null,"TNC VALUES (default)"]
[null,"MMS for dairy cows and other cattles ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for dairy cows and other cattles "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49,null,null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49]
[null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24,null,null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24]
[null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25,null,null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25]
[null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1,null,null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1]
[]
[null,"MMS for Pigs   ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for Pigs   "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0,null,null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0]
[null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25,null,null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25]
[null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75,null,null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75]

{"sheet":"6. UD1 Assumptions","index":20,"n_rows":75,"n_cols":79,"rows_kept":75,"cut":false,"hidden":false,"merged":[[70,14,70,24],[71,2,71,3],[71,15,71,16],[75,2,75,3],[34,22,34,23],[61,14,61,24],[62,14,62,24],[63,15,63,16],[67,2,67,3],[67,15,67,16],[34,9,34,10],[34,11,34,12],[34,14,34,15],[34,18,34,19],[34,20,34,21],[4,60,4,66],[5,57,5,62],[6,9,6,10],[6,11,6,12],[6,14,6,15],[6,18,6,19],[6,20,6,21],[6,22,6,23]]}
["ASSUMPTIONS",null,null,"UD1",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
[]
[]
["BAU","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"delete/data repeats",null,null,null,null,null,null,null,null,"Species","Year",2006,2007,2008,2009,2010,2011,2012,2013]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","Cattle",null,null,null,null,null,null,null,"Cattle","Local (heads)",6560,7081,7327,7237,7491,6596,7302,7240," "]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAREI",null,null,null,null,"Imported (heads)",10772,7586,8389,8338,8135,7678,7277,7045," "]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local (heads)","Imported (heads)","Annualised figure for Imported cattle","Total local and imported ","Dairy cattle (heads)","Non Dairy cattle (heads)",null,null,null,"Annualised figure for Imported cattle",2693,1896.5,2097.25,2084.5,2033.75,1919.5,1819.25,1761.25," "]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B9","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D9","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F9","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H9","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J9","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L9","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O9","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q9","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},2237,{"$f":"'4. Data'!P8","v":7016},{"$f":"U9","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W9","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y9","v":15319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15319,6560,10772,2693,9253,2237,7016,null,null,null,"Total local and imported ",9253,8977.5,9424.25,9321.5,9524.75,8515.5,9121.25,9001.25]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B10","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D10","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F10","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H10","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J10","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L10","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O10","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q10","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},2163,{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U10","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W10","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y10","v":17413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17413,7081,7586,1896.5,8977.5,2163,6814.5,null,null,null,"Dairy cattle (heads)",2237,2163,2457,2316,2679,2525,3022,2874," "]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6699,7327,8389,2097.25,9424.25,2457,6967.25,null,null,null,"Non Dairy cattle (heads)",7016,6814.5,6967.25,7005.5,6845.75,5990.5,6099.25,6127.25]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14108,7237,8338,2084.5,9321.5,2316,7005.5]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22327,7491,8135,2033.75,9524.75,2679,6845.75,null,null,"Goat","Local (heads)",23734,24805,25994,26014,27819,28176,27430,25702]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23285,6596,7678,1919.5,8515.5,2525,5990.5,null,null,null,"Imported (heads)",3252,1980,2414,2727,1793,430,395,923]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15287,7302,7277,1819.25,9121.25,3022,6099.25,null,null,null,"Annualised figure for Imported goat",813,495,603.5,681.75,448.25,107.5,98.75,230.75]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15961,7240,7045,1761.25,9001.25,2874,6127.25,null,null,null,"Total local and imported",24547,25300,26597.5,26695.75,28267.25,28283.5,27528.75,25932.75]
[2014,{"$f":"'4. Data'!E16","v":25966.375},25966.375,{"$f":"'4. Data'!I16","v":2569.75},2569.75,{"$f":"'4. Data'!H66","v":855},855,{"$f":"'4. Data'!J16","v":16000},16000,{"$f":"'4. Data'!F41","v":5250000},5250000,{"$f":"'4. Data'!L41","v":668641.66666666674},668641.66666666674,{"$f":"(N16+N18)/2","v":0},{"$f":"'4. Data'!T41","v":6324.4166666666661},6324.4166666666661,{"$f":"'4. Data'!U41","v":674966.08333333337},674966.08333333337,{"$f":"'4. Data'!O16","v":2887},{"$f":"(T16+T18)/2","v":2887},{"$f":"'4. Data'!P16","v":6113.625},6113.625,{"$f":"'4. Data'!Q16","v":1880.5},1880.5,{"$f":"'4. Data'!F66","v":18480.5},18480.5]
[2015,{"$f":"'4. Data'!E17","v":26000},26000,{"$f":"'4. Data'!I17","v":2600},2600,{"$f":"'4. Data'!H67","v":855},855,{"$f":"'4. Data'!J17","v":16000},16000,{"$f":"'4. Data'!F42","v":5300000},5300000,{"$f":"'4. Data'!L42","v":650000},650000,0,{"$f":"'4. Data'!T42","v":6000},6000,{"$f":"'4. Data'!U42","v":656000},656000,{"$f":"'4. Data'!O17","v":2900},2900,{"$f":"'4. Data'!P17","v":6100},6100,{"$f":"'4. Data'!Q17","v":2000},2000,{"$f":"'4. Data'!F67","v":21000},21000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheep","Local (heads)",1264,1110,1548,2023,2022,1931,2211,2510]
[2016,{"$f":"'4. Data'!E18","v":25900},25900,{"$f":"'4. Data'!I18","v":2620},2620,{"$f":"'4. Data'!H68","v":855},855,{"$f":"'4. Data'!J18","v":15800},15800,{"$f":"'4. Data'!F43","v":5340000},5340000,{"$f":"'4. Data'!L43","v":655000},655000,{"$f":"N18-((N$18-N$23)/5)","v":0},{"$f":"'4. Data'!T43","v":6200},6200,{"$f":"'4. Data'!U43","v":661200},661200,{"$f":"'4. Data'!O18","v":2860},{"$f":"T18-((T$18-T$23)/5)","v":2860},{"$f":"'4. Data'!P18","v":6040},6040,{"$f":"'4. Data'!Q18","v":2020},2020,{"$f":"'4. Data'!F68","v":21200},21200]
[2017,{"$f":"'4. Data'!E19","v":25800},25800,{"$f":"'4. Data'!I19","v":2640},2640,{"$f":"'4. Data'!H69","v":855},855,{"$f":"'4. Data'!J19","v":15600},15600,{"$f":"'4. Data'!F44","v":5380000},5380000,{"$f":"'4. Data'!L44","v":660000},660000,0,{"$f":"'4. Data'!T44","v":6400},6400,{"$f":"'4. Data'!U44","v":666400},666400,{"$f":"'4. Data'!O19","v":2820},2820,{"$f":"'4. Data'!P19","v":5980},5980,{"$f":"'4. Data'!Q19","v":2040},2040,{"$f":"'4. Data'!F69","v":21400},21400]
[2018,{"$f":"'4. Data'!E20","v":25700},25700,{"$f":"'4. Data'!I20","v":2660},2660,{"$f":"'4. Data'!H70","v":855},855,{"$f":"'4. Data'!J20","v":15400},15400,{"$f":"'4. Data'!F45","v":5420000},5420000,{"$f":"'4. Data'!L45","v":665000},665000,0,{"$f":"'4. Data'!T45","v":6600},6600,{"$f":"'4. Data'!U45","v":671600},671600,{"$f":"'4. Data'!O20","v":2780},2780,{"$f":"'4. Data'!P20","v":5920},5920,{"$f":"'4. Data'!Q20","v":2060},2060,{"$f":"'4. Data'!F70","v":21600},21600]
[2019,{"$f":"'4. Data'!E21","v":25600},25600,{"$f":"'4. Data'!I21","v":2680},2680,{"$f":"'4. Data'!H71","v":855},855,{"$f":"'4. Data'!J21","v":15200},15200,{"$f":"'4. Data'!F46","v":5460000},5460000,{"$f":"'4. Data'!L46","v":670000},670000,0,{"$f":"'4. Data'!T46","v":6800},6800,{"$f":"'4. Data'!U46","v":676800},676800,{"$f":"'4. Data'!O21","v":2740},2740,{"$f":"'4. Data'!P21","v":5860},5860,{"$f":"'4. Data'!Q21","v":2080},2080,{"$f":"'4. Data'!F71","v":21800},21800]
[2020,{"$f":"'4. Data'!E22","v":25500},25500,{"$f":"'4. Data'!I22","v":2700},2700,{"$f":"'4. Data'!H72","v":855},855,{"$f":"'4. Data'!J22","v":15000},15000,{"$f":"'4. Data'!F47","v":5500000},5500000,{"$f":"'4. Data'!L47","v":675000},675000,0,{"$f":"'4. Data'!T47","v":7000},7000,{"$f":"'4. Data'!U47","v":682000},682000,{"$f":"'4. Data'!O22","v":2700},2700,{"$f":"'4. Data'!P22","v":5800},5800,{"$f":"'4. Data'!Q22","v":2100},2100,{"$f":"'4. Data'!F72","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","x",15319,17413,6699,14108,22327,23285,15287,15961," "]
[2025,{"$f":"'4. Data'!E23","v":25500},25500,{"$f":"'4. Data'!I23","v":2700},2700,{"$f":"'4. Data'!H73","v":855},855,{"$f":"'4. Data'!J23","v":15000},15000,{"$f":"'4. Data'!F48","v":5700000},5700000,{"$f":"'4. Data'!L48","v":685000},685000,0,{"$f":"'4. Data'!T48","v":8000},8000,{"$f":"'4. Data'!U48","v":693000},693000,{"$f":"'4. Data'!O23","v":2500},2500,{"$f":"'4. Data'!P23","v":5600},5600,{"$f":"'4. Data'!Q23","v":2200},2200,{"$f":"'4. Data'!F73","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of cycle/year (Cycle 2 months)",6,6,6,6,6,6,6,6]
[2030,{"$f":"'4. Data'!E24","v":25000},25000,{"$f":"'4. Data'!I24","v":2800},2800,{"$f":"'4. Data'!H74","v":855},855,{"$f":"'4. Data'!J24","v":15250},15250,{"$f":"'4. Data'!F49","v":5800000},5800000,{"$f":"'4. Data'!L49","v":690000},690000,0,{"$f":"'4. Data'!T49","v":9000},9000,{"$f":"'4. Data'!U49","v":699000},699000,{"$f":"'4. Data'!O24","v":2400},2400,{"$f":"'4. Data'!P24","v":5500},5500,{"$f":"'4. Data'!Q24","v":2300},2300,{"$f":"'4. Data'!F74","v":22500},22500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eggs (million)","Local production",228.5,211.8,211.8,170.9,185.4,185.4,203.6,205.5," "]
[2035,{"$f":"'4. Data'!E25","v":25000},25000,{"$f":"'4. Data'!I25","v":2900},2900,{"$f":"'4. Data'!H75","v":855},855,{"$f":"'4. Data'!J25","v":15350},15350,{"$f":"'4. Data'!F50","v":5950000},5950000,{"$f":"'4. Data'!L50","v":710000},710000,0,{"$f":"'4. Data'!T50","v":10500},10500,{"$f":"'4. Data'!U50","v":720500},720500,{"$f":"'4. Data'!O25","v":2400},2400,{"$f":"'4. Data'!P25","v":5500},5500,{"$f":"'4. Data'!Q25","v":2650},2650,{"$f":"'4. Data'!F75","v":22750},22750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,5500,5758,6126,7653,7653,8077,7194,8497," "]
[2040,{"$f":"'4. Data'!E26","v":25000},25000,{"$f":"'4. Data'!I26","v":3000},3000,{"$f":"'4. Data'!H76","v":855},855,{"$f":"'4. Data'!J26","v":15500},15500,{"$f":"'4. Data'!F51","v":6100000},6100000,{"$f":"'4. Data'!L51","v":725000},725000,0,{"$f":"'4. Data'!T51","v":12000},12000,{"$f":"'4. Data'!U51","v":737000},737000,{"$f":"'4. Data'!O26","v":2400},2400,{"$f":"'4. Data'!P26","v":5500},5500,{"$f":"'4. Data'!Q26","v":3000},3000,{"$f":"'4. Data'!F76","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pekin ducks (Cycle: 2 months)",458.33333333333331,479.83333333333331,510.5,1606.6666666666667,2689.8333333333335,3889.5,2370,1279.3333333333333]
[2045,{"$f":"'4. Data'!E27","v":24900},24900,{"$f":"'4. Data'!I27","v":3000},3000,{"$f":"'4. Data'!H77","v":855},855,{"$f":"'4. Data'!J27","v":15750},15750,{"$f":"'4. Data'!F52","v":6300000},6300000,{"$f":"'4. Data'!L52","v":737500},737500,0,{"$f":"'4. Data'!T52","v":12500},12500,{"$f":"'4. Data'!U52","v":750000},750000,{"$f":"'4. Data'!O27","v":2425},2425,{"$f":"'4. Data'!P27","v":5515},5515,{"$f":"'4. Data'!Q27","v":3250},3250,{"$f":"'4. Data'!F77","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,655,700,725,750,775,800,824,855," "]
[2050,{"$f":"'4. Data'!E28","v":24800},24800,{"$f":"'4. Data'!I28","v":3000},3000,{"$f":"'4. Data'!H78","v":855},855,{"$f":"'4. Data'!J28","v":16000},16000,{"$f":"'4. Data'!F53","v":6500000},6500000,{"$f":"'4. Data'!L53","v":750000},750000,0,{"$f":"'4. Data'!T53","v":13000},13000,{"$f":"'4. Data'!U53","v":763000},763000,{"$f":"'4. Data'!O28","v":2450},2450,{"$f":"'4. Data'!P28","v":5530},5530,{"$f":"'4. Data'!Q28","v":3500},3500,{"$f":"'4. Data'!F78","v":23000},23000]
[]
[]
[" "]
["SC1","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User"]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs"]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported"]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,"horse; duck"]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B37","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D37","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F37","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H37","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J37","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L37","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O37","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q37","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},{"$f":"S37","v":2237},{"$f":"'4. Data'!P8","v":7016},{"$f":"U37","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W37","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y37","v":15319}]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B38","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D38","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F38","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H38","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J38","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L38","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O38","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q38","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},{"$f":"S38","v":2163},{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U38","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W38","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y38","v":17413}]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961]
[2014,{"$f":"(B44+B46)/2","v":25966.375},{"$f":"B45","v":25966.375},{"$f":"(D44+D46)/2","v":2569.75},{"$f":"D45","v":2569.75},{"$f":"(F44+F46)/2","v":855},855,{"$f":"(H44+H46)/2","v":16000},16000,{"$f":"(J44+J46)/2","v":5250000},5250000,{"$f":"(L44+L46)/2","v":668641.66666666674},668641.66666666674,{"$f":"(N44+N46)/2","v":0},6324.4166666666661,6324.4166666666661,{"$f":"(Q44+Q46)/2","v":726966.08333333337},726966.08333333337,{"$f":"(S44+S46)/2","v":2887},2887,{"$f":"(U44+U46)/2","v":6113.625},6113.625,{"$f":"(W44+W46)/2","v":1880.5},1880.5,{"$f":"(Y44+Y46)/2","v":18480.5},18480.5]
[2015,26000,{"$f":"B46","v":26000},2600,{"$f":"D46","v":2600},855,855,16000,16000,5300000,5300000,650000,650000,0,6000,6000,656000,656000,2900,2900,6100,6100,2000,2000,21000,21000,2015]
[2016,{"$f":"B46-((B$46-B$51)/5)","v":26140},26140,{"$f":"D46-((D$46-D$51)/5)","v":2680},2680,{"$f":"F46-((F$18-F$23)/5)","v":855},855,{"$f":"H46-((H$46-H$51)/5)","v":16200},16200,{"$f":"J46-((J$46-J$51)/5)","v":5340000},5340000,{"$f":"L46-((L$46-L$51)/5)","v":655000},655000,{"$f":"N46-((N$18-N$23)/5)","v":0},{"$f":"O46-((O$46-O$51)/5)","v":6200},6200,{"$f":"Q46-((Q$18-Q$23)/5)","v":661200},661200,{"$f":"S46-((S$46-S$51)/5)","v":2920},2920,{"$f":"U46-((U$46-U$51)/5)","v":6140},6140,{"$f":"W46-((W$46-W$51)/5)","v":2020},2020,{"$f":"Y46-((Y$46-Y$51)/5)","v":21200},21200,2016]
[2017,{"$f":"B47-((B$46-B$51)/5)","v":26280},26280,{"$f":"D47-((D$46-D$51)/5)","v":2760},2760,855,855,{"$f":"H47-((H$46-H$51)/5)","v":16400},16400,{"$f":"J47-((J$46-J$51)/5)","v":5380000},5380000,{"$f":"L47-((L$46-L$51)/5)","v":660000},660000,0,{"$f":"O47-((O$46-O$51)/5)","v":6400},6400,666400,666400,{"$f":"S47-((S$46-S$51)/5)","v":2940},2940,{"$f":"U47-((U$46-U$51)/5)","v":6180},6180,{"$f":"W47-((W$46-W$51)/5)","v":2040},2040,{"$f":"Y47-((Y$46-Y$51)/5)","v":21400},21400,2017]
[2018,26420,26420,2840,2840,855,855,16600,16600,5420000,5420000,665000,665000,0,6600,6600,671600,671600,2960,2960,6220,6220,2060,2060,21600,21600,2018]
[2019,26560,26560,2920,2920,855,855,16800,16800,5460000,5460000,670000,670000,0,6800,6800,676800,676800,2980,2980,6260,6260,2080,2080,21800,21800,2019]
[2020,26700,26700,3000,3000,855,855,17000,17000,5500000,5500000,675000,675000,0,7000,7000,682000,682000,3000,3000,6300,6300,2100,2100,22000,22000,2020]
[2025,28000,28000,3500,3500,855,855,17500,17500,5700000,5700000,685000,685000,0,8000,8000,693000,693000,3200,3200,6750,6750,2200,2200,23000,23000,2025]
[2030,30000,30000,4000,4000,855,855,18000,18000,5800000,5800000,690000,690000,0,9000,9000,699000,699000,3400,3400,7140,7140,2300,2300,24000,24000,2030]
[2035,32500,32500,5000,5000,855,855,19000,19000,5950000,5950000,710000,710000,0,10500,10500,720500,720500,3700,3700,7570,7570,2650,2650,27000,27000,2035]
[2040,35000,35000,6000,6000,855,855,20000,20000,6100000,6100000,725000,725000,0,12000,12000,737000,737000,4000,4000,8000,8000,3000,3000,30000,30000,2040]
[2045,37500,37500,7000,7000,855,855,21000,21000,6300000,6300000,737500,737500,0,12500,12500,750000,750000,4250,4250,8500,8500,3250,3250,32500,32500,2045]
[2050,40000,40000,8000,8000,855,855,22000,22000,6500000,6500000,750000,750000,0,13000,13000,763000,763000,4500,4500,9000,9000,3500,3500,35000,35000,2050]
[]
[]
[]
[]
["POLICY SCENARIO",null,null,null,"red cells used",null,null,null,null,null,null,null,null,null,"TNC VALUES (default)"]
[null,"MMS for dairy cows and other cattles ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for dairy cows and other cattles "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49,null,null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49]
[null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24,null,null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24]
[null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25,null,null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25]
[null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1,null,null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1]
[]
[null,"MMS for Pigs   ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for Pigs   "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0,null,null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0]
[null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25,null,null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25]
[null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75,null,null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75]

{"sheet":"6. UD2 Assumptions","index":21,"n_rows":75,"n_cols":79,"rows_kept":75,"cut":false,"hidden":false,"merged":[[70,14,70,24],[71,2,71,3],[71,15,71,16],[75,2,75,3],[4,60,4,66],[5,57,5,62],[6,9,6,10],[6,11,6,12],[6,14,6,15],[6,18,6,19],[6,20,6,21],[6,22,6,23],[34,22,34,23],[61,14,61,24],[62,14,62,24],[63,15,63,16],[34,18,34,19],[34,20,34,21],[67,2,67,3],[67,15,67,16],[34,9,34,10],[34,11,34,12],[34,14,34,15]]}
["ASSUMPTIONS",null,null,"UD2",null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[]
[]
[]
["BAU","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"delete/data repeats",null,null,null,null,null,null,null,null,"Species","Year",2006,2007,2008,2009,2010,2011,2012,2013]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","Cattle",null,null,null,null,null,null,null,"Cattle","Local (heads)",6560,7081,7327,7237,7491,6596,7302,7240," "]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAREI",null,null,null,null,"Imported (heads)",10772,7586,8389,8338,8135,7678,7277,7045," "]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local (heads)","Imported (heads)","Annualised figure for Imported cattle","Total local and imported ","Dairy cattle (heads)","Non Dairy cattle (heads)",null,null,null,"Annualised figure for Imported cattle",2693,1896.5,2097.25,2084.5,2033.75,1919.5,1819.25,1761.25," "]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B9","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D9","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F9","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H9","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J9","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L9","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O9","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q9","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},2237,{"$f":"'4. Data'!P8","v":7016},{"$f":"U9","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W9","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y9","v":15319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15319,6560,10772,2693,9253,2237,7016,null,null,null,"Total local and imported ",9253,8977.5,9424.25,9321.5,9524.75,8515.5,9121.25,9001.25]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B10","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D10","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F10","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H10","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J10","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L10","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O10","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q10","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},2163,{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U10","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W10","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y10","v":17413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17413,7081,7586,1896.5,8977.5,2163,6814.5,null,null,null,"Dairy cattle (heads)",2237,2163,2457,2316,2679,2525,3022,2874," "]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6699,7327,8389,2097.25,9424.25,2457,6967.25,null,null,null,"Non Dairy cattle (heads)",7016,6814.5,6967.25,7005.5,6845.75,5990.5,6099.25,6127.25]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14108,7237,8338,2084.5,9321.5,2316,7005.5]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22327,7491,8135,2033.75,9524.75,2679,6845.75,null,null,"Goat","Local (heads)",23734,24805,25994,26014,27819,28176,27430,25702]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23285,6596,7678,1919.5,8515.5,2525,5990.5,null,null,null,"Imported (heads)",3252,1980,2414,2727,1793,430,395,923]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15287,7302,7277,1819.25,9121.25,3022,6099.25,null,null,null,"Annualised figure for Imported goat",813,495,603.5,681.75,448.25,107.5,98.75,230.75]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15961,7240,7045,1761.25,9001.25,2874,6127.25,null,null,null,"Total local and imported",24547,25300,26597.5,26695.75,28267.25,28283.5,27528.75,25932.75]
[2014,{"$f":"'4. Data'!E16","v":25966.375},25966.375,{"$f":"'4. Data'!I16","v":2569.75},2569.75,{"$f":"'4. Data'!H66","v":855},855,{"$f":"'4. Data'!J16","v":16000},16000,{"$f":"'4. Data'!F41","v":5250000},5250000,{"$f":"'4. Data'!L41","v":668641.66666666674},668641.66666666674,{"$f":"(N16+N18)/2","v":0},{"$f":"'4. Data'!T41","v":6324.4166666666661},6324.4166666666661,{"$f":"'4. Data'!U41","v":674966.08333333337},674966.08333333337,{"$f":"'4. Data'!O16","v":2887},{"$f":"(T16+T18)/2","v":2887},{"$f":"'4. Data'!P16","v":6113.625},6113.625,{"$f":"'4. Data'!Q16","v":1880.5},1880.5,{"$f":"'4. Data'!F66","v":18480.5},18480.5]
[2015,{"$f":"'4. Data'!E17","v":26000},26000,{"$f":"'4. Data'!I17","v":2600},2600,{"$f":"'4. Data'!H67","v":855},855,{"$f":"'4. Data'!J17","v":16000},16000,{"$f":"'4. Data'!F42","v":5300000},5300000,{"$f":"'4. Data'!L42","v":650000},650000,0,{"$f":"'4. Data'!T42","v":6000},6000,{"$f":"'4. Data'!U42","v":656000},656000,{"$f":"'4. Data'!O17","v":2900},2900,{"$f":"'4. Data'!P17","v":6100},6100,{"$f":"'4. Data'!Q17","v":2000},2000,{"$f":"'4. Data'!F67","v":21000},21000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheep","Local (heads)",1264,1110,1548,2023,2022,1931,2211,2510]
[2016,{"$f":"'4. Data'!E18","v":25900},25900,{"$f":"'4. Data'!I18","v":2620},2620,{"$f":"'4. Data'!H68","v":855},855,{"$f":"'4. Data'!J18","v":15800},15800,{"$f":"'4. Data'!F43","v":5340000},5340000,{"$f":"'4. Data'!L43","v":655000},655000,{"$f":"N18-((N$18-N$23)/5)","v":0},{"$f":"'4. Data'!T43","v":6200},6200,{"$f":"'4. Data'!U43","v":661200},661200,{"$f":"'4. Data'!O18","v":2860},{"$f":"T18-((T$18-T$23)/5)","v":2860},{"$f":"'4. Data'!P18","v":6040},6040,{"$f":"'4. Data'!Q18","v":2020},2020,{"$f":"'4. Data'!F68","v":21200},21200]
[2017,{"$f":"'4. Data'!E19","v":25800},25800,{"$f":"'4. Data'!I19","v":2640},2640,{"$f":"'4. Data'!H69","v":855},855,{"$f":"'4. Data'!J19","v":15600},15600,{"$f":"'4. Data'!F44","v":5380000},5380000,{"$f":"'4. Data'!L44","v":660000},660000,0,{"$f":"'4. Data'!T44","v":6400},6400,{"$f":"'4. Data'!U44","v":666400},666400,{"$f":"'4. Data'!O19","v":2820},2820,{"$f":"'4. Data'!P19","v":5980},5980,{"$f":"'4. Data'!Q19","v":2040},2040,{"$f":"'4. Data'!F69","v":21400},21400]
[2018,{"$f":"'4. Data'!E20","v":25700},25700,{"$f":"'4. Data'!I20","v":2660},2660,{"$f":"'4. Data'!H70","v":855},855,{"$f":"'4. Data'!J20","v":15400},15400,{"$f":"'4. Data'!F45","v":5420000},5420000,{"$f":"'4. Data'!L45","v":665000},665000,0,{"$f":"'4. Data'!T45","v":6600},6600,{"$f":"'4. Data'!U45","v":671600},671600,{"$f":"'4. Data'!O20","v":2780},2780,{"$f":"'4. Data'!P20","v":5920},5920,{"$f":"'4. Data'!Q20","v":2060},2060,{"$f":"'4. Data'!F70","v":21600},21600]
[2019,{"$f":"'4. Data'!E21","v":25600},25600,{"$f":"'4. Data'!I21","v":2680},2680,{"$f":"'4. Data'!H71","v":855},855,{"$f":"'4. Data'!J21","v":15200},15200,{"$f":"'4. Data'!F46","v":5460000},5460000,{"$f":"'4. Data'!L46","v":670000},670000,0,{"$f":"'4. Data'!T46","v":6800},6800,{"$f":"'4. Data'!U46","v":676800},676800,{"$f":"'4. Data'!O21","v":2740},2740,{"$f":"'4. Data'!P21","v":5860},5860,{"$f":"'4. Data'!Q21","v":2080},2080,{"$f":"'4. Data'!F71","v":21800},21800]
[2020,{"$f":"'4. Data'!E22","v":25500},25500,{"$f":"'4. Data'!I22","v":2700},2700,{"$f":"'4. Data'!H72","v":855},855,{"$f":"'4. Data'!J22","v":15000},15000,{"$f":"'4. Data'!F47","v":5500000},5500000,{"$f":"'4. Data'!L47","v":675000},675000,0,{"$f":"'4. Data'!T47","v":7000},7000,{"$f":"'4. Data'!U47","v":682000},682000,{"$f":"'4. Data'!O22","v":2700},2700,{"$f":"'4. Data'!P22","v":5800},5800,{"$f":"'4. Data'!Q22","v":2100},2100,{"$f":"'4. Data'!F72","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pig","x",15319,17413,6699,14108,22327,23285,15287,15961," "]
[2025,{"$f":"'4. Data'!E23","v":25500},25500,{"$f":"'4. Data'!I23","v":2700},2700,{"$f":"'4. Data'!H73","v":855},855,{"$f":"'4. Data'!J23","v":15000},15000,{"$f":"'4. Data'!F48","v":5700000},5700000,{"$f":"'4. Data'!L48","v":685000},685000,0,{"$f":"'4. Data'!T48","v":8000},8000,{"$f":"'4. Data'!U48","v":693000},693000,{"$f":"'4. Data'!O23","v":2500},2500,{"$f":"'4. Data'!P23","v":5600},5600,{"$f":"'4. Data'!Q23","v":2200},2200,{"$f":"'4. Data'!F73","v":22000},22000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No of cycle/year (Cycle 2 months)",6,6,6,6,6,6,6,6]
[2030,{"$f":"'4. Data'!E24","v":25000},25000,{"$f":"'4. Data'!I24","v":2800},2800,{"$f":"'4. Data'!H74","v":855},855,{"$f":"'4. Data'!J24","v":15250},15250,{"$f":"'4. Data'!F49","v":5800000},5800000,{"$f":"'4. Data'!L49","v":690000},690000,0,{"$f":"'4. Data'!T49","v":9000},9000,{"$f":"'4. Data'!U49","v":699000},699000,{"$f":"'4. Data'!O24","v":2400},2400,{"$f":"'4. Data'!P24","v":5500},5500,{"$f":"'4. Data'!Q24","v":2300},2300,{"$f":"'4. Data'!F74","v":22500},22500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Eggs (million)","Local production",228.5,211.8,211.8,170.9,185.4,185.4,203.6,205.5," "]
[2035,{"$f":"'4. Data'!E25","v":25000},25000,{"$f":"'4. Data'!I25","v":2900},2900,{"$f":"'4. Data'!H75","v":855},855,{"$f":"'4. Data'!J25","v":15350},15350,{"$f":"'4. Data'!F50","v":5950000},5950000,{"$f":"'4. Data'!L50","v":710000},710000,0,{"$f":"'4. Data'!T50","v":10500},10500,{"$f":"'4. Data'!U50","v":720500},720500,{"$f":"'4. Data'!O25","v":2400},2400,{"$f":"'4. Data'!P25","v":5500},5500,{"$f":"'4. Data'!Q25","v":2650},2650,{"$f":"'4. Data'!F75","v":22750},22750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Duck",null,5500,5758,6126,7653,7653,8077,7194,8497," "]
[2040,{"$f":"'4. Data'!E26","v":25000},25000,{"$f":"'4. Data'!I26","v":3000},3000,{"$f":"'4. Data'!H76","v":855},855,{"$f":"'4. Data'!J26","v":15500},15500,{"$f":"'4. Data'!F51","v":6100000},6100000,{"$f":"'4. Data'!L51","v":725000},725000,0,{"$f":"'4. Data'!T51","v":12000},12000,{"$f":"'4. Data'!U51","v":737000},737000,{"$f":"'4. Data'!O26","v":2400},2400,{"$f":"'4. Data'!P26","v":5500},5500,{"$f":"'4. Data'!Q26","v":3000},3000,{"$f":"'4. Data'!F76","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pekin ducks (Cycle: 2 months)",458.33333333333331,479.83333333333331,510.5,1606.6666666666667,2689.8333333333335,3889.5,2370,1279.3333333333333]
[2045,{"$f":"'4. Data'!E27","v":24900},24900,{"$f":"'4. Data'!I27","v":3000},3000,{"$f":"'4. Data'!H77","v":855},855,{"$f":"'4. Data'!J27","v":15750},15750,{"$f":"'4. Data'!F52","v":6300000},6300000,{"$f":"'4. Data'!L52","v":737500},737500,0,{"$f":"'4. Data'!T52","v":12500},12500,{"$f":"'4. Data'!U52","v":750000},750000,{"$f":"'4. Data'!O27","v":2425},2425,{"$f":"'4. Data'!P27","v":5515},5515,{"$f":"'4. Data'!Q27","v":3250},3250,{"$f":"'4. Data'!F77","v":23000},23000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horse",null,655,700,725,750,775,800,824,855," "]
[2050,{"$f":"'4. Data'!E28","v":24800},24800,{"$f":"'4. Data'!I28","v":3000},3000,{"$f":"'4. Data'!H78","v":855},855,{"$f":"'4. Data'!J28","v":16000},16000,{"$f":"'4. Data'!F53","v":6500000},6500000,{"$f":"'4. Data'!L53","v":750000},750000,0,{"$f":"'4. Data'!T53","v":13000},13000,{"$f":"'4. Data'!U53","v":763000},763000,{"$f":"'4. Data'!O28","v":2450},2450,{"$f":"'4. Data'!P28","v":5530},5530,{"$f":"'4. Data'!Q28","v":3500},3500,{"$f":"'4. Data'!F78","v":23000},23000]
[]
[]
[" "]
["SC1","Default","User","Default","User","Default","User","Default","User","Default","User","Default","User",null,"Default","User","Default","User","Default","User","Default","User","Default","User","Default","User"]
["Species","Goat","Goat","Sheep","Sheep","Horse","Horse","Deer","Deer","Poultry","Poultry","Poultry","Poultry",null,"Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Cattle","Cattle","Cattle","Pigs","Pigs"]
[null,null,null,null,null,null,null,null,null,"Chicken Meat",null,"Eggs (millions)",null,null,"Ducks",null,null,null,"Dairy",null,"Non-Dairy",null,"Imported"]
["Year","Total local and imported","Total local and imported","Local (heads)","Total local and imported ",null,null,null,"Total","Total broiler per year","Total broiler per year","Total layers and parent stock","Total layers and parent stock","M","Total number of ducks","Total number of ducks","Lock Sum","Lock Sum","Dairy cattle (heads)","Dairy cattle (heads)","Non Dairy cattle (heads)","Non Dairy cattle (heads)","Annualised figure for Imported cattle","Annualised figure for Imported cattle","No of Pigs","No of Pigs",null,"horse; duck"]
[2006,{"$f":"'4. Data'!E8","v":24547},{"$f":"B37","v":24547},{"$f":"'4. Data'!I8","v":1277.75},{"$f":"D37","v":1277.75},{"$f":"'4. Data'!H58","v":655},{"$f":"F37","v":655},{"$f":"'4. Data'!J8","v":16000},{"$f":"H37","v":16000},{"$f":"'4. Data'!F33","v":4000000},{"$f":"J37","v":4000000},{"$f":"'4. Data'!L33","v":764205.5555555555},{"$f":"L37","v":764205.5555555555},null,{"$f":"'4. Data'!T33","v":3208.3333333333335},{"$f":"O37","v":3208.3333333333335},{"$f":"'4. Data'!U33","v":847413.88888888888},{"$f":"Q37","v":847413.88888888888},{"$f":"'4. Data'!O8","v":2237},{"$f":"S37","v":2237},{"$f":"'4. Data'!P8","v":7016},{"$f":"U37","v":7016},{"$f":"'4. Data'!Q8","v":2693},{"$f":"W37","v":2693},{"$f":"'4. Data'!F58","v":15319},{"$f":"Y37","v":15319}]
[2007,{"$f":"'4. Data'!E9","v":25300},{"$f":"B38","v":25300},{"$f":"'4. Data'!I9","v":1190.75},{"$f":"D38","v":1190.75},{"$f":"'4. Data'!H59","v":700},{"$f":"F38","v":700},{"$f":"'4. Data'!J9","v":16000},{"$f":"H38","v":16000},{"$f":"'4. Data'!F34","v":4462222.222222222},{"$f":"J38","v":4462222.222222222},{"$f":"'4. Data'!L34","v":708353.33333333337},{"$f":"L38","v":708353.33333333337},null,{"$f":"'4. Data'!T34","v":3358.8333333333335},{"$f":"O38","v":3358.8333333333335},{"$f":"'4. Data'!U34","v":800956.61111111112},{"$f":"Q38","v":800956.61111111112},{"$f":"'4. Data'!O9","v":2163},{"$f":"S38","v":2163},{"$f":"'4. Data'!P9","v":6814.5},{"$f":"U38","v":6814.5},{"$f":"'4. Data'!Q9","v":1897},{"$f":"W38","v":1897},{"$f":"'4. Data'!F59","v":17413},{"$f":"Y38","v":17413}]
[2008,{"$f":"'4. Data'!E10","v":26597.5},26597.5,{"$f":"'4. Data'!I10","v":1652},1652,{"$f":"'4. Data'!H60","v":725},725,{"$f":"'4. Data'!J10","v":16000},16000,{"$f":"'4. Data'!F35","v":4688888.888888889},4688888.888888889,{"$f":"'4. Data'!L35","v":708353.33333333337},708353.33333333337,null,{"$f":"'4. Data'!T35","v":3573.5},3573.5,{"$f":"'4. Data'!U35","v":805704.61111111112},805704.61111111112,{"$f":"'4. Data'!O10","v":2457},2457,{"$f":"'4. Data'!P10","v":6967.25},6967.25,{"$f":"'4. Data'!Q10","v":2097},2097,{"$f":"'4. Data'!F60","v":6699},6699]
[2009,{"$f":"'4. Data'!E11","v":26695.75},26695.75,{"$f":"'4. Data'!I11","v":2129.75},2129.75,{"$f":"'4. Data'!H61","v":750},750,{"$f":"'4. Data'!J11","v":16000},16000,{"$f":"'4. Data'!F36","v":4911111.111111111},4911111.111111111,{"$f":"'4. Data'!L36","v":571565.5555555555},571565.5555555555,null,{"$f":"'4. Data'!T36","v":5833.166666666667},5833.166666666667,{"$f":"'4. Data'!U36","v":675620.94444444438},675620.94444444438,{"$f":"'4. Data'!O11","v":2316},2316,{"$f":"'4. Data'!P11","v":7005.5},7005.5,{"$f":"'4. Data'!Q11","v":2085},2085,{"$f":"'4. Data'!F61","v":14108},14108]
[2010,{"$f":"'4. Data'!E12","v":28267.25},28267.25,{"$f":"'4. Data'!I12","v":2096},2096,{"$f":"'4. Data'!H62","v":775},775,{"$f":"'4. Data'!J12","v":16000},16000,{"$f":"'4. Data'!F37","v":5133333.333333333},5133333.333333333,{"$f":"'4. Data'!L37","v":620060},620060,null,{"$f":"'4. Data'!T37","v":7029.3333333333339},7029.3333333333339,{"$f":"'4. Data'!U37","v":729756},729756,{"$f":"'4. Data'!O12","v":2679},2679,{"$f":"'4. Data'!P12","v":6845.75},6845.75,{"$f":"'4. Data'!Q12","v":2034},2034,{"$f":"'4. Data'!F62","v":22327},22327]
[2011,{"$f":"'4. Data'!E13","v":28283.5},28283.5,{"$f":"'4. Data'!I13","v":1993.5},1993.5,{"$f":"'4. Data'!H63","v":800},800,{"$f":"'4. Data'!J13","v":16000},16000,{"$f":"'4. Data'!F38","v":5244444.444444445},5244444.444444445,{"$f":"'4. Data'!L38","v":620060},620060,null,{"$f":"'4. Data'!T38","v":8627},8627,{"$f":"'4. Data'!U38","v":733575.88888888888},733575.88888888888,{"$f":"'4. Data'!O13","v":2525},2525,{"$f":"'4. Data'!P13","v":5990.5},5990.5,{"$f":"'4. Data'!Q13","v":1920},1920,{"$f":"'4. Data'!F63","v":23285},23285]
[2012,{"$f":"'4. Data'!E14","v":27528.75},27528.75,{"$f":"'4. Data'!I14","v":2262},2262,{"$f":"'4. Data'!H64","v":824},824,{"$f":"'4. Data'!J14","v":16000},16000,{"$f":"'4. Data'!F39","v":5266666.666666667},5266666.666666667,{"$f":"'4. Data'!L39","v":680928.88888888888},680928.88888888888,null,{"$f":"'4. Data'!T39","v":7027},7027,{"$f":"'4. Data'!U39","v":793289.22222222225},793289.22222222225,{"$f":"'4. Data'!O14","v":3022},3022,{"$f":"'4. Data'!P14","v":6099.25},6099.25,{"$f":"'4. Data'!Q14","v":1819},1819,{"$f":"'4. Data'!F64","v":15287},15287]
[2013,{"$f":"'4. Data'!E15","v":25932.75},25932.75,{"$f":"'4. Data'!I15","v":2539.5},2539.5,{"$f":"'4. Data'!H65","v":855},855,{"$f":"'4. Data'!J15","v":16000},16000,{"$f":"'4. Data'!F40","v":5200000},5200000,{"$f":"'4. Data'!L40","v":687283.33333333337},687283.33333333337,null,{"$f":"'4. Data'!T40","v":6648.833333333333},6648.833333333333,{"$f":"'4. Data'!U40","v":797932.16666666674},797932.16666666674,{"$f":"'4. Data'!O15","v":2874},2874,{"$f":"'4. Data'!P15","v":6127.25},6127.25,{"$f":"'4. Data'!Q15","v":1761},1761,{"$f":"'4. Data'!F65","v":15961},15961]
[2014,{"$f":"(B44+B46)/2","v":25966.375},{"$f":"B45","v":25966.375},{"$f":"(D44+D46)/2","v":2569.75},{"$f":"D45","v":2569.75},{"$f":"(F44+F46)/2","v":855},855,{"$f":"(H44+H46)/2","v":16000},16000,{"$f":"(J44+J46)/2","v":5250000},5250000,{"$f":"(L44+L46)/2","v":668641.66666666674},668641.66666666674,{"$f":"(N44+N46)/2","v":0},6324.4166666666661,6324.4166666666661,{"$f":"(Q44+Q46)/2","v":726966.08333333337},726966.08333333337,{"$f":"(S44+S46)/2","v":2887},2887,{"$f":"(U44+U46)/2","v":6113.625},6113.625,{"$f":"(W44+W46)/2","v":1880.5},1880.5,{"$f":"(Y44+Y46)/2","v":18480.5},18480.5]
[2015,26000,{"$f":"B46","v":26000},2600,{"$f":"D46","v":2600},855,855,16000,16000,5300000,5300000,650000,650000,0,6000,6000,656000,656000,2900,2900,6100,6100,2000,2000,21000,21000,2015]
[2016,{"$f":"B46-((B$46-B$51)/5)","v":26140},26140,{"$f":"D46-((D$46-D$51)/5)","v":2680},2680,{"$f":"F46-((F$18-F$23)/5)","v":855},855,{"$f":"H46-((H$46-H$51)/5)","v":16200},16200,{"$f":"J46-((J$46-J$51)/5)","v":5340000},5340000,{"$f":"L46-((L$46-L$51)/5)","v":655000},655000,{"$f":"N46-((N$18-N$23)/5)","v":0},{"$f":"O46-((O$46-O$51)/5)","v":6200},6200,{"$f":"Q46-((Q$18-Q$23)/5)","v":661200},661200,{"$f":"S46-((S$46-S$51)/5)","v":2920},2920,{"$f":"U46-((U$46-U$51)/5)","v":6140},6140,{"$f":"W46-((W$46-W$51)/5)","v":2020},2020,{"$f":"Y46-((Y$46-Y$51)/5)","v":21200},21200,2016]
[2017,{"$f":"B47-((B$46-B$51)/5)","v":26280},26280,{"$f":"D47-((D$46-D$51)/5)","v":2760},2760,855,855,{"$f":"H47-((H$46-H$51)/5)","v":16400},16400,{"$f":"J47-((J$46-J$51)/5)","v":5380000},5380000,{"$f":"L47-((L$46-L$51)/5)","v":660000},660000,0,{"$f":"O47-((O$46-O$51)/5)","v":6400},6400,666400,666400,{"$f":"S47-((S$46-S$51)/5)","v":2940},2940,{"$f":"U47-((U$46-U$51)/5)","v":6180},6180,{"$f":"W47-((W$46-W$51)/5)","v":2040},2040,{"$f":"Y47-((Y$46-Y$51)/5)","v":21400},21400,2017]
[2018,26420,26420,2840,2840,855,855,16600,16600,5420000,5420000,665000,665000,0,6600,6600,671600,671600,2960,2960,6220,6220,2060,2060,21600,21600,2018]
[2019,26560,26560,2920,2920,855,855,16800,16800,5460000,5460000,670000,670000,0,6800,6800,676800,676800,2980,2980,6260,6260,2080,2080,21800,21800,2019]
[2020,26700,26700,3000,3000,855,855,17000,17000,5500000,5500000,675000,675000,0,7000,7000,682000,682000,3000,3000,6300,6300,2100,2100,22000,22000,2020]
[2025,28000,28000,3500,3500,855,855,17500,17500,5700000,5700000,685000,685000,0,8000,8000,693000,693000,3200,3200,6750,6750,2200,2200,23000,23000,2025]
[2030,30000,30000,4000,4000,855,855,18000,18000,5800000,5800000,690000,690000,0,9000,9000,699000,699000,3400,3400,7140,7140,2300,2300,24000,24000,2030]
[2035,32500,32500,5000,5000,855,855,19000,19000,5950000,5950000,710000,710000,0,10500,10500,720500,720500,3700,3700,7570,7570,2650,2650,27000,27000,2035]
[2040,35000,35000,6000,6000,855,855,20000,20000,6100000,6100000,725000,725000,0,12000,12000,737000,737000,4000,4000,8000,8000,3000,3000,30000,30000,2040]
[2045,37500,37500,7000,7000,855,855,21000,21000,6300000,6300000,737500,737500,0,12500,{"$f":"O56","v":12500},750000,750000,4250,4250,8500,8500,3250,3250,32500,32500,2045]
[2050,40000,40000,8000,8000,855,855,22000,22000,6500000,6500000,750000,750000,0,13000,13000,763000,763000,4500,4500,9000,9000,3500,3500,35000,35000,2050]
[]
[]
[]
[]
["POLICY SCENARIO",null,null,null,"red cells used",null,null,null,null,null,null,null,null,null,"TNC VALUES (default)"]
[null,"MMS for dairy cows and other cattles ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for dairy cows and other cattles "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49,null,null,null,"solid storage",null,0.97,0.9,0.86,0.83,0.76,0.7,0.6,0.49]
[null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24,null,null,null,"aerobic treatment",null,0.01,0.03,0.05,7.0000000000000007E-2,0.1,0.13,0.18,0.24]
[null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25,null,null,null,"anaerobic disgest",null,0,0.05,7.0000000000000007E-2,0.08,0.12,0.15,0.2,0.25]
[null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,null,null,"pasture",null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1,null,null,null,"dry lot - imp beef",null,1,1,1,1,1,1,1,1]
[]
[null,"MMS for Pigs   ",null,null,null,null,null,null,null,null,null,null,null,null,"MMS for Pigs   "]
[null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0,null,null,null,"solid storage",null,0.5,0.4,0.4,0.4,0.2,0,0,0]
[null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25,null,null,null,"aerobic treatment",null,0.25,0.3,0.3,0.3,0.35,0.4,0.32,0.25]
[null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75,null,null,null,"anaerobic disgest",null,0.25,0.3,0.3,0.3,0.45,0.6,0.68,0.75]

{"sheet":"7. Calculations","index":22,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["CALCULATIONS"]

{"sheet":"ChartPlotLegend","index":23,"n_rows":23,"n_cols":21,"rows_kept":23,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["GRAPHICS- TIME SERIES",null,null,null,null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,"XLMT-Livestock v17.1",null,null,"XLMT-Livestock v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","UD2 32:BAU","UD2 49:BAU","UD2 57:Pol NT","UD2 74:Pol NT","UD2 84:Pol OT","Sparkline"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,null,2006,19.915768749999998,33.526570240712196,19.915768749999998,33.526570240712196,33.526570240712196]
[null,null,null,null,null,null,"UD2 32:","BAU","TOTAL GHG Emissions - Enteric (Gg CO2e)",null,null,null,null,null,2007,19.830356250000001,32.974873352802305,19.830356250000001,32.974873352802305,32.974873352802305]
[null,null,null,null,null,null,"UD2 49:","BAU","Total Emissions under LMM (Gg CO2e)",null,null,null,null,null,2008,20.250081250000001,32.927233947209473,20.250081250000001,32.927233947209473,32.927233947209473]
[null,null,null,null,null,null,"UD2 57:","Pol NT","TOTAL GHG Emissions - Enteric (Gg CO2e)",null,null,null,null,null,2009,20.386050000000001,33.407502623068233,20.386050000000001,33.407502623068233,33.407502623068233]
[null,null,null,null,null,null,"UD2 74:","Pol NT","Total Emissions under new MMS (Gg CO2e)",null,null,null,null,null,2010,21.088637500000001,34.848683746351426,21.088637500000001,34.848683746351426,34.848683746351426]
[null,null,null,null,null,null,"UD2 84:","Pol OT","TOTAL Emissions under old MMS (Gg CO2e)",null,null,null,null,null,2011,20.273137499999997,33.997270378624933,20.273137499999997,33.997270378624933,33.997270378624933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,20.6790375,34.052601330890759,20.6790375,34.052601330890759,34.052601330890759]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,null,2013,20.396525,33.602305423763148,20.396525,33.602305423763148,33.602305423763148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,20.471887500000001,33.648045140793911,20.471887500000001,33.648045140793911,33.648045140793911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,20.547249999999998,35.268887458816614,20.547249999999998,34.956895941616615,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,20.34975,35.122651158593975,20.547249999999998,34.956895941616615,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,20.152249999999999,34.976414858371328,20.547249999999998,34.956895941616615,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,19.954749999999997,34.830178558148688,20.547249999999998,34.956895941616615,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,19.757249999999999,34.683942257926049,20.547249999999998,34.956895941616615,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,19.559750000000001,34.658779825416133,21.479750000000003,36.441924978270066,36.487966853112923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,19.174750000000003,34.530922750658995,22.558499999999999,38.159089919412438,38.208313549833861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,19.069749999999999,34.658030406637856,23.678249999999998,39.855529542259809,39.890316736585525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,19.138500000000001,35.402489861417109,25.369,42.566657691120767,42.846167692033717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,19.232250000000001,36.155860103910655,27.059749999999998,45.229154409234091,45.785654435196193]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,19.385124999999999,36.849340712706365,28.734750000000002,47.524948330287643,48.556969346542303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,19.538,37.542821321502082,30.409749999999999,49.834924899879923,51.328284257888413]

{"sheet":"RadarPlot","index":24,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["GRAPHICS- Radar Plot",null,null,null,null,"Excel Toolkit for Mitigation Analysis for low carbon development planning ",null,null,null,"XLMT-Livestock v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 57:Pol NT","TNC 74:Pol NT"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,19.915768749999998,33.526570240712196]
[null,null,null,null,null,null,"TNC 57:","Pol NT","TOTAL GHG Emissions - Enteric (Gg CO2e)",null,null,null,null,2007,19.830356250000001,32.974873352802305]
[null,null,null,null,null,null,"TNC 74:","Pol NT","Total Emissions under new MMS (Gg CO2e)",null,null,null,null,2008,20.250081250000001,32.927233947209473]
[null,null,null,null,null,null,"Ratio = ","(TNC 74:/TNC 57:)",null,null,null,null,null,2009,20.386050000000001,33.407502623068233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,21.088637500000001,34.848683746351426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,20.273137499999997,33.997270378624933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,20.6790375,34.052601330890759]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,20.396525,33.602305423763148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,20.471887500000001,33.648045140793911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,20.547249999999998,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,20.547249999999998,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,20.547249999999998,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,20.547249999999998,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,20.547249999999998,34.956895941616615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,21.479750000000003,36.441924978270066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,22.558499999999999,38.159089919412438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,23.678249999999998,39.855529542259809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,25.369,42.566657691120767]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,27.059749999999998,45.229154409234091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,28.734750000000002,47.524948330287643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,30.409749999999999,49.834924899879923]

{"sheet":"DiffPlot","index":25,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[[10,5,24,5]]}
["% Change",null,null,null,"Excel Toolkit for Mitigation Analysis for Low-Carbon Development Planning ",null,null,null,null,null,null,null,null,null,null,"XLMT-Livestock v17.1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","TNC 32:BAU","TNC 49:BAU"]
[null,null,null,null,null,null,"Legend Code","Scenario","Definition",null,null,null,null,2006,19.915768749999998,33.526570240712196]
[null,null,null,null,null,null,"TNC 32:","BAU","TOTAL GHG Emissions - Enteric (Gg CO2e)",null,null,null,null,2007,19.830356250000001,32.974873352802305]
[null,null,null,null,null,null,"TNC 49:","BAU","Total Emissions under LMM (Gg CO2e)",null,null,null,null,2008,20.250081250000001,32.927233947209473]
[null,null,null,null,null,null,"% Change = ","(TNC 49:-TNC 32:) x 100/TNC 32:",null,null,null,null,null,2009,20.386050000000001,33.407502623068233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2010,21.088637500000001,34.848683746351426]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2011,20.273137499999997,33.997270378624933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2012,20.6790375,34.052601330890759]
[null,null,null,null,null,"Observations:",null,null,null,null,null,null,null,2013,20.396525,33.602305423763148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2014,20.471887500000001,33.648045140793911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2015,20.547249999999998,35.268887458816614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2016,20.34975,35.122651158593975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2017,20.152249999999999,34.976414858371328]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,19.954749999999997,34.830178558148688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2019,19.757249999999999,34.683942257926049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2020,19.559750000000001,34.658779825416133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2025,19.174750000000003,34.530922750658995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2030,19.069749999999999,34.658030406637856]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2035,19.138500000000001,35.402489861417109]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2040,19.232250000000001,36.155860103910655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2045,19.385124999999999,36.849340712706365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2050,19.538,37.542821321502082]

{"sheet":"Report","index":26,"n_rows":10,"n_cols":15,"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,null,"XLMT-Livestock v17.1"]
[]
[]
[null,"User Name:","RB"]
[]
[]
[null,"Project Code:","Proj2017"]
[]
[]
[null,"Project Detail:","Test"]

{"sheet":"Radar Ratio","index":28,"n_rows":22,"n_cols":29,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Variable 1","Variable 2","Ratio","R1","R2","R3","R4","R5","R6"]
[19.915768749999998,33.526570240712196,{"$f":"B2/A2","v":1.6834183335610482},0.25,0.75,1.25,1.75,2.25,2.75]
[19.830356250000001,32.974873352802305,{"$f":"B3/A3","v":1.662848258351501},0.25,0.75,1.25,1.75,2.25,2.75]
[20.250081250000001,32.927233947209473,1.6260297201133191,0.25,0.75,1.25,1.75,2.25,2.75]
[20.386050000000001,33.407502623068233,1.6387432888209452,0.25,0.75,1.25,1.75,2.25,2.75]
[21.088637500000001,34.848683746351426,1.6524862616824545,0.25,0.75,1.25,1.75,2.25,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0-0.5","Green"]
[20.273137499999997,33.997270378624933,1.6769614658128245,0.25,0.75,1.25,1.75,2.25,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,".5-1"]
[20.6790375,34.052601330890759,1.6467208075274664,0.25,0.75,1.25,1.75,2.25,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1-1.5"]
[20.396525,33.602305423763148,1.6474524667198529,0.25,0.75,1.25,1.75,2.25,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.5-2"]
[20.471887500000001,33.648045140793911,1.6436220226783638,0.25,0.75,1.25,1.75,2.25,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2-2.5","Red"]
[20.547249999999998,34.956895941616615,1.7012931629106873,0.25,0.75,1.25,1.75,2.25,2.75]
[20.547249999999998,34.956895941616615,1.7012931629106873,0.25,0.75,1.25,1.75,2.25,2.75]
[20.547249999999998,34.956895941616615,1.7012931629106873,0.25,0.75,1.25,1.75,2.25,2.75]
[20.547249999999998,34.956895941616615,1.7012931629106873,0.25,0.75,1.25,1.75,2.25,2.75]
[20.547249999999998,34.956895941616615,1.7012931629106873,0.25,0.75,1.25,1.75,2.25,2.75]
[21.479750000000003,36.441924978270066,1.6965711881316152,0.25,0.75,1.25,1.75,2.25,2.75]
[22.558499999999999,38.159089919412438,1.6915614920944406,0.25,0.75,1.25,1.75,2.25,2.75]
[23.678249999999998,39.855529542259809,1.6832126336304334,0.25,0.75,1.25,1.75,2.25,2.75]
[25.369,42.566657691120767,1.6779004963191599,0.25,0.75,1.25,1.75,2.25,2.75]
[27.059749999999998,45.229154409234091,1.6714549990016203,0.25,0.75,1.25,1.75,2.25,2.75]
[28.734750000000002,47.524948330287643,1.6539189772066101,0.25,0.75,1.25,1.75,2.25,2.75]
[30.409749999999999,49.834924899879923,1.6387811442014462,0.25,0.75,1.25,1.75,2.25,2.75]

{"sheet":"UD1 Plots","index":31,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"UD2 Plots","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"TNC Plots Backup","index":33,"n_rows":33,"n_cols":85,"rows_kept":33,"cut":false,"hidden":true,"merged":[[5,58,5,66],[5,67,5,73],[5,75,5,84],[5,0,5,12],[5,13,5,24],[5,25,5,32],[5,33,5,41],[5,42,5,48],[5,50,5,57]]}
["TNC Plots Data"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New T","New T","New T","New T","New T","New T","New T","New T",null,null,"Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech ","Old Tech "]
["BAU / Population",null,null,null,null,null,null,null,null,null,null,null,null,"Policy Scenario / Population",null,null,null,null,null,null,null,null,null,null,null,"BAU - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"BAU - Direct CH4 Emissions from LMM",null,null,null,null,null,null,null,null,"BAU N2O Emissions from LMM",null,null,null,null,null,null,"BAU","Policy Scenario - Emissions from Enteric Fermentation",null,null,null,null,null,null,null,"Policy scenario -  Direct CH4 Emissions from MMS",null,null,null,null,null,null,null,null,"Policy scenario -  N2O Emissions from MMS",null,null,null,null,null,null,"Pol ","Policy Scenario without Technological change from livestock manure"]
["Species","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","Goat","Sheep","Horse","Deer","Poultry","Poultry","Poultry","Poultry","Cattle","Cattle","Cattle","Pigs","BAU - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"BAU - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,"Policy - CO2e from enteric fermentation, Gg/yr",null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure management, Gg/yr",null,null,null,null,null,null,null,null,"Policy scenario - CO2e emissions from livestock manure, Gg/yr",null,null,null,null,null,null,null,"Policy with MMS unchanged, Gg CO2e",null,"Policy scenario without technological change - CO2e emissions from livestock manure, Gg/yr"]
["Scenario","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","Pol","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","BAU","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol NT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT","Pol OT"]
["Year","Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","Goat Population","Sheep Population ","Horse Population","Deer Population","Broiler Population","Layers and parent Population","Duck Population","Lock Sum","Cattle (Diary) Population","Cattle (Non Dairy) Population","Cattle (Imported) Population","Pigs (Population)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from LMM for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from LMM for Sheep (Gg CO2e)","CH4 Emissions from LMM for Goats (Gg CO2e)","CH4 Emissions from LMM for Horses (Gg CO2e)","CH4 Emissions from LMM for Pigs (Gg CO2e)","CH4 Emissions from LMM for Poultry (Gg CO2e)","CH4 Emissions from LMM for Deers (Gg CO2e)","Total CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from LMM for Dairy Cows (Gg CO2e)","N2O Emissions from LMM for Other Cattles (Gg CO2e)","N2O Emissions from LMM for Sheep (Gg CO2e)","N2O Emissions from LMM for Goats (Gg CO2e)","N2O Emissions from LMM for Pigs (Gg CO2e)","N2O Emissions from LMM for Poultry (Gg CO2e)","Total N2O Emissions from LMM (Gg CO2e)","Total Emissions under LMM (Gg CO2e)","GHG Emissions (Enteric) for Dairy Cows (Gg CO2e)","GHG Emissions (Enteric) for Other Cattle (Gg CO2e)","GHG Emissions (Enteric) for Sheep (Gg CO2e)","GHG Emissions (Enteric) for Goats (Gg CO2e)","GHG Emissions (Enteric) for Horses (Gg CO2e)","GHG Emissions (Enteric) for Pigs (Gg CO2e)","GHG Emissions (Enteric) for Deer (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","CH4 Emissions from MMS for Dairy Cows (Gg CO2e)","CH4 Emissions from MMS for Other Cattles (Gg CO2e)","CH4 Emissions from MMS for Sheep (Gg CO2e)","CH4 Emissions from MMS for Goats (Gg CO2e)","CH4 Emissions from MMS for Horses (Gg CO2e)","CH4 Emissions from MMS for Pigs (Gg CO2e)","CH4 Emissions from MMS for Poultry (Gg CO2e)","CH4 Emissions from MMS for Deers (Gg CO2e)","TOTAL CH4 Emissions under LMM (Gg CO2e)","N2O Emissions from new MMS for Dairy Cows (Gg CO2e)","N2O Emissions from MMS for Other Cattles (Gg CO2e)","N2O Emissions from new MMS for Sheep (Gg CO2e)","N2O Emissions from new MMS for Goats (Gg CO2e)","N2O Emissions from new MMS for Pigs (Gg CO2e)","N2O Emissions from new MMS for Poultry (Gg CO2e)","Total N2O Emissions new MMS (Gg CO2e)","Total Emissions under new MMS (Gg CO2e)","TOTAL GHG Emissions - Enteric (Gg CO2e)","Total CH4 Emissions under old MMS (Gg CO2e)","N2O Emissions under old MMS for Dairy Cows (Gg CO2e)","N2O Emissions under old MMS for Other Cattles (Gg CO2e)","N2O Emissions under old MMS for Sheep (Gg CO2e)","N2O Emissions under old MMS for Goats (Gg CO2e)","N2O Emissions under old MMS for Pigs (Gg CO2e)","N2O Emissions under old MMS for Poultry (Gg CO2e)","TOTAL N2O Emissions under old MMS (Gg CO2e)","TOTAL Emissions under old MMS (Gg CO2e)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84]
[2006,{"$f":"'6. TNC Assumptions'!C9","v":24547},{"$f":"'6. TNC Assumptions'!E9","v":1277.75},{"$f":"'6. TNC Assumptions'!G9","v":655},{"$f":"'6. TNC Assumptions'!I9","v":16000},{"$f":"'6. TNC Assumptions'!K9","v":4000000},{"$f":"'6. TNC Assumptions'!M9","v":764205.5555555555},{"$f":"'6. TNC Assumptions'!P9","v":3208.3333333333335},{"$f":"'6. TNC Assumptions'!R9","v":847413.88888888888},{"$f":"'6. TNC Assumptions'!T9","v":2237},{"$f":"'6. TNC Assumptions'!V9","v":7016},{"$f":"'6. TNC Assumptions'!X9","v":2693},{"$f":"'6. TNC Assumptions'!Z9","v":15319},{"$f":"'6. TNC Assumptions'!C37","v":24547},{"$f":"'6. TNC Assumptions'!E37","v":1277.75},{"$f":"'6. TNC Assumptions'!G37","v":655},{"$f":"'6. TNC Assumptions'!I37","v":16000},{"$f":"'6. TNC Assumptions'!K37","v":4000000},{"$f":"'6. TNC Assumptions'!M37","v":764205.5555555555},{"$f":"'6. TNC Assumptions'!P37","v":3208.3333333333335},{"$f":"'6. TNC Assumptions'!R37","v":847413.88888888888},{"$f":"'6. TNC Assumptions'!T37","v":2237},{"$f":"'6. TNC Assumptions'!V37","v":7016},{"$f":"'6. TNC Assumptions'!X37","v":2693},{"$f":"'6. TNC Assumptions'!Z37","v":15319},{"$f":"'TNC Scenarios'!B7","v":2.5725499999999997},{"$f":"'TNC Scenarios'!C7","v":5.4373999999999993},{"$f":"'TNC Scenarios'!D7","v":0.15971874999999999},{"$f":"'TNC Scenarios'!E7","v":3.0683750000000001},{"$f":"'TNC Scenarios'!F7","v":0.29475000000000001},{"$f":"'TNC Scenarios'!G7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!H7","v":8},{"$f":"'TNC Scenarios'!I7","v":19.915768749999998},{"$f":"'TNC Scenarios'!K7","v":5.5924999999999996E-2},{"$f":"'TNC Scenarios'!L7","v":0.1754},{"$f":"'TNC Scenarios'!M7","v":4.7915624999999998E-3},{"$f":"'TNC Scenarios'!N7","v":0.10432475000000001},{"$f":"'TNC Scenarios'!O7","v":2.6855E-2},{"$f":"'TNC Scenarios'!P7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!Q7","v":2.6355604166666664},{"$f":"'TNC Scenarios'!R7","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!U7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!V7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!W7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!X7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!Z7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!AA7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!AC7","v":10.136969761545535},{"$f":"'TNC Scenarios'!AE7","v":33.526570240712196},{"$f":"'TNC Scenarios'!AI7","v":2.5725499999999997},{"$f":"'TNC Scenarios'!AJ7","v":5.4373999999999993},{"$f":"'TNC Scenarios'!AK7","v":0.15971874999999999},{"$f":"'TNC Scenarios'!AL7","v":3.0683750000000001},{"$f":"'TNC Scenarios'!AM7","v":0.29475000000000001},{"$f":"'TNC Scenarios'!AN7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!AO7","v":8},{"$f":"'TNC Scenarios'!AP7","v":19.915768749999998},{"$f":"'TNC Scenarios'!AR7","v":5.5924999999999996E-2},{"$f":"'TNC Scenarios'!AS7","v":0.1754},{"$f":"'TNC Scenarios'!AT7","v":4.7915624999999998E-3},{"$f":"'TNC Scenarios'!AU7","v":0.10432475000000001},{"$f":"'TNC Scenarios'!AV7","v":2.6855E-2},{"$f":"'TNC Scenarios'!AW7","v":0.38297500000000001},{"$f":"'TNC Scenarios'!AX7","v":2.6355604166666664},{"$f":"'TNC Scenarios'!AY7","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!BB7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!BC7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!BD7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!BE7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!BG7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!BH7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!BJ7","v":10.136969761545535},{"$f":"'TNC Scenarios'!BK7","v":33.526570240712196},{"$f":"'TNC Scenarios'!BO7","v":19.915768749999998},{"$f":"'TNC Scenarios'!BP7","v":3.4738317291666663},{"$f":"'TNC Scenarios'!BQ7","v":0.5582421356285715},{"$f":"'TNC Scenarios'!BR7","v":3.7866166721625003},{"$f":"'TNC Scenarios'!BS7","v":5.9218208925002666E-2},{"$f":"'TNC Scenarios'!BT7","v":0.93981099248779287},{"$f":"'TNC Scenarios'!BV7","v":1.2645469637153572},{"$f":"'TNC Scenarios'!BW7","v":3.5285347886263096},{"$f":"'TNC Scenarios'!BY7","v":10.136969761545535},{"$f":"'TNC Scenarios'!BZ7","v":33.526570240712196}]
[2007,{"$f":"'6. TNC Assumptions'!C10","v":25300},{"$f":"'6. TNC Assumptions'!E10","v":1190.75},{"$f":"'6. TNC Assumptions'!G10","v":700},{"$f":"'6. TNC Assumptions'!I10","v":16000},{"$f":"'6. TNC Assumptions'!K10","v":4462222.222222222},{"$f":"'6. TNC Assumptions'!M10","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P10","v":3358.8333333333335},{"$f":"'6. TNC Assumptions'!R10","v":800956.61111111112},{"$f":"'6. TNC Assumptions'!T10","v":2163},{"$f":"'6. TNC Assumptions'!V10","v":6814.5},{"$f":"'6. TNC Assumptions'!X10","v":1897},{"$f":"'6. TNC Assumptions'!Z10","v":17413},{"$f":"'6. TNC Assumptions'!C38","v":25300},{"$f":"'6. TNC Assumptions'!E38","v":1190.75},{"$f":"'6. TNC Assumptions'!G38","v":700},{"$f":"'6. TNC Assumptions'!I38","v":16000},{"$f":"'6. TNC Assumptions'!K38","v":4462222.222222222},{"$f":"'6. TNC Assumptions'!M38","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P38","v":3358.8333333333335},{"$f":"'6. TNC Assumptions'!R38","v":800956.61111111112},{"$f":"'6. TNC Assumptions'!T38","v":2163},{"$f":"'6. TNC Assumptions'!V38","v":6814.5},{"$f":"'6. TNC Assumptions'!X38","v":1897},{"$f":"'6. TNC Assumptions'!Z38","v":17413},{"$f":"'TNC Scenarios'!B8","v":2.4874499999999999},{"$f":"'TNC Scenarios'!C8","v":5.2812374999999996},{"$f":"'TNC Scenarios'!D8","v":0.14884375},{"$f":"'TNC Scenarios'!E8","v":3.1624999999999996},{"$f":"'TNC Scenarios'!F8","v":0.315},{"$f":"'TNC Scenarios'!G8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!H8","v":8},{"$f":"'TNC Scenarios'!I8","v":19.830356250000001},{"$f":"'TNC Scenarios'!K8","v":5.4074999999999998E-2},{"$f":"'TNC Scenarios'!L8","v":0.1703625},{"$f":"'TNC Scenarios'!M8","v":4.4653124999999997E-3},{"$f":"'TNC Scenarios'!N8","v":0.107525},{"$f":"'TNC Scenarios'!O8","v":2.87E-2},{"$f":"'TNC Scenarios'!P8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!Q8","v":2.8318285694444443},{"$f":"'TNC Scenarios'!R8","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!U8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!V8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!W8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!X8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!Z8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!AA8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!AC8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!AE8","v":32.974873352802305},{"$f":"'TNC Scenarios'!AI8","v":2.4874499999999999},{"$f":"'TNC Scenarios'!AJ8","v":5.2812374999999996},{"$f":"'TNC Scenarios'!AK8","v":0.14884375},{"$f":"'TNC Scenarios'!AL8","v":3.1624999999999996},{"$f":"'TNC Scenarios'!AM8","v":0.315},{"$f":"'TNC Scenarios'!AN8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!AO8","v":8},{"$f":"'TNC Scenarios'!AP8","v":19.830356250000001},{"$f":"'TNC Scenarios'!AR8","v":5.4074999999999998E-2},{"$f":"'TNC Scenarios'!AS8","v":0.1703625},{"$f":"'TNC Scenarios'!AT8","v":4.4653124999999997E-3},{"$f":"'TNC Scenarios'!AU8","v":0.107525},{"$f":"'TNC Scenarios'!AV8","v":2.87E-2},{"$f":"'TNC Scenarios'!AW8","v":0.43532499999999996},{"$f":"'TNC Scenarios'!AX8","v":2.8318285694444443},{"$f":"'TNC Scenarios'!AY8","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!BB8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!BC8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!BD8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!BE8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!BG8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!BH8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!BJ8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!BK8","v":32.974873352802305},{"$f":"'TNC Scenarios'!BO8","v":19.830356250000001},{"$f":"'TNC Scenarios'!BP8","v":3.7202813819444445},{"$f":"'TNC Scenarios'!BQ8","v":0.53977547579999996},{"$f":"'TNC Scenarios'!BR8","v":2.8724546232839288},{"$f":"'TNC Scenarios'!BS8","v":5.5186133654820523E-2},{"$f":"'TNC Scenarios'!BT8","v":0.96864049007785724},{"$f":"'TNC Scenarios'!BV8","v":1.4163775624051427},{"$f":"'TNC Scenarios'!BW8","v":3.5718014356361074},{"$f":"'TNC Scenarios'!BY8","v":9.4242357208578564},{"$f":"'TNC Scenarios'!BZ8","v":32.974873352802305}]
[2008,{"$f":"'6. TNC Assumptions'!C11","v":26597.5},{"$f":"'6. TNC Assumptions'!E11","v":1652},{"$f":"'6. TNC Assumptions'!G11","v":725},{"$f":"'6. TNC Assumptions'!I11","v":16000},{"$f":"'6. TNC Assumptions'!K11","v":4688888.888888889},{"$f":"'6. TNC Assumptions'!M11","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P11","v":3573.5},{"$f":"'6. TNC Assumptions'!R11","v":805704.61111111112},{"$f":"'6. TNC Assumptions'!T11","v":2457},{"$f":"'6. TNC Assumptions'!V11","v":6967.25},{"$f":"'6. TNC Assumptions'!X11","v":2097},{"$f":"'6. TNC Assumptions'!Z11","v":6699},{"$f":"'6. TNC Assumptions'!C39","v":26597.5},{"$f":"'6. TNC Assumptions'!E39","v":1652},{"$f":"'6. TNC Assumptions'!G39","v":725},{"$f":"'6. TNC Assumptions'!I39","v":16000},{"$f":"'6. TNC Assumptions'!K39","v":4688888.888888889},{"$f":"'6. TNC Assumptions'!M39","v":708353.33333333337},{"$f":"'6. TNC Assumptions'!P39","v":3573.5},{"$f":"'6. TNC Assumptions'!R39","v":805704.61111111112},{"$f":"'6. TNC Assumptions'!T39","v":2457},{"$f":"'6. TNC Assumptions'!V39","v":6967.25},{"$f":"'6. TNC Assumptions'!X39","v":2097},{"$f":"'6. TNC Assumptions'!Z39","v":6699},{"$f":"'TNC Scenarios'!B9","v":2.8255499999999998},{"$f":"'TNC Scenarios'!C9","v":5.3996187500000001},{"$f":"'TNC Scenarios'!D9","v":0.20649999999999999},{"$f":"'TNC Scenarios'!E9","v":3.3246875},{"$f":"'TNC Scenarios'!F9","v":0.32624999999999998},{"$f":"'TNC Scenarios'!G9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!H9","v":8},{"$f":"'TNC Scenarios'!I9","v":20.250081250000001},{"$f":"'TNC Scenarios'!K9","v":6.1425E-2},{"$f":"'TNC Scenarios'!L9","v":0.17418124999999998},{"$f":"'TNC Scenarios'!M9","v":6.195E-3},{"$f":"'TNC Scenarios'!N9","v":0.11303937500000001},{"$f":"'TNC Scenarios'!O9","v":2.9724999999999998E-2},{"$f":"'TNC Scenarios'!P9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!Q9","v":2.9487229027777779},{"$f":"'TNC Scenarios'!R9","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!U9","v":0.6131430162},{"$f":"'TNC Scenarios'!V9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!W9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!X9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!Z9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!AA9","v":3.662616642248012},{"$f":"'TNC Scenarios'!AC9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!AE9","v":32.927233947209473},{"$f":"'TNC Scenarios'!AI9","v":2.8255499999999998},{"$f":"'TNC Scenarios'!AJ9","v":5.3996187500000001},{"$f":"'TNC Scenarios'!AK9","v":0.20649999999999999},{"$f":"'TNC Scenarios'!AL9","v":3.3246875},{"$f":"'TNC Scenarios'!AM9","v":0.32624999999999998},{"$f":"'TNC Scenarios'!AN9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!AO9","v":8},{"$f":"'TNC Scenarios'!AP9","v":20.250081250000001},{"$f":"'TNC Scenarios'!AR9","v":6.1425E-2},{"$f":"'TNC Scenarios'!AS9","v":0.17418124999999998},{"$f":"'TNC Scenarios'!AT9","v":6.195E-3},{"$f":"'TNC Scenarios'!AU9","v":0.11303937500000001},{"$f":"'TNC Scenarios'!AV9","v":2.9724999999999998E-2},{"$f":"'TNC Scenarios'!AW9","v":0.16747499999999998},{"$f":"'TNC Scenarios'!AX9","v":2.9487229027777779},{"$f":"'TNC Scenarios'!AY9","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!BB9","v":0.6131430162},{"$f":"'TNC Scenarios'!BC9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!BD9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!BE9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!BG9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!BH9","v":3.662616642248012},{"$f":"'TNC Scenarios'!BJ9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!BK9","v":32.927233947209473},{"$f":"'TNC Scenarios'!BO9","v":20.250081250000001},{"$f":"'TNC Scenarios'!BP9","v":3.5887635277777781},{"$f":"'TNC Scenarios'!BQ9","v":0.6131430162},{"$f":"'TNC Scenarios'!BR9","v":3.1152194545607141},{"$f":"'TNC Scenarios'!BS9","v":7.656308444069998E-2},{"$f":"'TNC Scenarios'!BT9","v":1.0183168156065534},{"$f":"'TNC Scenarios'!BV9","v":0.60253015637571439},{"$f":"'TNC Scenarios'!BW9","v":3.662616642248012},{"$f":"'TNC Scenarios'!BY9","v":9.0883891694316929},{"$f":"'TNC Scenarios'!BZ9","v":32.927233947209473}]
[2009,{"$f":"'6. TNC Assumptions'!C12","v":26695.75},{"$f":"'6. TNC Assumptions'!E12","v":2129.75},{"$f":"'6. TNC Assumptions'!G12","v":750},{"$f":"'6. TNC Assumptions'!I12","v":16000},{"$f":"'6. TNC Assumptions'!K12","v":4911111.111111111},{"$f":"'6. TNC Assumptions'!M12","v":571565.5555555555},{"$f":"'6. TNC Assumptions'!P12","v":5833.166666666667},{"$f":"'6. TNC Assumptions'!R12","v":675620.94444444438},{"$f":"'6. TNC Assumptions'!T12","v":2316},{"$f":"'6. TNC Assumptions'!V12","v":7005.5},{"$f":"'6. TNC Assumptions'!X12","v":2085},{"$f":"'6. TNC Assumptions'!Z12","v":14108},{"$f":"'6. TNC Assumptions'!C40","v":26695.75},{"$f":"'6. TNC Assumptions'!E40","v":2129.75},{"$f":"'6. TNC Assumptions'!G40","v":750},{"$f":"'6. TNC Assumptions'!I40","v":16000},{"$f":"'6. TNC Assumptions'!K40","v":4911111.111111111},{"$f":"'6. TNC Assumptions'!M40","v":571565.5555555555},{"$f":"'6. TNC Assumptions'!P40","v":5833.166666666667},{"$f":"'6. TNC Assumptions'!R40","v":675620.94444444438},{"$f":"'6. TNC Assumptions'!T40","v":2316},{"$f":"'6. TNC Assumptions'!V40","v":7005.5},{"$f":"'6. TNC Assumptions'!X40","v":2085},{"$f":"'6. TNC Assumptions'!Z40","v":14108},{"$f":"'TNC Scenarios'!B10","v":2.6633999999999998},{"$f":"'TNC Scenarios'!C10","v":5.4292625000000001},{"$f":"'TNC Scenarios'!D10","v":0.26621875},{"$f":"'TNC Scenarios'!E10","v":3.33696875},{"$f":"'TNC Scenarios'!F10","v":0.33749999999999997},{"$f":"'TNC Scenarios'!G10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!H10","v":8},{"$f":"'TNC Scenarios'!I10","v":20.386050000000001},{"$f":"'TNC Scenarios'!K10","v":5.79E-2},{"$f":"'TNC Scenarios'!L10","v":0.1751375},{"$f":"'TNC Scenarios'!M10","v":7.9865624999999989E-3},{"$f":"'TNC Scenarios'!N10","v":0.11345693749999999},{"$f":"'TNC Scenarios'!O10","v":3.075E-2},{"$f":"'TNC Scenarios'!P10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!Q10","v":2.9622712638888884},{"$f":"'TNC Scenarios'!R10","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!U10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!V10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!W10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!X10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!Z10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!AA10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!AC10","v":9.233250359179344},{"$f":"'TNC Scenarios'!AE10","v":33.407502623068233},{"$f":"'TNC Scenarios'!AI10","v":2.6633999999999998},{"$f":"'TNC Scenarios'!AJ10","v":5.4292625000000001},{"$f":"'TNC Scenarios'!AK10","v":0.26621875},{"$f":"'TNC Scenarios'!AL10","v":3.33696875},{"$f":"'TNC Scenarios'!AM10","v":0.33749999999999997},{"$f":"'TNC Scenarios'!AN10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!AO10","v":8},{"$f":"'TNC Scenarios'!AP10","v":20.386050000000001},{"$f":"'TNC Scenarios'!AR10","v":5.79E-2},{"$f":"'TNC Scenarios'!AS10","v":0.1751375},{"$f":"'TNC Scenarios'!AT10","v":7.9865624999999989E-3},{"$f":"'TNC Scenarios'!AU10","v":0.11345693749999999},{"$f":"'TNC Scenarios'!AV10","v":3.075E-2},{"$f":"'TNC Scenarios'!AW10","v":0.35269999999999996},{"$f":"'TNC Scenarios'!AX10","v":2.9622712638888884},{"$f":"'TNC Scenarios'!AY10","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!BB10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!BC10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!BD10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!BE10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!BG10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!BH10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!BJ10","v":9.233250359179344},{"$f":"'TNC Scenarios'!BK10","v":33.407502623068233},{"$f":"'TNC Scenarios'!BO10","v":20.386050000000001},{"$f":"'TNC Scenarios'!BP10","v":3.7882022638888886},{"$f":"'TNC Scenarios'!BQ10","v":0.53927637688571428},{"$f":"'TNC Scenarios'!BR10","v":3.0538224896830362},{"$f":"'TNC Scenarios'!BS10","v":9.8704739157131238E-2},{"$f":"'TNC Scenarios'!BT10","v":1.0220784333199984},{"$f":"'TNC Scenarios'!BV10","v":1.1055432880815714},{"$f":"'TNC Scenarios'!BW10","v":3.4138250320518924},{"$f":"'TNC Scenarios'!BY10","v":9.233250359179344},{"$f":"'TNC Scenarios'!BZ10","v":33.407502623068233}]
[2010,{"$f":"'6. TNC Assumptions'!C13","v":28267.25},{"$f":"'6. TNC Assumptions'!E13","v":2096},{"$f":"'6. TNC Assumptions'!G13","v":775},{"$f":"'6. TNC Assumptions'!I13","v":16000},{"$f":"'6. TNC Assumptions'!K13","v":5133333.333333333},{"$f":"'6. TNC Assumptions'!M13","v":620060},{"$f":"'6. TNC Assumptions'!P13","v":7029.3333333333339},{"$f":"'6. TNC Assumptions'!R13","v":729756},{"$f":"'6. TNC Assumptions'!T13","v":2679},{"$f":"'6. TNC Assumptions'!V13","v":6845.75},{"$f":"'6. TNC Assumptions'!X13","v":2034},{"$f":"'6. TNC Assumptions'!Z13","v":22327},{"$f":"'6. TNC Assumptions'!C41","v":28267.25},{"$f":"'6. TNC Assumptions'!E41","v":2096},{"$f":"'6. TNC Assumptions'!G41","v":775},{"$f":"'6. TNC Assumptions'!I41","v":16000},{"$f":"'6. TNC Assumptions'!K41","v":5133333.333333333},{"$f":"'6. TNC Assumptions'!M41","v":620060},{"$f":"'6. TNC Assumptions'!P41","v":7029.3333333333339},{"$f":"'6. TNC Assumptions'!R41","v":729756},{"$f":"'6. TNC Assumptions'!T41","v":2679},{"$f":"'6. TNC Assumptions'!V41","v":6845.75},{"$f":"'6. TNC Assumptions'!X41","v":2034},{"$f":"'6. TNC Assumptions'!Z41","v":22327},{"$f":"'TNC Scenarios'!B11","v":3.0808499999999999},{"$f":"'TNC Scenarios'!C11","v":5.3054562499999998},{"$f":"'TNC Scenarios'!D11","v":0.26200000000000001},{"$f":"'TNC Scenarios'!E11","v":3.5334062499999996},{"$f":"'TNC Scenarios'!F11","v":0.34875},{"$f":"'TNC Scenarios'!G11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!H11","v":8},{"$f":"'TNC Scenarios'!I11","v":21.088637500000001},{"$f":"'TNC Scenarios'!K11","v":6.6974999999999993E-2},{"$f":"'TNC Scenarios'!L11","v":0.17114374999999998},{"$f":"'TNC Scenarios'!M11","v":7.8599999999999989E-3},{"$f":"'TNC Scenarios'!N11","v":0.12013581249999999},{"$f":"'TNC Scenarios'!O11","v":3.1774999999999998E-2},{"$f":"'TNC Scenarios'!P11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!Q11","v":3.113983666666666},{"$f":"'TNC Scenarios'!R11","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!U11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!V11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!W11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!X11","v":1.082245173642423},{"$f":"'TNC Scenarios'!Z11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!AA11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!AC11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!AE11","v":34.848683746351426},{"$f":"'TNC Scenarios'!AI11","v":3.0808499999999999},{"$f":"'TNC Scenarios'!AJ11","v":5.3054562499999998},{"$f":"'TNC Scenarios'!AK11","v":0.26200000000000001},{"$f":"'TNC Scenarios'!AL11","v":3.5334062499999996},{"$f":"'TNC Scenarios'!AM11","v":0.34875},{"$f":"'TNC Scenarios'!AN11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!AO11","v":8},{"$f":"'TNC Scenarios'!AP11","v":21.088637500000001},{"$f":"'TNC Scenarios'!AR11","v":6.6974999999999993E-2},{"$f":"'TNC Scenarios'!AS11","v":0.17114374999999998},{"$f":"'TNC Scenarios'!AT11","v":7.8599999999999989E-3},{"$f":"'TNC Scenarios'!AU11","v":0.12013581249999999},{"$f":"'TNC Scenarios'!AV11","v":3.1774999999999998E-2},{"$f":"'TNC Scenarios'!AW11","v":0.55817499999999998},{"$f":"'TNC Scenarios'!AX11","v":3.113983666666666},{"$f":"'TNC Scenarios'!AY11","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!BB11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!BC11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!BD11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!BE11","v":1.082245173642423},{"$f":"'TNC Scenarios'!BG11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!BH11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!BJ11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!BK11","v":34.848683746351426},{"$f":"'TNC Scenarios'!BO11","v":21.088637500000001},{"$f":"'TNC Scenarios'!BP11","v":4.1580482291666661},{"$f":"'TNC Scenarios'!BQ11","v":0.66241905200742845},{"$f":"'TNC Scenarios'!BR11","v":3.0296080819828219},{"$f":"'TNC Scenarios'!BS11","v":9.7140572026457137E-2},{"$f":"'TNC Scenarios'!BT11","v":1.082245173642423},{"$f":"'TNC Scenarios'!BV11","v":1.1018857519343928},{"$f":"'TNC Scenarios'!BW11","v":3.6286993855912377},{"$f":"'TNC Scenarios'!BY11","v":9.6019980171847621},{"$f":"'TNC Scenarios'!BZ11","v":34.848683746351426}]
[2011,{"$f":"'6. TNC Assumptions'!C14","v":28283.5},{"$f":"'6. TNC Assumptions'!E14","v":1993.5},{"$f":"'6. TNC Assumptions'!G14","v":800},{"$f":"'6. TNC Assumptions'!I14","v":16000},{"$f":"'6. TNC Assumptions'!K14","v":5244444.444444445},{"$f":"'6. TNC Assumptions'!M14","v":620060},{"$f":"'6. TNC Assumptions'!P14","v":8627},{"$f":"'6. TNC Assumptions'!R14","v":733575.88888888888},{"$f":"'6. TNC Assumptions'!T14","v":2525},{"$f":"'6. TNC Assumptions'!V14","v":5990.5},{"$f":"'6. TNC Assumptions'!X14","v":1920},{"$f":"'6. TNC Assumptions'!Z14","v":23285},{"$f":"'6. TNC Assumptions'!C42","v":28283.5},{"$f":"'6. TNC Assumptions'!E42","v":1993.5},{"$f":"'6. TNC Assumptions'!G42","v":800},{"$f":"'6. TNC Assumptions'!I42","v":16000},{"$f":"'6. TNC Assumptions'!K42","v":5244444.444444445},{"$f":"'6. TNC Assumptions'!M42","v":620060},{"$f":"'6. TNC Assumptions'!P42","v":8627},{"$f":"'6. TNC Assumptions'!R42","v":733575.88888888888},{"$f":"'6. TNC Assumptions'!T42","v":2525},{"$f":"'6. TNC Assumptions'!V42","v":5990.5},{"$f":"'6. TNC Assumptions'!X42","v":1920},{"$f":"'6. TNC Assumptions'!Z42","v":23285},{"$f":"'TNC Scenarios'!B12","v":2.9037500000000001},{"$f":"'TNC Scenarios'!C12","v":4.6426375000000002},{"$f":"'TNC Scenarios'!D12","v":0.24918749999999998},{"$f":"'TNC Scenarios'!E12","v":3.5354375},{"$f":"'TNC Scenarios'!F12","v":0.36},{"$f":"'TNC Scenarios'!G12","v":0.582125},{"$f":"'TNC Scenarios'!H12","v":8},{"$f":"'TNC Scenarios'!I12","v":20.273137499999997},{"$f":"'TNC Scenarios'!K12","v":6.3125000000000001E-2},{"$f":"'TNC Scenarios'!L12","v":0.14976249999999999},{"$f":"'TNC Scenarios'!M12","v":7.4756249999999988E-3},{"$f":"'TNC Scenarios'!N12","v":0.120204875},{"$f":"'TNC Scenarios'!O12","v":3.2799999999999996E-2},{"$f":"'TNC Scenarios'!P12","v":0.582125},{"$f":"'TNC Scenarios'!Q12","v":3.1724041388888895},{"$f":"'TNC Scenarios'!R12","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!U12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!V12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!W12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!X12","v":1.082867324154825},{"$f":"'TNC Scenarios'!Z12","v":1.23275202548575},{"$f":"'TNC Scenarios'!AA12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!AC12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!AE12","v":33.997270378624933},{"$f":"'TNC Scenarios'!AI12","v":2.9037500000000001},{"$f":"'TNC Scenarios'!AJ12","v":4.6426375000000002},{"$f":"'TNC Scenarios'!AK12","v":0.24918749999999998},{"$f":"'TNC Scenarios'!AL12","v":3.5354375},{"$f":"'TNC Scenarios'!AM12","v":0.36},{"$f":"'TNC Scenarios'!AN12","v":0.582125},{"$f":"'TNC Scenarios'!AO12","v":8},{"$f":"'TNC Scenarios'!AP12","v":20.273137499999997},{"$f":"'TNC Scenarios'!AR12","v":6.3125000000000001E-2},{"$f":"'TNC Scenarios'!AS12","v":0.14976249999999999},{"$f":"'TNC Scenarios'!AT12","v":7.4756249999999988E-3},{"$f":"'TNC Scenarios'!AU12","v":0.120204875},{"$f":"'TNC Scenarios'!AV12","v":3.2799999999999996E-2},{"$f":"'TNC Scenarios'!AW12","v":0.582125},{"$f":"'TNC Scenarios'!AX12","v":3.1724041388888895},{"$f":"'TNC Scenarios'!AY12","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!BB12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!BC12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!BD12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!BE12","v":1.082867324154825},{"$f":"'TNC Scenarios'!BG12","v":1.23275202548575},{"$f":"'TNC Scenarios'!BH12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!BJ12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!BK12","v":33.997270378624933},{"$f":"'TNC Scenarios'!BO12","v":20.273137499999997},{"$f":"'TNC Scenarios'!BP12","v":4.2158971388888897},{"$f":"'TNC Scenarios'!BQ12","v":0.62378630054714279},{"$f":"'TNC Scenarios'!BR12","v":2.7979301092132496},{"$f":"'TNC Scenarios'!BS12","v":9.2390138518483933E-2},{"$f":"'TNC Scenarios'!BT12","v":1.082867324154825},{"$f":"'TNC Scenarios'!BV12","v":1.23275202548575},{"$f":"'TNC Scenarios'!BW12","v":3.6785098418165956},{"$f":"'TNC Scenarios'!BY12","v":9.5082357397360457},{"$f":"'TNC Scenarios'!BZ12","v":33.997270378624933}]
[2012,{"$f":"'6. TNC Assumptions'!C15","v":27528.75},{"$f":"'6. TNC Assumptions'!E15","v":2262},{"$f":"'6. TNC Assumptions'!G15","v":824},{"$f":"'6. TNC Assumptions'!I15","v":16000},{"$f":"'6. TNC Assumptions'!K15","v":5266666.666666667},{"$f":"'6. TNC Assumptions'!M15","v":680928.88888888888},{"$f":"'6. TNC Assumptions'!P15","v":7027},{"$f":"'6. TNC Assumptions'!R15","v":793289.22222222225},{"$f":"'6. TNC Assumptions'!T15","v":3022},{"$f":"'6. TNC Assumptions'!V15","v":6099.25},{"$f":"'6. TNC Assumptions'!X15","v":1819},{"$f":"'6. TNC Assumptions'!Z15","v":15287},{"$f":"'6. TNC Assumptions'!C43","v":27528.75},{"$f":"'6. TNC Assumptions'!E43","v":2262},{"$f":"'6. TNC Assumptions'!G43","v":824},{"$f":"'6. TNC Assumptions'!I43","v":16000},{"$f":"'6. TNC Assumptions'!K43","v":5266666.666666667},{"$f":"'6. TNC Assumptions'!M43","v":680928.88888888888},{"$f":"'6. TNC Assumptions'!P43","v":7027},{"$f":"'6. TNC Assumptions'!R43","v":793289.22222222225},{"$f":"'6. TNC Assumptions'!T43","v":3022},{"$f":"'6. TNC Assumptions'!V43","v":6099.25},{"$f":"'6. TNC Assumptions'!X43","v":1819},{"$f":"'6. TNC Assumptions'!Z43","v":15287},{"$f":"'TNC Scenarios'!B13","v":3.4752999999999998},{"$f":"'TNC Scenarios'!C13","v":4.7269187499999994},{"$f":"'TNC Scenarios'!D13","v":0.28275},{"$f":"'TNC Scenarios'!E13","v":3.4410937499999998},{"$f":"'TNC Scenarios'!F13","v":0.37079999999999996},{"$f":"'TNC Scenarios'!G13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!H13","v":8},{"$f":"'TNC Scenarios'!I13","v":20.6790375},{"$f":"'TNC Scenarios'!K13","v":7.5549999999999992E-2},{"$f":"'TNC Scenarios'!L13","v":0.15248124999999998},{"$f":"'TNC Scenarios'!M13","v":8.4825000000000005E-3},{"$f":"'TNC Scenarios'!N13","v":0.11699718750000002},{"$f":"'TNC Scenarios'!O13","v":3.3784000000000002E-2},{"$f":"'TNC Scenarios'!P13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!Q13","v":3.2283002499999998},{"$f":"'TNC Scenarios'!R13","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!U13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!V13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!W13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!X13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!Z13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!AA13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!AC13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!AE13","v":34.052601330890759},{"$f":"'TNC Scenarios'!AI13","v":3.4752999999999998},{"$f":"'TNC Scenarios'!AJ13","v":4.7269187499999994},{"$f":"'TNC Scenarios'!AK13","v":0.28275},{"$f":"'TNC Scenarios'!AL13","v":3.4410937499999998},{"$f":"'TNC Scenarios'!AM13","v":0.37079999999999996},{"$f":"'TNC Scenarios'!AN13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!AO13","v":8},{"$f":"'TNC Scenarios'!AP13","v":20.6790375},{"$f":"'TNC Scenarios'!AR13","v":7.5549999999999992E-2},{"$f":"'TNC Scenarios'!AS13","v":0.15248124999999998},{"$f":"'TNC Scenarios'!AT13","v":8.4825000000000005E-3},{"$f":"'TNC Scenarios'!AU13","v":0.11699718750000002},{"$f":"'TNC Scenarios'!AV13","v":3.3784000000000002E-2},{"$f":"'TNC Scenarios'!AW13","v":0.38217499999999999},{"$f":"'TNC Scenarios'!AX13","v":3.2283002499999998},{"$f":"'TNC Scenarios'!AY13","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!BB13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!BC13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!BD13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!BE13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!BG13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!BH13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!BJ13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!BK13","v":34.052601330890759},{"$f":"'TNC Scenarios'!BO13","v":20.6790375},{"$f":"'TNC Scenarios'!BP13","v":4.0857701874999997},{"$f":"'TNC Scenarios'!BQ13","v":0.74618781378114274},{"$f":"'TNC Scenarios'!BR13","v":2.7108878824354639},{"$f":"'TNC Scenarios'!BS13","v":0.1048339570247357},{"$f":"'TNC Scenarios'!BT13","v":1.0539708257403482},{"$f":"'TNC Scenarios'!BV13","v":0.8366865825654286},{"$f":"'TNC Scenarios'!BW13","v":3.8352265818436426},{"$f":"'TNC Scenarios'!BY13","v":9.2877936433907617},{"$f":"'TNC Scenarios'!BZ13","v":34.052601330890759}]
[2013,{"$f":"'6. TNC Assumptions'!C16","v":25932.75},{"$f":"'6. TNC Assumptions'!E16","v":2539.5},{"$f":"'6. TNC Assumptions'!G16","v":855},{"$f":"'6. TNC Assumptions'!I16","v":16000},{"$f":"'6. TNC Assumptions'!K16","v":5200000},{"$f":"'6. TNC Assumptions'!M16","v":687283.33333333337},{"$f":"'6. TNC Assumptions'!P16","v":6648.833333333333},{"$f":"'6. TNC Assumptions'!R16","v":797932.16666666674},{"$f":"'6. TNC Assumptions'!T16","v":2874},{"$f":"'6. TNC Assumptions'!V16","v":6127.25},{"$f":"'6. TNC Assumptions'!X16","v":1761},{"$f":"'6. TNC Assumptions'!Z16","v":15961},{"$f":"'6. TNC Assumptions'!C44","v":25932.75},{"$f":"'6. TNC Assumptions'!E44","v":2539.5},{"$f":"'6. TNC Assumptions'!G44","v":855},{"$f":"'6. TNC Assumptions'!I44","v":16000},{"$f":"'6. TNC Assumptions'!K44","v":5200000},{"$f":"'6. TNC Assumptions'!M44","v":687283.33333333337},{"$f":"'6. TNC Assumptions'!P44","v":6648.833333333333},{"$f":"'6. TNC Assumptions'!R44","v":797932.16666666674},{"$f":"'6. TNC Assumptions'!T44","v":2874},{"$f":"'6. TNC Assumptions'!V44","v":6127.25},{"$f":"'6. TNC Assumptions'!X44","v":1761},{"$f":"'6. TNC Assumptions'!Z44","v":15961},{"$f":"'TNC Scenarios'!B14","v":3.3050999999999999},{"$f":"'TNC Scenarios'!C14","v":4.7486187499999994},{"$f":"'TNC Scenarios'!D14","v":0.31743749999999998},{"$f":"'TNC Scenarios'!E14","v":3.2415937499999998},{"$f":"'TNC Scenarios'!F14","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!H14","v":8},{"$f":"'TNC Scenarios'!I14","v":20.396525},{"$f":"'TNC Scenarios'!K14","v":7.1849999999999997E-2},{"$f":"'TNC Scenarios'!L14","v":0.15318124999999999},{"$f":"'TNC Scenarios'!M14","v":9.5231250000000003E-3},{"$f":"'TNC Scenarios'!N14","v":0.11021418749999999},{"$f":"'TNC Scenarios'!O14","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!Q14","v":3.1984491249999998},{"$f":"'TNC Scenarios'!R14","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!U14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!X14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!Z14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!AC14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!AE14","v":33.602305423763148},{"$f":"'TNC Scenarios'!AI14","v":3.3050999999999999},{"$f":"'TNC Scenarios'!AJ14","v":4.7486187499999994},{"$f":"'TNC Scenarios'!AK14","v":0.31743749999999998},{"$f":"'TNC Scenarios'!AL14","v":3.2415937499999998},{"$f":"'TNC Scenarios'!AM14","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!AO14","v":8},{"$f":"'TNC Scenarios'!AP14","v":20.396525},{"$f":"'TNC Scenarios'!AR14","v":7.1849999999999997E-2},{"$f":"'TNC Scenarios'!AS14","v":0.15318124999999999},{"$f":"'TNC Scenarios'!AT14","v":9.5231250000000003E-3},{"$f":"'TNC Scenarios'!AU14","v":0.11021418749999999},{"$f":"'TNC Scenarios'!AV14","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW14","v":0.39902499999999996},{"$f":"'TNC Scenarios'!AX14","v":3.1984491249999998},{"$f":"'TNC Scenarios'!AY14","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!BB14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!BE14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!BG14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!BJ14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!BK14","v":33.602305423763148},{"$f":"'TNC Scenarios'!BO14","v":20.396525},{"$f":"'TNC Scenarios'!BP14","v":4.0652976874999993},{"$f":"'TNC Scenarios'!BQ14","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BR14","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BS14","v":0.11769488676583391},{"$f":"'TNC Scenarios'!BT14","v":0.99286607387614845},{"$f":"'TNC Scenarios'!BV14","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BW14","v":3.8234301810172027},{"$f":"'TNC Scenarios'!BY14","v":9.1404827362631487},{"$f":"'TNC Scenarios'!BZ14","v":33.602305423763148}]
[2014,{"$f":"'6. TNC Assumptions'!C17","v":25966.375},{"$f":"'6. TNC Assumptions'!E17","v":2569.75},{"$f":"'6. TNC Assumptions'!G17","v":855},{"$f":"'6. TNC Assumptions'!I17","v":16000},{"$f":"'6. TNC Assumptions'!K17","v":5250000},{"$f":"'6. TNC Assumptions'!M17","v":668641.66666666674},{"$f":"'6. TNC Assumptions'!P17","v":6324.4166666666661},{"$f":"'6. TNC Assumptions'!R17","v":674966.08333333337},{"$f":"'6. TNC Assumptions'!T17","v":2887},{"$f":"'6. TNC Assumptions'!V17","v":6113.625},{"$f":"'6. TNC Assumptions'!X17","v":1880.5},{"$f":"'6. TNC Assumptions'!Z17","v":18480.5},{"$f":"'6. TNC Assumptions'!C45","v":25966.375},{"$f":"'6. TNC Assumptions'!E45","v":2569.75},{"$f":"'6. TNC Assumptions'!G45","v":855},{"$f":"'6. TNC Assumptions'!I45","v":16000},{"$f":"'6. TNC Assumptions'!K45","v":5250000},{"$f":"'6. TNC Assumptions'!M45","v":668641.66666666674},{"$f":"'6. TNC Assumptions'!P45","v":6324.4166666666661},{"$f":"'6. TNC Assumptions'!R45","v":726966.08333333337},{"$f":"'6. TNC Assumptions'!T45","v":2887},{"$f":"'6. TNC Assumptions'!V45","v":6113.625},{"$f":"'6. TNC Assumptions'!X45","v":1880.5},{"$f":"'6. TNC Assumptions'!Z45","v":18480.5},{"$f":"'TNC Scenarios'!B15","v":3.3200499999999997},{"$f":"'TNC Scenarios'!C15","v":4.7380593749999997},{"$f":"'TNC Scenarios'!D15","v":0.32121875},{"$f":"'TNC Scenarios'!E15","v":3.2457968749999999},{"$f":"'TNC Scenarios'!F15","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!H15","v":8},{"$f":"'TNC Scenarios'!I15","v":20.471887500000001},{"$f":"'TNC Scenarios'!K15","v":7.2175000000000003E-2},{"$f":"'TNC Scenarios'!L15","v":0.15284062499999998},{"$f":"'TNC Scenarios'!M15","v":9.6365624999999993E-3},{"$f":"'TNC Scenarios'!N15","v":0.11035709375000001},{"$f":"'TNC Scenarios'!O15","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!Q15","v":3.1312245624999999},{"$f":"'TNC Scenarios'!R15","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!U15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!V15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!W15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!X15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!Z15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!AA15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!AC15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!AE15","v":33.648045140793911},{"$f":"'TNC Scenarios'!AI15","v":3.3200499999999997},{"$f":"'TNC Scenarios'!AJ15","v":4.7380593749999997},{"$f":"'TNC Scenarios'!AK15","v":0.32121875},{"$f":"'TNC Scenarios'!AL15","v":3.2457968749999999},{"$f":"'TNC Scenarios'!AM15","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!AO15","v":8},{"$f":"'TNC Scenarios'!AP15","v":20.471887500000001},{"$f":"'TNC Scenarios'!AR15","v":7.2175000000000003E-2},{"$f":"'TNC Scenarios'!AS15","v":0.15284062499999998},{"$f":"'TNC Scenarios'!AT15","v":9.6365624999999993E-3},{"$f":"'TNC Scenarios'!AU15","v":0.11035709375000001},{"$f":"'TNC Scenarios'!AV15","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW15","v":0.46201249999999999},{"$f":"'TNC Scenarios'!AX15","v":3.1312245624999999},{"$f":"'TNC Scenarios'!AY15","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!BB15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BC15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BD15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!BE15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!BG15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BH15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!BJ15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!BK15","v":33.648045140793911},{"$f":"'TNC Scenarios'!BO15","v":20.471887500000001},{"$f":"'TNC Scenarios'!BP15","v":4.0613013437500003},{"$f":"'TNC Scenarios'!BQ15","v":0.70822884585514267},{"$f":"'TNC Scenarios'!BR15","v":2.6500717439192858},{"$f":"'TNC Scenarios'!BS15","v":0.11909684397184553},{"$f":"'TNC Scenarios'!BT15","v":0.9941534468595028},{"$f":"'TNC Scenarios'!BV15","v":0.84819100482953569},{"$f":"'TNC Scenarios'!BW15","v":3.7951144116086017},{"$f":"'TNC Scenarios'!BY15","v":9.1148562970439144},{"$f":"'TNC Scenarios'!BZ15","v":33.648045140793911}]
[2015,{"$f":"'6. TNC Assumptions'!C18","v":26000},{"$f":"'6. TNC Assumptions'!E18","v":2600},{"$f":"'6. TNC Assumptions'!G18","v":855},{"$f":"'6. TNC Assumptions'!I18","v":16000},{"$f":"'6. TNC Assumptions'!K18","v":5300000},{"$f":"'6. TNC Assumptions'!M18","v":650000},{"$f":"'6. TNC Assumptions'!P18","v":6000},{"$f":"'6. TNC Assumptions'!R18","v":656000},{"$f":"'6. TNC Assumptions'!T18","v":2900},{"$f":"'6. TNC Assumptions'!V18","v":6100},{"$f":"'6. TNC Assumptions'!X18","v":2000},{"$f":"'6. TNC Assumptions'!Z18","v":21000},{"$f":"'6. TNC Assumptions'!C46","v":26000},{"$f":"'6. TNC Assumptions'!E46","v":2600},{"$f":"'6. TNC Assumptions'!G46","v":855},{"$f":"'6. TNC Assumptions'!I46","v":16000},{"$f":"'6. TNC Assumptions'!K46","v":5300000},{"$f":"'6. TNC Assumptions'!M46","v":650000},{"$f":"'6. TNC Assumptions'!P46","v":6000},{"$f":"'6. TNC Assumptions'!R46","v":656000},{"$f":"'6. TNC Assumptions'!T46","v":2900},{"$f":"'6. TNC Assumptions'!V46","v":6100},{"$f":"'6. TNC Assumptions'!X46","v":2000},{"$f":"'6. TNC Assumptions'!Z46","v":21000},{"$f":"'TNC Scenarios'!B16","v":3.335},{"$f":"'TNC Scenarios'!C16","v":4.7275},{"$f":"'TNC Scenarios'!D16","v":0.32500000000000001},{"$f":"'TNC Scenarios'!E16","v":3.25},{"$f":"'TNC Scenarios'!F16","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!H16","v":8},{"$f":"'TNC Scenarios'!I16","v":20.547249999999998},{"$f":"'TNC Scenarios'!K16","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!L16","v":0.1525},{"$f":"'TNC Scenarios'!M16","v":9.75E-3},{"$f":"'TNC Scenarios'!N16","v":0.1105},{"$f":"'TNC Scenarios'!O16","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!Q16","v":3.1419999999999999},{"$f":"'TNC Scenarios'!R16","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!U16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!X16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!Z16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA16","v":3.7667986422000004},{"$f":"'TNC Scenarios'!AC16","v":10.586332458816617},{"$f":"'TNC Scenarios'!AE16","v":35.268887458816614},{"$f":"'TNC Scenarios'!AI16","v":3.335},{"$f":"'TNC Scenarios'!AJ16","v":4.7275},{"$f":"'TNC Scenarios'!AK16","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL16","v":3.25},{"$f":"'TNC Scenarios'!AM16","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO16","v":8},{"$f":"'TNC Scenarios'!AP16","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR16","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS16","v":0.1525},{"$f":"'TNC Scenarios'!AT16","v":9.75E-3},{"$f":"'TNC Scenarios'!AU16","v":0.1105},{"$f":"'TNC Scenarios'!AV16","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW16","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX16","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY16","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH16","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ16","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK16","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO16","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP16","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ16","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR16","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS16","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT16","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV16","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW16","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY16","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ16","v":34.956895941616615}]
[2016,{"$f":"'6. TNC Assumptions'!C19","v":25900},{"$f":"'6. TNC Assumptions'!E19","v":2620},{"$f":"'6. TNC Assumptions'!G19","v":855},{"$f":"'6. TNC Assumptions'!I19","v":15800},{"$f":"'6. TNC Assumptions'!K19","v":5340000},{"$f":"'6. TNC Assumptions'!M19","v":655000},{"$f":"'6. TNC Assumptions'!P19","v":6200},{"$f":"'6. TNC Assumptions'!R19","v":661200},{"$f":"'6. TNC Assumptions'!T19","v":2860},{"$f":"'6. TNC Assumptions'!V19","v":6040},{"$f":"'6. TNC Assumptions'!X19","v":2020},{"$f":"'6. TNC Assumptions'!Z19","v":21200},{"$f":"'6. TNC Assumptions'!C47","v":26140},{"$f":"'6. TNC Assumptions'!E47","v":2680},{"$f":"'6. TNC Assumptions'!G47","v":855},{"$f":"'6. TNC Assumptions'!I47","v":16200},{"$f":"'6. TNC Assumptions'!K47","v":5340000},{"$f":"'6. TNC Assumptions'!M47","v":655000},{"$f":"'6. TNC Assumptions'!P47","v":6200},{"$f":"'6. TNC Assumptions'!R47","v":661200},{"$f":"'6. TNC Assumptions'!T47","v":2920},{"$f":"'6. TNC Assumptions'!V47","v":6140},{"$f":"'6. TNC Assumptions'!X47","v":2020},{"$f":"'6. TNC Assumptions'!Z47","v":21200},{"$f":"'TNC Scenarios'!B17","v":3.2889999999999997},{"$f":"'TNC Scenarios'!C17","v":4.681},{"$f":"'TNC Scenarios'!D17","v":0.32749999999999996},{"$f":"'TNC Scenarios'!E17","v":3.2374999999999998},{"$f":"'TNC Scenarios'!F17","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G17","v":0.53},{"$f":"'TNC Scenarios'!H17","v":7.8999999999999995},{"$f":"'TNC Scenarios'!I17","v":20.34975},{"$f":"'TNC Scenarios'!K17","v":7.1499999999999994E-2},{"$f":"'TNC Scenarios'!L17","v":0.151},{"$f":"'TNC Scenarios'!M17","v":9.8250000000000004E-3},{"$f":"'TNC Scenarios'!N17","v":0.11007499999999999},{"$f":"'TNC Scenarios'!O17","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P17","v":0.53},{"$f":"'TNC Scenarios'!Q17","v":3.1658999999999997},{"$f":"'TNC Scenarios'!R17","v":8.6899999999999991E-2},{"$f":"'TNC Scenarios'!S17","v":4.1602549999999994},{"$f":"'TNC Scenarios'!U17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W17","v":0.12142571503307141},{"$f":"'TNC Scenarios'!X17","v":0.99161220130500005},{"$f":"'TNC Scenarios'!Z17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA17","v":3.7960140466599994},{"$f":"'TNC Scenarios'!AC17","v":10.612646158593975},{"$f":"'TNC Scenarios'!AE17","v":35.122651158593975},{"$f":"'TNC Scenarios'!AI17","v":3.335},{"$f":"'TNC Scenarios'!AJ17","v":4.7275},{"$f":"'TNC Scenarios'!AK17","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL17","v":3.25},{"$f":"'TNC Scenarios'!AM17","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN17","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO17","v":8},{"$f":"'TNC Scenarios'!AP17","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR17","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS17","v":0.1525},{"$f":"'TNC Scenarios'!AT17","v":9.75E-3},{"$f":"'TNC Scenarios'!AU17","v":0.1105},{"$f":"'TNC Scenarios'!AV17","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW17","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX17","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY17","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ17","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD17","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE17","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH17","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ17","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK17","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO17","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP17","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ17","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR17","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS17","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT17","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV17","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW17","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY17","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ17","v":34.956895941616615}]
[2017,{"$f":"'6. TNC Assumptions'!C20","v":25800},{"$f":"'6. TNC Assumptions'!E20","v":2640},{"$f":"'6. TNC Assumptions'!G20","v":855},{"$f":"'6. TNC Assumptions'!I20","v":15600},{"$f":"'6. TNC Assumptions'!K20","v":5380000},{"$f":"'6. TNC Assumptions'!M20","v":660000},{"$f":"'6. TNC Assumptions'!P20","v":6400},{"$f":"'6. TNC Assumptions'!R20","v":666400},{"$f":"'6. TNC Assumptions'!T20","v":2820},{"$f":"'6. TNC Assumptions'!V20","v":5980},{"$f":"'6. TNC Assumptions'!X20","v":2040},{"$f":"'6. TNC Assumptions'!Z20","v":21400},{"$f":"'6. TNC Assumptions'!C48","v":26280},{"$f":"'6. TNC Assumptions'!E48","v":2760},{"$f":"'6. TNC Assumptions'!G48","v":855},{"$f":"'6. TNC Assumptions'!I48","v":16400},{"$f":"'6. TNC Assumptions'!K48","v":5380000},{"$f":"'6. TNC Assumptions'!M48","v":660000},{"$f":"'6. TNC Assumptions'!P48","v":6400},{"$f":"'6. TNC Assumptions'!R48","v":666400},{"$f":"'6. TNC Assumptions'!T48","v":2940},{"$f":"'6. TNC Assumptions'!V48","v":6180},{"$f":"'6. TNC Assumptions'!X48","v":2040},{"$f":"'6. TNC Assumptions'!Z48","v":21400},{"$f":"'TNC Scenarios'!B18","v":3.2429999999999999},{"$f":"'TNC Scenarios'!C18","v":4.6345000000000001},{"$f":"'TNC Scenarios'!D18","v":0.32999999999999996},{"$f":"'TNC Scenarios'!E18","v":3.2249999999999996},{"$f":"'TNC Scenarios'!F18","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G18","v":0.53500000000000003},{"$f":"'TNC Scenarios'!H18","v":7.8},{"$f":"'TNC Scenarios'!I18","v":20.152249999999999},{"$f":"'TNC Scenarios'!K18","v":7.0499999999999993E-2},{"$f":"'TNC Scenarios'!L18","v":0.14949999999999999},{"$f":"'TNC Scenarios'!M18","v":9.8999999999999991E-3},{"$f":"'TNC Scenarios'!N18","v":0.10965},{"$f":"'TNC Scenarios'!O18","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P18","v":0.53500000000000003},{"$f":"'TNC Scenarios'!Q18","v":3.1898},{"$f":"'TNC Scenarios'!R18","v":8.5800000000000001E-2},{"$f":"'TNC Scenarios'!S18","v":4.1852049999999998},{"$f":"'TNC Scenarios'!U18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W18","v":0.12235262888828571},{"$f":"'TNC Scenarios'!X18","v":0.98778358276714306},{"$f":"'TNC Scenarios'!Z18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA18","v":3.8252294511199998},{"$f":"'TNC Scenarios'!AC18","v":10.638959858371333},{"$f":"'TNC Scenarios'!AE18","v":34.976414858371328},{"$f":"'TNC Scenarios'!AI18","v":3.335},{"$f":"'TNC Scenarios'!AJ18","v":4.7275},{"$f":"'TNC Scenarios'!AK18","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL18","v":3.25},{"$f":"'TNC Scenarios'!AM18","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN18","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO18","v":8},{"$f":"'TNC Scenarios'!AP18","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR18","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS18","v":0.1525},{"$f":"'TNC Scenarios'!AT18","v":9.75E-3},{"$f":"'TNC Scenarios'!AU18","v":0.1105},{"$f":"'TNC Scenarios'!AV18","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW18","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX18","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY18","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ18","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD18","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE18","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH18","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ18","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK18","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO18","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP18","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ18","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR18","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS18","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT18","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV18","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW18","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY18","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ18","v":34.956895941616615}]
[2018,{"$f":"'6. TNC Assumptions'!C21","v":25700},{"$f":"'6. TNC Assumptions'!E21","v":2660},{"$f":"'6. TNC Assumptions'!G21","v":855},{"$f":"'6. TNC Assumptions'!I21","v":15400},{"$f":"'6. TNC Assumptions'!K21","v":5420000},{"$f":"'6. TNC Assumptions'!M21","v":665000},{"$f":"'6. TNC Assumptions'!P21","v":6600},{"$f":"'6. TNC Assumptions'!R21","v":671600},{"$f":"'6. TNC Assumptions'!T21","v":2780},{"$f":"'6. TNC Assumptions'!V21","v":5920},{"$f":"'6. TNC Assumptions'!X21","v":2060},{"$f":"'6. TNC Assumptions'!Z21","v":21600},{"$f":"'6. TNC Assumptions'!C49","v":26420},{"$f":"'6. TNC Assumptions'!E49","v":2840},{"$f":"'6. TNC Assumptions'!G49","v":855},{"$f":"'6. TNC Assumptions'!I49","v":16600},{"$f":"'6. TNC Assumptions'!K49","v":5420000},{"$f":"'6. TNC Assumptions'!M49","v":665000},{"$f":"'6. TNC Assumptions'!P49","v":6600},{"$f":"'6. TNC Assumptions'!R49","v":671600},{"$f":"'6. TNC Assumptions'!T49","v":2960},{"$f":"'6. TNC Assumptions'!V49","v":6220},{"$f":"'6. TNC Assumptions'!X49","v":2060},{"$f":"'6. TNC Assumptions'!Z49","v":21600},{"$f":"'TNC Scenarios'!B19","v":3.1970000000000001},{"$f":"'TNC Scenarios'!C19","v":4.5880000000000001},{"$f":"'TNC Scenarios'!D19","v":0.33249999999999996},{"$f":"'TNC Scenarios'!E19","v":3.2124999999999999},{"$f":"'TNC Scenarios'!F19","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G19","v":0.53999999999999992},{"$f":"'TNC Scenarios'!H19","v":7.6999999999999993},{"$f":"'TNC Scenarios'!I19","v":19.954749999999997},{"$f":"'TNC Scenarios'!K19","v":6.9499999999999992E-2},{"$f":"'TNC Scenarios'!L19","v":0.14799999999999999},{"$f":"'TNC Scenarios'!M19","v":9.9749999999999995E-3},{"$f":"'TNC Scenarios'!N19","v":0.10922499999999999},{"$f":"'TNC Scenarios'!O19","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P19","v":0.53999999999999992},{"$f":"'TNC Scenarios'!Q19","v":3.2136999999999998},{"$f":"'TNC Scenarios'!R19","v":8.4699999999999998E-2},{"$f":"'TNC Scenarios'!S19","v":4.2101549999999994},{"$f":"'TNC Scenarios'!U19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W19","v":0.12327954274349999},{"$f":"'TNC Scenarios'!X19","v":0.98395496422928574},{"$f":"'TNC Scenarios'!Z19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA19","v":3.8544448555799997},{"$f":"'TNC Scenarios'!AC19","v":10.665273558148687},{"$f":"'TNC Scenarios'!AE19","v":34.830178558148688},{"$f":"'TNC Scenarios'!AI19","v":3.335},{"$f":"'TNC Scenarios'!AJ19","v":4.7275},{"$f":"'TNC Scenarios'!AK19","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL19","v":3.25},{"$f":"'TNC Scenarios'!AM19","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN19","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO19","v":8},{"$f":"'TNC Scenarios'!AP19","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR19","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS19","v":0.1525},{"$f":"'TNC Scenarios'!AT19","v":9.75E-3},{"$f":"'TNC Scenarios'!AU19","v":0.1105},{"$f":"'TNC Scenarios'!AV19","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW19","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX19","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY19","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ19","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD19","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE19","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH19","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ19","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK19","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO19","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP19","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ19","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR19","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS19","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT19","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV19","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW19","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY19","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ19","v":34.956895941616615}]
[2019,{"$f":"'6. TNC Assumptions'!C22","v":25600},{"$f":"'6. TNC Assumptions'!E22","v":2680},{"$f":"'6. TNC Assumptions'!G22","v":855},{"$f":"'6. TNC Assumptions'!I22","v":15200},{"$f":"'6. TNC Assumptions'!K22","v":5460000},{"$f":"'6. TNC Assumptions'!M22","v":670000},{"$f":"'6. TNC Assumptions'!P22","v":6800},{"$f":"'6. TNC Assumptions'!R22","v":676800},{"$f":"'6. TNC Assumptions'!T22","v":2740},{"$f":"'6. TNC Assumptions'!V22","v":5860},{"$f":"'6. TNC Assumptions'!X22","v":2080},{"$f":"'6. TNC Assumptions'!Z22","v":21800},{"$f":"'6. TNC Assumptions'!C50","v":26560},{"$f":"'6. TNC Assumptions'!E50","v":2920},{"$f":"'6. TNC Assumptions'!G50","v":855},{"$f":"'6. TNC Assumptions'!I50","v":16800},{"$f":"'6. TNC Assumptions'!K50","v":5460000},{"$f":"'6. TNC Assumptions'!M50","v":670000},{"$f":"'6. TNC Assumptions'!P50","v":6800},{"$f":"'6. TNC Assumptions'!R50","v":676800},{"$f":"'6. TNC Assumptions'!T50","v":2980},{"$f":"'6. TNC Assumptions'!V50","v":6260},{"$f":"'6. TNC Assumptions'!X50","v":2080},{"$f":"'6. TNC Assumptions'!Z50","v":21800},{"$f":"'TNC Scenarios'!B20","v":3.1509999999999998},{"$f":"'TNC Scenarios'!C20","v":4.5415000000000001},{"$f":"'TNC Scenarios'!D20","v":0.33499999999999996},{"$f":"'TNC Scenarios'!E20","v":3.1999999999999997},{"$f":"'TNC Scenarios'!F20","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G20","v":0.54499999999999993},{"$f":"'TNC Scenarios'!H20","v":7.6},{"$f":"'TNC Scenarios'!I20","v":19.757249999999999},{"$f":"'TNC Scenarios'!K20","v":6.8499999999999991E-2},{"$f":"'TNC Scenarios'!L20","v":0.14649999999999999},{"$f":"'TNC Scenarios'!M20","v":1.005E-2},{"$f":"'TNC Scenarios'!N20","v":0.10879999999999999},{"$f":"'TNC Scenarios'!O20","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P20","v":0.54499999999999993},{"$f":"'TNC Scenarios'!Q20","v":3.2376},{"$f":"'TNC Scenarios'!R20","v":8.3599999999999994E-2},{"$f":"'TNC Scenarios'!S20","v":4.2351049999999999},{"$f":"'TNC Scenarios'!U20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!V20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!W20","v":0.12420645659871429},{"$f":"'TNC Scenarios'!X20","v":0.98012634569142854},{"$f":"'TNC Scenarios'!Z20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!AA20","v":3.8836602600399996},{"$f":"'TNC Scenarios'!AC20","v":10.691587257926045},{"$f":"'TNC Scenarios'!AE20","v":34.683942257926049},{"$f":"'TNC Scenarios'!AI20","v":3.335},{"$f":"'TNC Scenarios'!AJ20","v":4.7275},{"$f":"'TNC Scenarios'!AK20","v":0.32500000000000001},{"$f":"'TNC Scenarios'!AL20","v":3.25},{"$f":"'TNC Scenarios'!AM20","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN20","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AO20","v":8},{"$f":"'TNC Scenarios'!AP20","v":20.547249999999998},{"$f":"'TNC Scenarios'!AR20","v":7.2499999999999995E-2},{"$f":"'TNC Scenarios'!AS20","v":0.1525},{"$f":"'TNC Scenarios'!AT20","v":9.75E-3},{"$f":"'TNC Scenarios'!AU20","v":0.1105},{"$f":"'TNC Scenarios'!AV20","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW20","v":0.52500000000000002},{"$f":"'TNC Scenarios'!AX20","v":3.1419999999999999},{"$f":"'TNC Scenarios'!AY20","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!AZ20","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BB20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BC20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BD20","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BE20","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BG20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BH20","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BJ20","v":10.274340941616618},{"$f":"'TNC Scenarios'!BK20","v":34.956895941616615},{"$f":"'TNC Scenarios'!BO20","v":20.547249999999998},{"$f":"'TNC Scenarios'!BP20","v":4.1353049999999998},{"$f":"'TNC Scenarios'!BQ20","v":0.71645649145714263},{"$f":"'TNC Scenarios'!BR20","v":3.2490091572714284},{"$f":"'TNC Scenarios'!BS20","v":0.12049880117785715},{"$f":"'TNC Scenarios'!BT20","v":0.99544081984285704},{"$f":"'TNC Scenarios'!BV20","v":1.7381285468673329},{"$f":"'TNC Scenarios'!BW20","v":3.4548071249999999},{"$f":"'TNC Scenarios'!BY20","v":10.274340941616618},{"$f":"'TNC Scenarios'!BZ20","v":34.956895941616615}]
[2020,{"$f":"'6. TNC Assumptions'!C23","v":25500},{"$f":"'6. TNC Assumptions'!E23","v":2700},{"$f":"'6. TNC Assumptions'!G23","v":855},{"$f":"'6. TNC Assumptions'!I23","v":15000},{"$f":"'6. TNC Assumptions'!K23","v":5500000},{"$f":"'6. TNC Assumptions'!M23","v":675000},{"$f":"'6. TNC Assumptions'!P23","v":7000},{"$f":"'6. TNC Assumptions'!R23","v":682000},{"$f":"'6. TNC Assumptions'!T23","v":2700},{"$f":"'6. TNC Assumptions'!V23","v":5800},{"$f":"'6. TNC Assumptions'!X23","v":2100},{"$f":"'6. TNC Assumptions'!Z23","v":22000},{"$f":"'6. TNC Assumptions'!C51","v":26700},{"$f":"'6. TNC Assumptions'!E51","v":3000},{"$f":"'6. TNC Assumptions'!G51","v":855},{"$f":"'6. TNC Assumptions'!I51","v":17000},{"$f":"'6. TNC Assumptions'!K51","v":5500000},{"$f":"'6. TNC Assumptions'!M51","v":675000},{"$f":"'6. TNC Assumptions'!P51","v":7000},{"$f":"'6. TNC Assumptions'!R51","v":682000},{"$f":"'6. TNC Assumptions'!T51","v":3000},{"$f":"'6. TNC Assumptions'!V51","v":6300},{"$f":"'6. TNC Assumptions'!X51","v":2100},{"$f":"'6. TNC Assumptions'!Z51","v":22000},{"$f":"'TNC Scenarios'!B21","v":3.105},{"$f":"'TNC Scenarios'!C21","v":4.4950000000000001},{"$f":"'TNC Scenarios'!D21","v":0.33749999999999997},{"$f":"'TNC Scenarios'!E21","v":3.1875},{"$f":"'TNC Scenarios'!F21","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!H21","v":7.5},{"$f":"'TNC Scenarios'!I21","v":19.559750000000001},{"$f":"'TNC Scenarios'!K21","v":6.7499999999999991E-2},{"$f":"'TNC Scenarios'!L21","v":0.14499999999999999},{"$f":"'TNC Scenarios'!M21","v":1.0125E-2},{"$f":"'TNC Scenarios'!N21","v":0.108375},{"$f":"'TNC Scenarios'!O21","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!Q21","v":3.2614999999999998},{"$f":"'TNC Scenarios'!R21","v":8.249999999999999E-2},{"$f":"'TNC Scenarios'!S21","v":4.2600549999999995},{"$f":"'TNC Scenarios'!U21","v":0.66704569894285703},{"$f":"'TNC Scenarios'!V21","v":3.3367257914571424},{"$f":"'TNC Scenarios'!W21","v":0.12513337045392856},{"$f":"'TNC Scenarios'!X21","v":0.97629772715357155},{"$f":"'TNC Scenarios'!Z21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!AA21","v":3.9128756644999996},{"$f":"'TNC Scenarios'!AC21","v":10.838974825416134},{"$f":"'TNC Scenarios'!AE21","v":34.658779825416133},{"$f":"'TNC Scenarios'!AI21","v":3.4499999999999997},{"$f":"'TNC Scenarios'!AJ21","v":4.8824999999999994},{"$f":"'TNC Scenarios'!AK21","v":0.375},{"$f":"'TNC Scenarios'!AL21","v":3.3374999999999999},{"$f":"'TNC Scenarios'!AM21","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!AO21","v":8.5},{"$f":"'TNC Scenarios'!AP21","v":21.479750000000003},{"$f":"'TNC Scenarios'!AR21","v":7.4999999999999997E-2},{"$f":"'TNC Scenarios'!AS21","v":0.1575},{"$f":"'TNC Scenarios'!AT21","v":1.125E-2},{"$f":"'TNC Scenarios'!AU21","v":0.11347499999999999},{"$f":"'TNC Scenarios'!AV21","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW21","v":0.54999999999999993},{"$f":"'TNC Scenarios'!AX21","v":3.2614999999999998},{"$f":"'TNC Scenarios'!AY21","v":9.35E-2},{"$f":"'TNC Scenarios'!AZ21","v":4.2972799999999998},{"$f":"'TNC Scenarios'!BB21","v":0.71870243657142852},{"$f":"'TNC Scenarios'!BC21","v":3.3749068584000002},{"$f":"'TNC Scenarios'!BD21","v":0.13903707828214285},{"$f":"'TNC Scenarios'!BE21","v":1.0222411496078572},{"$f":"'TNC Scenarios'!BG21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!BH21","v":3.5891108824999995},{"$f":"'TNC Scenarios'!BJ21","v":10.664894978270063},{"$f":"'TNC Scenarios'!BK21","v":36.441924978270066},{"$f":"'TNC Scenarios'!BO21","v":21.479750000000003},{"$f":"'TNC Scenarios'!BP21","v":4.2972799999999998},{"$f":"'TNC Scenarios'!BQ21","v":0.74116188771428582},{"$f":"'TNC Scenarios'!BR21","v":3.3984892820999999},{"$f":"'TNC Scenarios'!BS21","v":0.13903707828214285},{"$f":"'TNC Scenarios'!BT21","v":1.0222411496078572},{"$f":"'TNC Scenarios'!BV21","v":1.8208965729086348},{"$f":"'TNC Scenarios'!BW21","v":3.5891108824999995},{"$f":"'TNC Scenarios'!BY21","v":10.710936853112919},{"$f":"'TNC Scenarios'!BZ21","v":36.487966853112923}]
[2025,{"$f":"'6. TNC Assumptions'!C24","v":25500},{"$f":"'6. TNC Assumptions'!E24","v":2700},{"$f":"'6. TNC Assumptions'!G24","v":855},{"$f":"'6. TNC Assumptions'!I24","v":15000},{"$f":"'6. TNC Assumptions'!K24","v":5700000},{"$f":"'6. TNC Assumptions'!M24","v":685000},{"$f":"'6. TNC Assumptions'!P24","v":8000},{"$f":"'6. TNC Assumptions'!R24","v":693000},{"$f":"'6. TNC Assumptions'!T24","v":2500},{"$f":"'6. TNC Assumptions'!V24","v":5600},{"$f":"'6. TNC Assumptions'!X24","v":2200},{"$f":"'6. TNC Assumptions'!Z24","v":22000},{"$f":"'6. TNC Assumptions'!C52","v":28000},{"$f":"'6. TNC Assumptions'!E52","v":3500},{"$f":"'6. TNC Assumptions'!G52","v":855},{"$f":"'6. TNC Assumptions'!I52","v":17500},{"$f":"'6. TNC Assumptions'!K52","v":5700000},{"$f":"'6. TNC Assumptions'!M52","v":685000},{"$f":"'6. TNC Assumptions'!P52","v":8000},{"$f":"'6. TNC Assumptions'!R52","v":693000},{"$f":"'6. TNC Assumptions'!T52","v":3200},{"$f":"'6. TNC Assumptions'!V52","v":6750},{"$f":"'6. TNC Assumptions'!X52","v":2200},{"$f":"'6. TNC Assumptions'!Z52","v":23000},{"$f":"'TNC Scenarios'!B22","v":2.875},{"$f":"'TNC Scenarios'!C22","v":4.34},{"$f":"'TNC Scenarios'!D22","v":0.33749999999999997},{"$f":"'TNC Scenarios'!E22","v":3.1875},{"$f":"'TNC Scenarios'!F22","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G22","v":0.54999999999999993},{"$f":"'TNC Scenarios'!H22","v":7.5},{"$f":"'TNC Scenarios'!I22","v":19.174750000000003},{"$f":"'TNC Scenarios'!K22","v":6.25E-2},{"$f":"'TNC Scenarios'!L22","v":0.13999999999999999},{"$f":"'TNC Scenarios'!M22","v":1.0125E-2},{"$f":"'TNC Scenarios'!N22","v":0.108375},{"$f":"'TNC Scenarios'!O22","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P22","v":0.54999999999999993},{"$f":"'TNC Scenarios'!Q22","v":3.3697499999999998},{"$f":"'TNC Scenarios'!R22","v":8.249999999999999E-2},{"$f":"'TNC Scenarios'!S22","v":4.3583049999999997},{"$f":"'TNC Scenarios'!U22","v":0.61763490642857144},{"$f":"'TNC Scenarios'!V22","v":3.4367951237714278},{"$f":"'TNC Scenarios'!W22","v":0.12513337045392856},{"$f":"'TNC Scenarios'!X22","v":0.97629772715357155},{"$f":"'TNC Scenarios'!Z22","v":1.8208965729086348},{"$f":"'TNC Scenarios'!AA22","v":4.0211100499428571},{"$f":"'TNC Scenarios'!AC22","v":10.99786775065899},{"$f":"'TNC Scenarios'!AE22","v":34.530922750658995},{"$f":"'TNC Scenarios'!AI22","v":3.6799999999999997},{"$f":"'TNC Scenarios'!AJ22","v":5.2312500000000002},{"$f":"'TNC Scenarios'!AK22","v":0.4375},{"$f":"'TNC Scenarios'!AL22","v":3.5},{"$f":"'TNC Scenarios'!AM22","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN22","v":0.57499999999999996},{"$f":"'TNC Scenarios'!AO22","v":8.75},{"$f":"'TNC Scenarios'!AP22","v":22.558499999999999},{"$f":"'TNC Scenarios'!AR22","v":0.08},{"$f":"'TNC Scenarios'!AS22","v":0.16874999999999998},{"$f":"'TNC Scenarios'!AT22","v":1.3125E-2},{"$f":"'TNC Scenarios'!AU22","v":0.11899999999999999},{"$f":"'TNC Scenarios'!AV22","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW22","v":0.57499999999999996},{"$f":"'TNC Scenarios'!AX22","v":3.3697499999999998},{"$f":"'TNC Scenarios'!AY22","v":9.6250000000000002E-2},{"$f":"'TNC Scenarios'!AZ22","v":4.4569299999999998},{"$f":"'TNC Scenarios'!BB22","v":0.7666159323428573},{"$f":"'TNC Scenarios'!BC22","v":3.5535842697142854},{"$f":"'TNC Scenarios'!BD22","v":0.16220992466249998},{"$f":"'TNC Scenarios'!BE22","v":1.0720131906000001},{"$f":"'TNC Scenarios'!BG22","v":1.9036645989499361},{"$f":"'TNC Scenarios'!BH22","v":3.6855720031428567},{"$f":"'TNC Scenarios'!BJ22","v":11.143659919412435},{"$f":"'TNC Scenarios'!BK22","v":38.159089919412438},{"$f":"'TNC Scenarios'!BO22","v":22.558499999999999},{"$f":"'TNC Scenarios'!BP22","v":4.4569299999999998},{"$f":"'TNC Scenarios'!BQ22","v":0.79057268022857141},{"$f":"'TNC Scenarios'!BR22","v":3.5788511522499995},{"$f":"'TNC Scenarios'!BS22","v":0.16220992466249998},{"$f":"'TNC Scenarios'!BT22","v":1.0720131906000001},{"$f":"'TNC Scenarios'!BV22","v":1.9036645989499361},{"$f":"'TNC Scenarios'!BW22","v":3.6855720031428567},{"$f":"'TNC Scenarios'!BY22","v":11.192883549833864},{"$f":"'TNC Scenarios'!BZ22","v":38.208313549833861}]
[2030,{"$f":"'6. TNC Assumptions'!C25","v":25000},{"$f":"'6. TNC Assumptions'!E25","v":2800},{"$f":"'6. TNC Assumptions'!G25","v":855},{"$f":"'6. TNC Assumptions'!I25","v":15250},{"$f":"'6. TNC Assumptions'!K25","v":5800000},{"$f":"'6. TNC Assumptions'!M25","v":690000},{"$f":"'6. TNC Assumptions'!P25","v":9000},{"$f":"'6. TNC Assumptions'!R25","v":699000},{"$f":"'6. TNC Assumptions'!T25","v":2400},{"$f":"'6. TNC Assumptions'!V25","v":5500},{"$f":"'6. TNC Assumptions'!X25","v":2300},{"$f":"'6. TNC Assumptions'!Z25","v":22500},{"$f":"'6. TNC Assumptions'!C53","v":30000},{"$f":"'6. TNC Assumptions'!E53","v":4000},{"$f":"'6. TNC Assumptions'!G53","v":855},{"$f":"'6. TNC Assumptions'!I53","v":18000},{"$f":"'6. TNC Assumptions'!K53","v":5800000},{"$f":"'6. TNC Assumptions'!M53","v":690000},{"$f":"'6. TNC Assumptions'!P53","v":9000},{"$f":"'6. TNC Assumptions'!R53","v":699000},{"$f":"'6. TNC Assumptions'!T53","v":3400},{"$f":"'6. TNC Assumptions'!V53","v":7140},{"$f":"'6. TNC Assumptions'!X53","v":2300},{"$f":"'6. TNC Assumptions'!Z53","v":24000},{"$f":"'TNC Scenarios'!B23","v":2.76},{"$f":"'TNC Scenarios'!C23","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D23","v":0.35},{"$f":"'TNC Scenarios'!E23","v":3.125},{"$f":"'TNC Scenarios'!F23","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G23","v":0.5625},{"$f":"'TNC Scenarios'!H23","v":7.625},{"$f":"'TNC Scenarios'!I23","v":19.069749999999999},{"$f":"'TNC Scenarios'!K23","v":0.06},{"$f":"'TNC Scenarios'!L23","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M23","v":1.0499999999999999E-2},{"$f":"'TNC Scenarios'!N23","v":0.10625},{"$f":"'TNC Scenarios'!O23","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P23","v":0.5625},{"$f":"'TNC Scenarios'!Q23","v":3.4242499999999998},{"$f":"'TNC Scenarios'!R23","v":8.3874999999999991E-2},{"$f":"'TNC Scenarios'!S23","v":4.4199299999999999},{"$f":"'TNC Scenarios'!U23","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V23","v":3.5492171542142859},{"$f":"'TNC Scenarios'!W23","v":0.12976793973},{"$f":"'TNC Scenarios'!X23","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z23","v":1.8622805859292855},{"$f":"'TNC Scenarios'!AA23","v":4.0770005821285702},{"$f":"'TNC Scenarios'!AC23","v":11.168350406637856},{"$f":"'TNC Scenarios'!AE23","v":34.658030406637856},{"$f":"'TNC Scenarios'!AI23","v":3.9099999999999997},{"$f":"'TNC Scenarios'!AJ23","v":5.5335000000000001},{"$f":"'TNC Scenarios'!AK23","v":0.5},{"$f":"'TNC Scenarios'!AL23","v":3.75},{"$f":"'TNC Scenarios'!AM23","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN23","v":0.6},{"$f":"'TNC Scenarios'!AO23","v":9},{"$f":"'TNC Scenarios'!AP23","v":23.678249999999998},{"$f":"'TNC Scenarios'!AR23","v":8.4999999999999992E-2},{"$f":"'TNC Scenarios'!AS23","v":0.17849999999999999},{"$f":"'TNC Scenarios'!AT23","v":1.4999999999999999E-2},{"$f":"'TNC Scenarios'!AU23","v":0.1275},{"$f":"'TNC Scenarios'!AV23","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW23","v":0.6},{"$f":"'TNC Scenarios'!AX23","v":3.4242499999999998},{"$f":"'TNC Scenarios'!AY23","v":9.8999999999999991E-2},{"$f":"'TNC Scenarios'!AZ23","v":4.5643050000000001},{"$f":"'TNC Scenarios'!BB23","v":0.82301410965714261},{"$f":"'TNC Scenarios'!BC23","v":3.7339835722828574},{"$f":"'TNC Scenarios'!BD23","v":0.18538277104285711},{"$f":"'TNC Scenarios'!BE23","v":1.1485855613571427},{"$f":"'TNC Scenarios'!BG23","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BH23","v":3.7355759029285713},{"$f":"'TNC Scenarios'!BJ23","v":11.61297454225981},{"$f":"'TNC Scenarios'!BK23","v":39.855529542259809},{"$f":"'TNC Scenarios'!BO23","v":23.678249999999998},{"$f":"'TNC Scenarios'!BP23","v":4.5643050000000001},{"$f":"'TNC Scenarios'!BQ23","v":0.83998347274285723},{"$f":"'TNC Scenarios'!BR23","v":3.7518014035228573},{"$f":"'TNC Scenarios'!BS23","v":0.18538277104285711},{"$f":"'TNC Scenarios'!BT23","v":1.1485855613571427},{"$f":"'TNC Scenarios'!BV23","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BW23","v":3.7355759029285713},{"$f":"'TNC Scenarios'!BY23","v":11.647761736585524},{"$f":"'TNC Scenarios'!BZ23","v":39.890316736585525}]
[2035,{"$f":"'6. TNC Assumptions'!C26","v":25000},{"$f":"'6. TNC Assumptions'!E26","v":2900},{"$f":"'6. TNC Assumptions'!G26","v":855},{"$f":"'6. TNC Assumptions'!I26","v":15350},{"$f":"'6. TNC Assumptions'!K26","v":5950000},{"$f":"'6. TNC Assumptions'!M26","v":710000},{"$f":"'6. TNC Assumptions'!P26","v":10500},{"$f":"'6. TNC Assumptions'!R26","v":720500},{"$f":"'6. TNC Assumptions'!T26","v":2400},{"$f":"'6. TNC Assumptions'!V26","v":5500},{"$f":"'6. TNC Assumptions'!X26","v":2650},{"$f":"'6. TNC Assumptions'!Z26","v":22750},{"$f":"'6. TNC Assumptions'!C54","v":32500},{"$f":"'6. TNC Assumptions'!E54","v":5000},{"$f":"'6. TNC Assumptions'!G54","v":855},{"$f":"'6. TNC Assumptions'!I54","v":19000},{"$f":"'6. TNC Assumptions'!K54","v":5950000},{"$f":"'6. TNC Assumptions'!M54","v":710000},{"$f":"'6. TNC Assumptions'!P54","v":10500},{"$f":"'6. TNC Assumptions'!R54","v":720500},{"$f":"'6. TNC Assumptions'!T54","v":3700},{"$f":"'6. TNC Assumptions'!V54","v":7570},{"$f":"'6. TNC Assumptions'!X54","v":2650},{"$f":"'6. TNC Assumptions'!Z54","v":27000},{"$f":"'TNC Scenarios'!B24","v":2.76},{"$f":"'TNC Scenarios'!C24","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D24","v":0.36249999999999999},{"$f":"'TNC Scenarios'!E24","v":3.125},{"$f":"'TNC Scenarios'!F24","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G24","v":0.56874999999999998},{"$f":"'TNC Scenarios'!H24","v":7.6749999999999998},{"$f":"'TNC Scenarios'!I24","v":19.138500000000001},{"$f":"'TNC Scenarios'!K24","v":0.06},{"$f":"'TNC Scenarios'!L24","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M24","v":1.0874999999999999E-2},{"$f":"'TNC Scenarios'!N24","v":0.10625},{"$f":"'TNC Scenarios'!O24","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P24","v":0.56874999999999998},{"$f":"'TNC Scenarios'!Q24","v":3.5153749999999997},{"$f":"'TNC Scenarios'!R24","v":8.4425E-2},{"$f":"'TNC Scenarios'!S24","v":4.51823},{"$f":"'TNC Scenarios'!U24","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V24","v":3.9859287042142859},{"$f":"'TNC Scenarios'!W24","v":0.13440250900607142},{"$f":"'TNC Scenarios'!X24","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z24","v":1.8829725924396112},{"$f":"'TNC Scenarios'!AA24","v":4.1923719111214286},{"$f":"'TNC Scenarios'!AC24","v":11.745759861417111},{"$f":"'TNC Scenarios'!AE24","v":35.402489861417109},{"$f":"'TNC Scenarios'!AI24","v":4.2549999999999999},{"$f":"'TNC Scenarios'!AJ24","v":5.8667499999999997},{"$f":"'TNC Scenarios'!AK24","v":0.625},{"$f":"'TNC Scenarios'!AL24","v":4.0625},{"$f":"'TNC Scenarios'!AM24","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN24","v":0.67499999999999993},{"$f":"'TNC Scenarios'!AO24","v":9.5},{"$f":"'TNC Scenarios'!AP24","v":25.369},{"$f":"'TNC Scenarios'!AR24","v":9.2499999999999999E-2},{"$f":"'TNC Scenarios'!AS24","v":0.18925},{"$f":"'TNC Scenarios'!AT24","v":1.8749999999999999E-2},{"$f":"'TNC Scenarios'!AU24","v":0.138125},{"$f":"'TNC Scenarios'!AV24","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW24","v":0.67499999999999993},{"$f":"'TNC Scenarios'!AX24","v":3.5153749999999997},{"$f":"'TNC Scenarios'!AY24","v":0.1045},{"$f":"'TNC Scenarios'!AZ24","v":4.7685549999999992},{"$f":"'TNC Scenarios'!BB24","v":0.88639967177142864},{"$f":"'TNC Scenarios'!BC24","v":4.2132932146171429},{"$f":"'TNC Scenarios'!BD24","v":0.23172846380357143},{"$f":"'TNC Scenarios'!BE24","v":1.2443010248035713},{"$f":"'TNC Scenarios'!BG24","v":2.0112630328036287},{"$f":"'TNC Scenarios'!BH24","v":3.8421172833214294},{"$f":"'TNC Scenarios'!BJ24","v":12.429102691120772},{"$f":"'TNC Scenarios'!BK24","v":42.566657691120767},{"$f":"'TNC Scenarios'!BO24","v":25.369},{"$f":"'TNC Scenarios'!BP24","v":4.7685549999999992},{"$f":"'TNC Scenarios'!BQ24","v":0.91409966151428568},{"$f":"'TNC Scenarios'!BR24","v":4.2416295554757149},{"$f":"'TNC Scenarios'!BS24","v":0.23172846380357143},{"$f":"'TNC Scenarios'!BT24","v":1.2443010248035713},{"$f":"'TNC Scenarios'!BV24","v":2.2347367031151428},{"$f":"'TNC Scenarios'!BW24","v":3.8421172833214294},{"$f":"'TNC Scenarios'!BY24","v":12.708612692033714},{"$f":"'TNC Scenarios'!BZ24","v":42.846167692033717}]
[2040,{"$f":"'6. TNC Assumptions'!C27","v":25000},{"$f":"'6. TNC Assumptions'!E27","v":3000},{"$f":"'6. TNC Assumptions'!G27","v":855},{"$f":"'6. TNC Assumptions'!I27","v":15500},{"$f":"'6. TNC Assumptions'!K27","v":6100000},{"$f":"'6. TNC Assumptions'!M27","v":725000},{"$f":"'6. TNC Assumptions'!P27","v":12000},{"$f":"'6. TNC Assumptions'!R27","v":737000},{"$f":"'6. TNC Assumptions'!T27","v":2400},{"$f":"'6. TNC Assumptions'!V27","v":5500},{"$f":"'6. TNC Assumptions'!X27","v":3000},{"$f":"'6. TNC Assumptions'!Z27","v":23000},{"$f":"'6. TNC Assumptions'!C55","v":35000},{"$f":"'6. TNC Assumptions'!E55","v":6000},{"$f":"'6. TNC Assumptions'!G55","v":855},{"$f":"'6. TNC Assumptions'!I55","v":20000},{"$f":"'6. TNC Assumptions'!K55","v":6100000},{"$f":"'6. TNC Assumptions'!M55","v":725000},{"$f":"'6. TNC Assumptions'!P55","v":12000},{"$f":"'6. TNC Assumptions'!R55","v":737000},{"$f":"'6. TNC Assumptions'!T55","v":4000},{"$f":"'6. TNC Assumptions'!V55","v":8000},{"$f":"'6. TNC Assumptions'!X55","v":3000},{"$f":"'6. TNC Assumptions'!Z55","v":30000},{"$f":"'TNC Scenarios'!B25","v":2.76},{"$f":"'TNC Scenarios'!C25","v":4.2625000000000002},{"$f":"'TNC Scenarios'!D25","v":0.375},{"$f":"'TNC Scenarios'!E25","v":3.125},{"$f":"'TNC Scenarios'!F25","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G25","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H25","v":7.75},{"$f":"'TNC Scenarios'!I25","v":19.232250000000001},{"$f":"'TNC Scenarios'!K25","v":0.06},{"$f":"'TNC Scenarios'!L25","v":0.13749999999999998},{"$f":"'TNC Scenarios'!M25","v":1.125E-2},{"$f":"'TNC Scenarios'!N25","v":0.10625},{"$f":"'TNC Scenarios'!O25","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P25","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q25","v":3.6027499999999999},{"$f":"'TNC Scenarios'!R25","v":8.5249999999999992E-2},{"$f":"'TNC Scenarios'!S25","v":4.6130550000000001},{"$f":"'TNC Scenarios'!U25","v":0.59292951017142859},{"$f":"'TNC Scenarios'!V25","v":4.4226402542142855},{"$f":"'TNC Scenarios'!W25","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X25","v":0.95715463446428584},{"$f":"'TNC Scenarios'!Z25","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA25","v":4.2951290278285725},{"$f":"'TNC Scenarios'!AC25","v":12.310555103910652},{"$f":"'TNC Scenarios'!AE25","v":36.155860103910655},{"$f":"'TNC Scenarios'!AI25","v":4.5999999999999996},{"$f":"'TNC Scenarios'!AJ25","v":6.1999999999999993},{"$f":"'TNC Scenarios'!AK25","v":0.75},{"$f":"'TNC Scenarios'!AL25","v":4.375},{"$f":"'TNC Scenarios'!AM25","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN25","v":0.75},{"$f":"'TNC Scenarios'!AO25","v":10},{"$f":"'TNC Scenarios'!AP25","v":27.059749999999998},{"$f":"'TNC Scenarios'!AR25","v":9.9999999999999992E-2},{"$f":"'TNC Scenarios'!AS25","v":0.19999999999999998},{"$f":"'TNC Scenarios'!AT25","v":2.2499999999999999E-2},{"$f":"'TNC Scenarios'!AU25","v":0.14874999999999999},{"$f":"'TNC Scenarios'!AV25","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW25","v":0.75},{"$f":"'TNC Scenarios'!AX25","v":3.6027499999999999},{"$f":"'TNC Scenarios'!AY25","v":0.11},{"$f":"'TNC Scenarios'!AZ25","v":4.969055},{"$f":"'TNC Scenarios'!BB25","v":0.95826991542857121},{"$f":"'TNC Scenarios'!BC25","v":4.7015117725714282},{"$f":"'TNC Scenarios'!BD25","v":0.27807415656428569},{"$f":"'TNC Scenarios'!BE25","v":1.3400164882500001},{"$f":"'TNC Scenarios'!BG25","v":1.9864326249912378},{"$f":"'TNC Scenarios'!BH25","v":3.9360444514285713},{"$f":"'TNC Scenarios'!BJ25","v":13.200349409234093},{"$f":"'TNC Scenarios'!BK25","v":45.229154409234091},{"$f":"'TNC Scenarios'!BO25","v":27.059749999999998},{"$f":"'TNC Scenarios'!BP25","v":4.969055},{"$f":"'TNC Scenarios'!BQ25","v":0.98821585028571424},{"$f":"'TNC Scenarios'!BR25","v":4.7314577074285715},{"$f":"'TNC Scenarios'!BS25","v":0.27807415656428569},{"$f":"'TNC Scenarios'!BT25","v":1.3400164882500001},{"$f":"'TNC Scenarios'!BV25","v":2.4830407812390476},{"$f":"'TNC Scenarios'!BW25","v":3.9360444514285713},{"$f":"'TNC Scenarios'!BY25","v":13.756849435196191},{"$f":"'TNC Scenarios'!BZ25","v":45.785654435196193}]
[2045,{"$f":"'6. TNC Assumptions'!C28","v":24900},{"$f":"'6. TNC Assumptions'!E28","v":3000},{"$f":"'6. TNC Assumptions'!G28","v":855},{"$f":"'6. TNC Assumptions'!I28","v":15750},{"$f":"'6. TNC Assumptions'!K28","v":6300000},{"$f":"'6. TNC Assumptions'!M28","v":737500},{"$f":"'6. TNC Assumptions'!P28","v":12500},{"$f":"'6. TNC Assumptions'!R28","v":750000},{"$f":"'6. TNC Assumptions'!T28","v":2425},{"$f":"'6. TNC Assumptions'!V28","v":5515},{"$f":"'6. TNC Assumptions'!X28","v":3250},{"$f":"'6. TNC Assumptions'!Z28","v":23000},{"$f":"'6. TNC Assumptions'!C56","v":37500},{"$f":"'6. TNC Assumptions'!E56","v":7000},{"$f":"'6. TNC Assumptions'!G56","v":855},{"$f":"'6. TNC Assumptions'!I56","v":21000},{"$f":"'6. TNC Assumptions'!K56","v":6300000},{"$f":"'6. TNC Assumptions'!M56","v":737500},{"$f":"'6. TNC Assumptions'!P56","v":12500},{"$f":"'6. TNC Assumptions'!R56","v":750000},{"$f":"'6. TNC Assumptions'!T56","v":4250},{"$f":"'6. TNC Assumptions'!V56","v":8500},{"$f":"'6. TNC Assumptions'!X56","v":3250},{"$f":"'6. TNC Assumptions'!Z56","v":32500},{"$f":"'TNC Scenarios'!B26","v":2.7887499999999998},{"$f":"'TNC Scenarios'!C26","v":4.2741249999999997},{"$f":"'TNC Scenarios'!D26","v":0.375},{"$f":"'TNC Scenarios'!E26","v":3.1124999999999998},{"$f":"'TNC Scenarios'!F26","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G26","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H26","v":7.875},{"$f":"'TNC Scenarios'!I26","v":19.385124999999999},{"$f":"'TNC Scenarios'!K26","v":6.0624999999999998E-2},{"$f":"'TNC Scenarios'!L26","v":0.137875},{"$f":"'TNC Scenarios'!M26","v":1.125E-2},{"$f":"'TNC Scenarios'!N26","v":0.10582499999999999},{"$f":"'TNC Scenarios'!O26","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P26","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q26","v":3.7124999999999999},{"$f":"'TNC Scenarios'!R26","v":8.6624999999999994E-2},{"$f":"'TNC Scenarios'!S26","v":4.724755},{"$f":"'TNC Scenarios'!U26","v":0.59910585923571424},{"$f":"'TNC Scenarios'!V26","v":4.7364299803621428},{"$f":"'TNC Scenarios'!W26","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X26","v":0.95332601592642852},{"$f":"'TNC Scenarios'!Z26","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA26","v":4.40789717995},{"$f":"'TNC Scenarios'!AC26","v":12.739460712706364},{"$f":"'TNC Scenarios'!AE26","v":36.849340712706365},{"$f":"'TNC Scenarios'!AI26","v":4.8875000000000002},{"$f":"'TNC Scenarios'!AJ26","v":6.5874999999999995},{"$f":"'TNC Scenarios'!AK26","v":0.875},{"$f":"'TNC Scenarios'!AL26","v":4.6875},{"$f":"'TNC Scenarios'!AM26","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN26","v":0.8125},{"$f":"'TNC Scenarios'!AO26","v":10.5},{"$f":"'TNC Scenarios'!AP26","v":28.734750000000002},{"$f":"'TNC Scenarios'!AR26","v":0.10625},{"$f":"'TNC Scenarios'!AS26","v":0.21249999999999999},{"$f":"'TNC Scenarios'!AT26","v":2.6249999999999999E-2},{"$f":"'TNC Scenarios'!AU26","v":0.15937500000000002},{"$f":"'TNC Scenarios'!AV26","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW26","v":0.8125},{"$f":"'TNC Scenarios'!AX26","v":3.7124999999999999},{"$f":"'TNC Scenarios'!AY26","v":0.11549999999999999},{"$f":"'TNC Scenarios'!AZ26","v":5.1799299999999997},{"$f":"'TNC Scenarios'!BB26","v":1.018161785142857},{"$f":"'TNC Scenarios'!BC26","v":5.0733404637142847},{"$f":"'TNC Scenarios'!BD26","v":0.32441984932499995},{"$f":"'TNC Scenarios'!BE26","v":1.4357319516964286},{"$f":"'TNC Scenarios'!BG26","v":1.7215749416590729},{"$f":"'TNC Scenarios'!BH26","v":4.0370393387499997},{"$f":"'TNC Scenarios'!BJ26","v":13.610268330287642},{"$f":"'TNC Scenarios'!BK26","v":47.524948330287643},{"$f":"'TNC Scenarios'!BO26","v":28.734750000000002},{"$f":"'TNC Scenarios'!BP26","v":5.1799299999999997},{"$f":"'TNC Scenarios'!BQ26","v":1.0499793409285714},{"$f":"'TNC Scenarios'!BR26","v":5.1051580194999993},{"$f":"'TNC Scenarios'!BS26","v":0.32441984932499995},{"$f":"'TNC Scenarios'!BT26","v":1.4357319516964286},{"$f":"'TNC Scenarios'!BV26","v":2.6899608463423013},{"$f":"'TNC Scenarios'!BW26","v":4.0370393387499997},{"$f":"'TNC Scenarios'!BY26","v":14.642289346542299},{"$f":"'TNC Scenarios'!BZ26","v":48.556969346542303}]
[2050,{"$f":"'6. TNC Assumptions'!C29","v":24800},{"$f":"'6. TNC Assumptions'!E29","v":3000},{"$f":"'6. TNC Assumptions'!G29","v":855},{"$f":"'6. TNC Assumptions'!I29","v":16000},{"$f":"'6. TNC Assumptions'!K29","v":6500000},{"$f":"'6. TNC Assumptions'!M29","v":750000},{"$f":"'6. TNC Assumptions'!P29","v":13000},{"$f":"'6. TNC Assumptions'!R29","v":763000},{"$f":"'6. TNC Assumptions'!T29","v":2450},{"$f":"'6. TNC Assumptions'!V29","v":5530},{"$f":"'6. TNC Assumptions'!X29","v":3500},{"$f":"'6. TNC Assumptions'!Z29","v":23000},{"$f":"'6. TNC Assumptions'!C57","v":40000},{"$f":"'6. TNC Assumptions'!E57","v":8000},{"$f":"'6. TNC Assumptions'!G57","v":855},{"$f":"'6. TNC Assumptions'!I57","v":22000},{"$f":"'6. TNC Assumptions'!K57","v":6500000},{"$f":"'6. TNC Assumptions'!M57","v":750000},{"$f":"'6. TNC Assumptions'!P57","v":13000},{"$f":"'6. TNC Assumptions'!R57","v":763000},{"$f":"'6. TNC Assumptions'!T57","v":4500},{"$f":"'6. TNC Assumptions'!V57","v":9000},{"$f":"'6. TNC Assumptions'!X57","v":3500},{"$f":"'6. TNC Assumptions'!Z57","v":35000},{"$f":"'TNC Scenarios'!B27","v":2.8174999999999999},{"$f":"'TNC Scenarios'!C27","v":4.2857500000000002},{"$f":"'TNC Scenarios'!D27","v":0.375},{"$f":"'TNC Scenarios'!E27","v":3.0999999999999996},{"$f":"'TNC Scenarios'!F27","v":0.38474999999999998},{"$f":"'TNC Scenarios'!G27","v":0.57499999999999996},{"$f":"'TNC Scenarios'!H27","v":8},{"$f":"'TNC Scenarios'!I27","v":19.538},{"$f":"'TNC Scenarios'!K27","v":6.1249999999999999E-2},{"$f":"'TNC Scenarios'!L27","v":0.13824999999999998},{"$f":"'TNC Scenarios'!M27","v":1.125E-2},{"$f":"'TNC Scenarios'!N27","v":0.10539999999999999},{"$f":"'TNC Scenarios'!O27","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!P27","v":0.57499999999999996},{"$f":"'TNC Scenarios'!Q27","v":3.8222499999999999},{"$f":"'TNC Scenarios'!R27","v":8.7999999999999995E-2},{"$f":"'TNC Scenarios'!S27","v":4.8364549999999999},{"$f":"'TNC Scenarios'!U27","v":0.60528220830000001},{"$f":"'TNC Scenarios'!V27","v":5.0502197065099992},{"$f":"'TNC Scenarios'!W27","v":0.13903707828214285},{"$f":"'TNC Scenarios'!X27","v":0.94949739738857153},{"$f":"'TNC Scenarios'!Z27","v":1.9036645989499361},{"$f":"'TNC Scenarios'!AA27","v":4.5206653320714292},{"$f":"'TNC Scenarios'!AC27","v":13.168366321502079},{"$f":"'TNC Scenarios'!AE27","v":37.542821321502082},{"$f":"'TNC Scenarios'!AI27","v":5.1749999999999998},{"$f":"'TNC Scenarios'!AJ27","v":6.9749999999999996},{"$f":"'TNC Scenarios'!AK27","v":1},{"$f":"'TNC Scenarios'!AL27","v":5},{"$f":"'TNC Scenarios'!AM27","v":0.38474999999999998},{"$f":"'TNC Scenarios'!AN27","v":0.875},{"$f":"'TNC Scenarios'!AO27","v":11},{"$f":"'TNC Scenarios'!AP27","v":30.409749999999999},{"$f":"'TNC Scenarios'!AR27","v":0.11249999999999999},{"$f":"'TNC Scenarios'!AS27","v":0.22499999999999998},{"$f":"'TNC Scenarios'!AT27","v":0.03},{"$f":"'TNC Scenarios'!AU27","v":0.17},{"$f":"'TNC Scenarios'!AV27","v":3.5054999999999989E-2},{"$f":"'TNC Scenarios'!AW27","v":0.875},{"$f":"'TNC Scenarios'!AX27","v":3.8222499999999999},{"$f":"'TNC Scenarios'!AY27","v":0.121},{"$f":"'TNC Scenarios'!AZ27","v":5.3908050000000003},{"$f":"'TNC Scenarios'!BB27","v":1.0892833804285718},{"$f":"'TNC Scenarios'!BC27","v":5.456398880428571},{"$f":"'TNC Scenarios'!BD27","v":0.37076554208571422},{"$f":"'TNC Scenarios'!BE27","v":1.5314474151428572},{"$f":"'TNC Scenarios'!BG27","v":1.4484404557227777},{"$f":"'TNC Scenarios'!BH27","v":4.1380342260714276},{"$f":"'TNC Scenarios'!BJ27","v":14.034369899879922},{"$f":"'TNC Scenarios'!BK27","v":49.834924899879923},{"$f":"'TNC Scenarios'!BO27","v":30.409749999999999},{"$f":"'TNC Scenarios'!BP27","v":5.3908050000000003},{"$f":"'TNC Scenarios'!BQ27","v":1.1117428315714286},{"$f":"'TNC Scenarios'!BR27","v":5.4788583315714288},{"$f":"'TNC Scenarios'!BS27","v":0.37076554208571422},{"$f":"'TNC Scenarios'!BT27","v":1.5314474151428572},{"$f":"'TNC Scenarios'!BV27","v":2.8968809114455554},{"$f":"'TNC Scenarios'!BW27","v":4.1380342260714276},{"$f":"'TNC Scenarios'!BY27","v":15.527729257888412},{"$f":"'TNC Scenarios'!BZ27","v":51.328284257888413}]
[]
[" "]

{"sheet":"xErrx","index":34,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"i","ap","ae","bk","ca"]
[null,2006,{"$f":"'TNC Scenarios'!I7-'TNC Scenarios'!CE7","v":0},{"$f":"'TNC Scenarios'!CF7-'TNC Scenarios'!AP7","v":0},{"$f":"'TNC Scenarios'!AE7-'TNC Scenarios'!CG7","v":0},{"$f":"'TNC Scenarios'!CH7-'TNC Scenarios'!BK7","v":0},{"$f":"'TNC Scenarios'!BZ7-'TNC Scenarios'!CI7","v":0},null,null,null,null,0]
[null,2007,{"$f":"'TNC Scenarios'!I8-'TNC Scenarios'!CE8","v":0},{"$f":"'TNC Scenarios'!CF8-'TNC Scenarios'!AP8","v":0},{"$f":"'TNC Scenarios'!AE8-'TNC Scenarios'!CG8","v":0},{"$f":"'TNC Scenarios'!CH8-'TNC Scenarios'!BK8","v":0},{"$f":"'TNC Scenarios'!BZ8-'TNC Scenarios'!CI8","v":0},null,null,null,null,0]
[null,2008,{"$f":"'TNC Scenarios'!I9-'TNC Scenarios'!CE9","v":0},{"$f":"'TNC Scenarios'!CF9-'TNC Scenarios'!AP9","v":0},{"$f":"'TNC Scenarios'!AE9-'TNC Scenarios'!CG9","v":0},{"$f":"'TNC Scenarios'!CH9-'TNC Scenarios'!BK9","v":0},{"$f":"'TNC Scenarios'!BZ9-'TNC Scenarios'!CI9","v":0},null,null,null,null,0]
[null,2009,{"$f":"'TNC Scenarios'!I10-'TNC Scenarios'!CE10","v":0},{"$f":"'TNC Scenarios'!CF10-'TNC Scenarios'!AP10","v":0},{"$f":"'TNC Scenarios'!AE10-'TNC Scenarios'!CG10","v":0},{"$f":"'TNC Scenarios'!CH10-'TNC Scenarios'!BK10","v":0},{"$f":"'TNC Scenarios'!BZ10-'TNC Scenarios'!CI10","v":0},null,null,null,null,0]
[null,2010,{"$f":"'TNC Scenarios'!I11-'TNC Scenarios'!CE11","v":0},{"$f":"'TNC Scenarios'!CF11-'TNC Scenarios'!AP11","v":0},{"$f":"'TNC Scenarios'!AE11-'TNC Scenarios'!CG11","v":0},{"$f":"'TNC Scenarios'!CH11-'TNC Scenarios'!BK11","v":0},{"$f":"'TNC Scenarios'!BZ11-'TNC Scenarios'!CI11","v":0},null,null,null,null,0]
[null,2011,{"$f":"'TNC Scenarios'!I12-'TNC Scenarios'!CE12","v":0},{"$f":"'TNC Scenarios'!CF12-'TNC Scenarios'!AP12","v":0},{"$f":"'TNC Scenarios'!AE12-'TNC Scenarios'!CG12","v":0},{"$f":"'TNC Scenarios'!CH12-'TNC Scenarios'!BK12","v":0},{"$f":"'TNC Scenarios'!BZ12-'TNC Scenarios'!CI12","v":0},null,null,null,null,0]
[null,2012,{"$f":"'TNC Scenarios'!I13-'TNC Scenarios'!CE13","v":0},{"$f":"'TNC Scenarios'!CF13-'TNC Scenarios'!AP13","v":0},{"$f":"'TNC Scenarios'!AE13-'TNC Scenarios'!CG13","v":0},{"$f":"'TNC Scenarios'!CH13-'TNC Scenarios'!BK13","v":0},{"$f":"'TNC Scenarios'!BZ13-'TNC Scenarios'!CI13","v":0},null,null,null,null,0]
[null,2013,{"$f":"'TNC Scenarios'!I14-'TNC Scenarios'!CE14","v":0},{"$f":"'TNC Scenarios'!CF14-'TNC Scenarios'!AP14","v":0},{"$f":"'TNC Scenarios'!AE14-'TNC Scenarios'!CG14","v":0},{"$f":"'TNC Scenarios'!CH14-'TNC Scenarios'!BK14","v":0},{"$f":"'TNC Scenarios'!BZ14-'TNC Scenarios'!CI14","v":0},null,null,null,null,0]
[null,2014,{"$f":"'TNC Scenarios'!I15-'TNC Scenarios'!CE15","v":7.5362500000000665E-2},{"$f":"'TNC Scenarios'!CF15-'TNC Scenarios'!AP15","v":-7.5362500000000665E-2},{"$f":"'TNC Scenarios'!AE15-'TNC Scenarios'!CG15","v":4.5739717030762961E-2},{"$f":"'TNC Scenarios'!CH15-'TNC Scenarios'!BK15","v":-4.5739717030762961E-2},{"$f":"'TNC Scenarios'!BZ15-'TNC Scenarios'!CI15","v":4.5739717030762961E-2},null,null,null,null,8.4739717030764439E-2]
[null,2015,{"$f":"'TNC Scenarios'!I16-'TNC Scenarios'!CE16","v":0},{"$f":"'TNC Scenarios'!CF16-'TNC Scenarios'!AP16","v":0},{"$f":"'TNC Scenarios'!AE16-'TNC Scenarios'!CG16","v":0.31208287444233207},{"$f":"'TNC Scenarios'!CH16-'TNC Scenarios'!BK16","v":-9.135724233289011E-5},{"$f":"'TNC Scenarios'!BZ16-'TNC Scenarios'!CI16","v":9.135724233289011E-5},null,0.31199151719999918,{"$f":"E12-I12","v":9.135724233289011E-5},null,0.31199151719999918]
[null,2016,{"$f":"'TNC Scenarios'!I17-'TNC Scenarios'!CE17","v":-0.19749999999999801},{"$f":"'TNC Scenarios'!CF17-'TNC Scenarios'!AP17","v":0},{"$f":"'TNC Scenarios'!AE17-'TNC Scenarios'!CG17","v":0.1658465742196924},{"$f":"'TNC Scenarios'!CH17-'TNC Scenarios'!BK17","v":-9.135724233289011E-5},{"$f":"'TNC Scenarios'!BZ17-'TNC Scenarios'!CI17","v":9.135724233289011E-5},null,null,null,null,0.16575521697735951]
[null,2017,{"$f":"'TNC Scenarios'!I18-'TNC Scenarios'!CE18","v":-0.39499999999999957},{"$f":"'TNC Scenarios'!CF18-'TNC Scenarios'!AP18","v":0},{"$f":"'TNC Scenarios'!AE18-'TNC Scenarios'!CG18","v":1.9610273997045624E-2},{"$f":"'TNC Scenarios'!CH18-'TNC Scenarios'!BK18","v":-9.135724233289011E-5},{"$f":"'TNC Scenarios'!BZ18-'TNC Scenarios'!CI18","v":9.135724233289011E-5},null,null,null,null,1.9518916754719839E-2]
[null,2018,{"$f":"'TNC Scenarios'!I19-'TNC Scenarios'!CE19","v":-0.59250000000000114},{"$f":"'TNC Scenarios'!CF19-'TNC Scenarios'!AP19","v":0},{"$f":"'TNC Scenarios'!AE19-'TNC Scenarios'!CG19","v":-0.12662602622559405},{"$f":"'TNC Scenarios'!CH19-'TNC Scenarios'!BK19","v":-9.135724233289011E-5},{"$f":"'TNC Scenarios'!BZ19-'TNC Scenarios'!CI19","v":9.135724233289011E-5},null,null,null,null,-0.12671738346793404]
[null,2019,{"$f":"'TNC Scenarios'!I20-'TNC Scenarios'!CE20","v":-0.78999999999999915},{"$f":"'TNC Scenarios'!CF20-'TNC Scenarios'!AP20","v":0},{"$f":"'TNC Scenarios'!AE20-'TNC Scenarios'!CG20","v":-0.27286232644823372},{"$f":"'TNC Scenarios'!CH20-'TNC Scenarios'!BK20","v":-9.135724233289011E-5},{"$f":"'TNC Scenarios'!BZ20-'TNC Scenarios'!CI20","v":9.135724233289011E-5},null,null,null,null,-0.27295368369057371]
[null,2020,{"$f":"'TNC Scenarios'!I21-'TNC Scenarios'!CE21","v":0},{"$f":"'TNC Scenarios'!CF21-'TNC Scenarios'!AP21","v":0},{"$f":"'TNC Scenarios'!AE21-'TNC Scenarios'!CG21","v":0.32386048958720437},{"$f":"'TNC Scenarios'!CH21-'TNC Scenarios'!BK21","v":-9.5707587206561584E-5},{"$f":"'TNC Scenarios'!BZ21-'TNC Scenarios'!CI21","v":9.5707587206561584E-5},null,0.32376478199999781,{"$f":"E17-I17","v":9.5707587206561584E-5},null,0.32376478199999781]
[null,2025,{"$f":"'TNC Scenarios'!I22-'TNC Scenarios'!CE22","v":0},{"$f":"'TNC Scenarios'!CF22-'TNC Scenarios'!AP22","v":-2.3250000000000881E-2},{"$f":"'TNC Scenarios'!AE22-'TNC Scenarios'!CG22","v":0.335633754387203},{"$f":"'TNC Scenarios'!CH22-'TNC Scenarios'!BK22","v":-2.7693570114941224E-2},{"$f":"'TNC Scenarios'!BZ22-'TNC Scenarios'!CI22","v":2.7805867370645387E-2},null,0.33553804679999644,9.5707587206561584E-5,null,0.33553804679999644]
[null,2030,{"$f":"'TNC Scenarios'!I23-'TNC Scenarios'!CE23","v":0},{"$f":"'TNC Scenarios'!CF23-'TNC Scenarios'!AP23","v":0},{"$f":"'TNC Scenarios'!AE23-'TNC Scenarios'!CG23","v":0.3415225619596427},{"$f":"'TNC Scenarios'!CH23-'TNC Scenarios'!BK23","v":-1.0440827695390453E-4},{"$f":"'TNC Scenarios'!BZ23-'TNC Scenarios'!CI23","v":1.0440827695390453E-4},null,0.34142467920000286,9.7882759639844608E-5,null,0.34142467920000286]
[null,2035,{"$f":"'TNC Scenarios'!I24-'TNC Scenarios'!CE24","v":0},{"$f":"'TNC Scenarios'!CF24-'TNC Scenarios'!AP24","v":0},{"$f":"'TNC Scenarios'!AE24-'TNC Scenarios'!CG24","v":0.35035359814585831},{"$f":"'TNC Scenarios'!CH24-'TNC Scenarios'!BK24","v":-1.0571338040676892E-4},{"$f":"'TNC Scenarios'!BZ24-'TNC Scenarios'!CI24","v":1.1745931157491896E-4},null,0.35025462779999827,9.8970345860038833E-5,null,0.35025462779999827]
[null,2040,{"$f":"'TNC Scenarios'!I25-'TNC Scenarios'!CE25","v":0},{"$f":"'TNC Scenarios'!CF25-'TNC Scenarios'!AP25","v":0},{"$f":"'TNC Scenarios'!AE25-'TNC Scenarios'!CG25","v":0.35918463433208103},{"$f":"'TNC Scenarios'!CH25-'TNC Scenarios'!BK25","v":-1.0440827694679911E-4},{"$f":"'TNC Scenarios'!BZ25-'TNC Scenarios'!CI25","v":1.3051034619593338E-4},null,0.35908457639999369,1.0005793208733849E-4,null,0.35908457639999369]
[null,2045,{"$f":"'TNC Scenarios'!I26-'TNC Scenarios'!CE26","v":0},{"$f":"'TNC Scenarios'!CF26-'TNC Scenarios'!AP26","v":0},{"$f":"'TNC Scenarios'!AE26-'TNC Scenarios'!CG26","v":0.37095789913207966},{"$f":"'TNC Scenarios'!CH26-'TNC Scenarios'!BK26","v":-9.0487173352471473E-5},{"$f":"'TNC Scenarios'!BZ26-'TNC Scenarios'!CI26","v":1.4138620836945393E-4},null,0.37085784119999943,1.0005793208023306E-4,null,0.37085784119999943]
[null,2050,{"$f":"'TNC Scenarios'!I27-'TNC Scenarios'!CE27","v":0},{"$f":"'TNC Scenarios'!CF27-'TNC Scenarios'!AP27","v":0},{"$f":"'TNC Scenarios'!AE27-'TNC Scenarios'!CG27","v":0.38273116393208539},{"$f":"'TNC Scenarios'!CH27-'TNC Scenarios'!BK27","v":-7.6131035278592663E-5},{"$f":"'TNC Scenarios'!BZ27-'TNC Scenarios'!CI27","v":1.522620705500799E-4},null,0.38263110600000516,1.0005793208023306E-4,null,0.38263110600000516]

{"sheet":"Old Data","index":35,"n_rows":49,"n_cols":11,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Species","Year",2006,2007,2008,2009,2010,2011,2012,2013]
["Cattle","Local (heads)",6560,7081,7327,7237,7491,6596,7302,7240,"Source: FAREI for year 2006 2007 - DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97"]
[null,"Imported (heads)",{"$f":"357+66+79+3208+7062","v":10772},{"$f":"276+121+53+5202+601+1242+91","v":7586},{"$f":"79+3660+2671+1979","v":8389},{"$f":"72+4943+3323","v":8338},{"$f":"90+3621+3631+793","v":8135},{"$f":"214+1204+2947+3313","v":7678},{"$f":"69+2249+4892+67","v":7277},7045,"Source: MMA Annual Report Importation"]
[null,"Annualised figure for Imported cattle",{"$f":"C3/4","v":2693},1896.5,2097.25,2084.5,2033.75,1919.5,1819.25,1761.25,"Transit period for slaughter 3 months "]
[null,"Total local and imported ",{"$f":"C2+C4","v":9253},8977.5,9424.25,9321.5,9524.75,8515.5,9121.25,{"$f":"J2+J4","v":9001.25}]
[null,"Dairy cattle (heads)",2237,2163,2457,2316,2679,2525,3022,2874,"Source: FAREI"]
[null,"Non Dairy cattle (heads)",{"$f":"C5-C6","v":7016},{"$f":"D5-D6","v":6814.5},6967.25,7005.5,6845.75,5990.5,6099.25,{"$f":"J5-J6","v":6127.25}]
[]
["Goat","Local (heads)",23734,24805,25994,26014,27819,28176,27430,25702,"Source: DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97"]
[null,"Imported (heads)",{"$f":"500+2752","v":3252},{"$f":"740+200+1040","v":1980},{"$f":"2382+32","v":2414},{"$f":"1981+746","v":2727},1793,430,{"$f":"207+188","v":395},{"$f":"357+566","v":923},"Source: MMA Annual Report Importation"]
[null,"Annualised figure for Imported goat",{"$f":"C10/4","v":813},495,603.5,681.75,448.25,107.5,98.75,230.75,"Transit period for slaughter 3 months "]
[null,"Total local and imported",{"$f":"C9+C11","v":24547},{"$f":"D9+D11","v":25300},26597.5,26695.75,28267.25,28283.5,27528.75,25932.75]
[]
["Sheep","Local (heads)",1264,1110,1548,2023,2022,1931,2211,2510,"Source: DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97"]
[null,"Imported (heads)",55,{"$f":"316+3+4","v":323},{"$f":"225+191","v":416},427,{"$f":"111+185","v":296},{"$f":"38+212","v":250},{"$f":"56+148","v":204},{"$f":"60+58","v":118},"Source: MMA Annual Report Importation"]
[null,"Annualised figure for Imported goat  ////sheep",{"$f":"C15/4","v":13.75},80.75,104,106.75,74,62.5,51,29.5,"Transit period for slaughter 3 months "]
[null,"Total local and imported ",{"$f":"C14+C16","v":1277.75},1190.75,1652,2129.75,2096,1993.5,2262,2539.5]
[]
["Pig",null,15319,17413,6699,14108,22327,23285,15287,15961,"Source: FAREI for 2006 & 2010- DIGEST OF AGRICULTURAL STATISTICS Table 5.1 Pg 97"]
[null,null,null,null,null,null,null,null,null,null,"Year 2007/2008: African Swine Fever"]
["Chicken meat (T)","Local production",36000,40160,42200,44200,46200,47200,47400,46800,"Source: FOOD BALANCE SHEETS Table 6.4 Pg 127/128"]
[null,"Convertion to number of broilers (Assumption: 1.5kg/carcass LWT)",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,"Total broilers ",{"$f":"C21*1000/C22","v":24000000},{"$f":"D21*1000/D22","v":26773333.333333332},28133333.333333332,29466666.666666668,30800000,31466666.666666668,31600000,31200000]
[null,"No of cycle/year (Cycle 2 months)",6,6,6,6,6,6,6,6]
[null,"Total broiler per year",{"$f":"C23/C24","v":4000000},4462222.222222222,4688888.888888889,4911111.111111111,5133333.333333333,5244444.444444445,5266666.666666667,5200000]
[null,"Conversion to number of parents stock (300 eggs/year)- Broiler parent stock",{"$f":"C23/300","v":80000},89244.444444444438,93777.777777777766,98222.222222222234,102666.66666666667,104888.88888888889,105333.33333333333,104000]
[null,"Total broilers and parent stock",{"$f":"C25+C26","v":4080000},4551466.666666666,4782666.666666667,5009333.333333333,5236000,5349333.333333334,5372000,5304000]
[null,null,{"$f":"C26+C41+C33","v":847413.88888888888},{"$f":"D26+D41+D33","v":800956.61111111112},805704.61111111112,675620.94444444438,729756,733575.88888888888,793289.22222222225,797932.16666666674,"spec"]
[]
["Eggs (million)","Local production",228.5,211.8,211.8,170.9,185.4,185.4,203.6,205.5,"Source: FOOD BALANCE SHEETS Table 6.4 Pg 127/128"]
[null,"Convertion to number of layers (Assumption: 300 eggs/layer)",{"$f":"C30*1000000/300","v":761666.66666666663},706000,706000,569666.66666666663,618000,618000,678666.66666666663,685000]
[null,"Conversion to number of parents stock (300 eggs/year)",{"$f":"C31/300","v":2538.8888888888887},2353.3333333333335,2353.3333333333335,1898.8888888888887,2060,2060,2262.2222222222222,2283.3333333333335]
[null,"Total layers and parent stock",{"$f":"C31+C32","v":764205.5555555555},708353.33333333337,708353.33333333337,571565.5555555555,620060,620060,680928.88888888888,687283.33333333337]
[]
["Duck",null,5500,5758,6126,7653,7653,8077,7194,8497,"Source: FAREI"]
[null,"Assumption ratio Muskovy: Pekin 1:1",2,2,2,2,2,2,2,2]
[null,"No of Muskovy ducks",{"$f":"C35/C36","v":2750},2879,3063,3826.5,3826.5,4038.5,3597,4248.5]
[null,"Parent stock of Pekin ducks","n/a","n/a","n/a",400,513,699,1060,1121,"Source: APD, MAIFS"]
[null,"Number of Pekin ducklings sold/year","n/a","n/a","n/a",9640,16139,23337,14220,7676,"Source: APD, MAIFS"]
[null,"Number of Pekin ducks (Cycle: 2 months)",{"$f":"C37/6","v":458.33333333333331},{"$f":"D37/6","v":479.83333333333331},{"$f":"E37/6","v":510.5},{"$f":"F39/6","v":1606.6666666666667},{"$f":"G39/6","v":2689.8333333333335},{"$f":"H39/6","v":3889.5},{"$f":"I39/6","v":2370},{"$f":"J39/6","v":1279.3333333333333}]
[null,"Total number of ducks",{"$f":"C37+C40","v":3208.3333333333335},{"$f":"D37+D40","v":3358.8333333333335},{"$f":"E37+E40","v":3573.5},{"$f":"F37+F38+F40","v":5833.166666666667},{"$f":"G38+G37+G40","v":7029.3333333333339},{"$f":"H37+H38+H40","v":8627},{"$f":"I37+I38+I40","v":7027},{"$f":"J37+J38+J40","v":6648.833333333333}]
[]
["Total poultry","Broiler + Layer + Duck (birds)",{"$f":"C27+C33+C41","v":4847413.888888889},5263178.8333333321,5494593.5,5586732.055555555,5863089.333333333,5978020.333333334,6059955.888888889,5997932.166666666]
[]
["Horse",null,655,700,725,750,775,800,824,855,"Source: Mauritius Turf Club"]
[]
["Deer",null,16000,16000,16000,16000,16000,16000,16000,16000,"FAREI Estimate"]
[]
["N/A: not available"]

{"sheet":"N2OManSoil","index":36,"n_rows":38,"n_cols":96,"rows_kept":38,"cut":false,"hidden":true,"merged":[[6,86,7,93],[7,41,7,44],[7,50,7,55],[17,71,19,71],[17,73,19,73],[18,66,18,70],[18,72,19,72],[18,34,19,34],[17,35,19,35],[7,3,7,6],[7,12,7,17],[18,28,18,32],[17,33,19,33]]}
["This worksheet calculates the direct N2O emissions from managed soils."]
["It follows the calculations given in sheet 3.C.4. Direct N2O Emissions from managed soils in the IPCC tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet calculates the direct N2O emissions from managed soils."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"It follows the calculations given in sheet 3.C.4. Direct N2O Emissions from managed soils in the IPCC tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet calculates the indirect N2O emissions from managed soils."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"It follows the calculations given in sheet 3.C.5. Indirect N2O Emissions from managed soils in the IPCC tool."]
["DirN2OManSoil"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Emissions scenarios through policy interventions: (1) reducing chemical fertilizer inputs by 75% by 2030; (2) biofarming with composting from MSW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DirN2OManSoilPol",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emissions scenarios through policy interventions: (1) reducing chemical fertilizer inputs by 75% by 2030; (2) biofarming with composting from MSW"]
["EMISSIONS CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMISSIONS CALCULATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMISSIONS CALCULATIONS",null,null,null,null,null,null,null,null,null,"This scenario includes the combination of reduced chemical fertilizers & use of compost generated from MSW"]
[null,null,null,"N2O emissions from managed soils - 1/3",null,null,null,null,null,null,null,null,"N2O emissions from urine and dung inputs to grazed soils - 3/3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N2O emissions from managed soils - 1/3",null,null,null,null,null,null,null,null,"N2O emissions from urine and dung inputs to grazed soils - 3/3"]
["YEAR","Fertilizer (kg N/yr)","CropResidues (kg N/yr)","Manure (kg N/yr)","N2O fert (t/yr)","N2O CropRes (t/yr)","N2O Manure (t/yr)","CO2e Fert (Gg/yr)","CO2e CropRes (Gg/yr)","CO2e Manure (Gg/yr)","CO2e subtotal (Gg/yr)",null,"Cattle,poultry,pigs (kgN/yr)","sheep&other (kgN/yr)","N2O cpp (t/yr)","N2O s&o (t/yr)","CO2e cpp (Gg/yr)","CO2e s&o (Gg/yr)","CO2e subtotal (Gg/yr)",null,"CO2e total (Gg/yr)",null,"Chemical fertilizer loading (%)","Fertilizer (kg N/yr)","N2O Fert (t)","CO2e Fert (Gg)",null,null,null,null,null,null,null,null,null,null,null,null,"YEAR","Fertilizer (kg N/yr)","CropResidues (kg N/yr)","Manure (kg N/yr)","N2O fert (t/yr)","N2O CropRes (t/yr)","N2O Manure (t/yr)","CO2e Fert (Gg/yr)","CO2e CropRes (Gg/yr)","CO2e Manure (Gg/yr)","CO2e subtotal (Gg/yr)",null,"Cattle,poultry,pigs (kgN/yr)","sheep&other (kgN/yr)","N2O cpp (t/yr)","N2O s&o (t/yr)","CO2e cpp (Gg/yr)","CO2e s&o (Gg/yr)","CO2e subtotal (Gg/yr)",null,"CO2e total (Gg/yr)",null,"Chemical fertilizer loading (%)","Fertilizer (kg N/yr)","N2O Fert (t)","CO2e Fert (Gg)",null,null,null,null,null,null,null,null,null,null,null,null,"YEAR","Fertilizer (kg N/yr)","CropResidues (kg N/yr)","Manure (kg N/yr)","N2O Volatilised (t/yr)","CO2e Volatilised (Gg/yr)","N2O leached (y/yr)","CO2e leached (Gg/yr)","CO2e Total (Gg/yr)",null,"Reduced fertilizer (KgN/yr)","CropResidues (kgN/yr)","Manure","N2O Vol","CO2e Vol","N2O leached","CO2e leached","CO2e Total (Gg)",null,"Change (Gg)"]
[2006,7526219,3316504,2933111.5548999999,{"$f":"B10*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":118.26915571428572},{"$f":"C10*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":52.116491428571429},{"$f":"D10*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":46.091753005571427},{"$f":"E10*'TNC LS'!$FD$19/1000","v":35.24420840285714},{"$f":"F10*'TNC LS'!$FD$19/1000","v":15.530714445714286},{"$f":"G10*'TNC LS'!$FD$19/1000","v":13.735342395660286},{"$f":"SUM(H10:J10)","v":64.510265244231718},null,null,451428.39,{"$f":"M10*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N10*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.0938747000000006},{"$f":"O10*'TNC LS'!$FD$19/1000","v":0},{"$f":"P10*'TNC LS'!$FD$19/1000","v":2.1139746606000003},{"$f":"Q10+R10","v":2.1139746606000003},null,{"$f":"K10+S10","v":66.624239904831711},null,1,{"$f":"B10*W10","v":7526219},{"$f":"X10*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":118.26915571428572},{"$f":"Y10*'TNC LS'!$FD$19/1000","v":35.24420840285714},null,null,null,null,null,null,null,null,null,null,null,null,2006,7526219,3316504,2933111.5548999999,{"$f":"AN10*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO10*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP10*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ10*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR10*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS10*'TNC LS'!$EW$19/1000","v":0},{"$f":"SUM(AT10:AV10)","v":0},null,null,451428.39,{"$f":"AY10*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ10*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.0938747000000006},{"$f":"BA10*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB10*'TNC LS'!$EW$19/1000","v":2.1139746606000003},{"$f":"BC10+BD10","v":2.1139746606000003},null,{"$f":"AW10+BE10","v":2.1139746606000003},null,1,{"$f":"AN10*BI10","v":7526219},{"$f":"BJ10*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK10*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY10,N2OManSoil!$A$10:A$38,0))","v":7526219},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY10,N2OManSoil!$A$10:A$38,0))","v":3316504},962068.5,{"$f":"(((BZ10*'TNC LS'!$EV$27)+(CB10*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":14.850559428571431},{"$f":"CC10*'TNC LS'!$EV$31/1000","v":4.4254667097142866},{"$f":"((BZ10+CA10+CB10)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":41.73836994642857},{"$f":"CE10*'TNC LS'!$EV$31/1000","v":12.438034244035714},{"$f":"CD10+CF10","v":16.863500953750002},null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY10,N2OManSoil!$A$10:A$38,0))","v":7526219},{"$f":"CA10","v":3316504},{"$f":"CB10","v":962068.5},{"$f":"(((CI10*'TNC LS'!$EV$27)+(CK10*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":14.850559428571431},{"$f":"CL10*'TNC LS'!$EV$31/1000","v":4.4254667097142866},{"$f":"((CI10+CJ10+CK10)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":41.73836994642857},{"$f":"CN10*'TNC LS'!$EV$31/1000","v":12.438034244035714},{"$f":"CM10+CO10","v":16.863500953750002},null,{"$f":"CG10-CP10","v":0}]
[2007,7267732,3208625,2990028.0913,{"$f":"B11*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":114.20721714285715},{"$f":"C11*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":50.421250000000001},{"$f":"D11*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":46.98615572042857},{"$f":"E11*'TNC LS'!$FD$19/1000","v":34.033750708571432},{"$f":"F11*'TNC LS'!$FD$19/1000","v":15.025532499999999},{"$f":"G11*'TNC LS'!$FD$19/1000","v":14.001874404687715},{"$f":"SUM(H11:J11)","v":63.061157613259141},null,null,409968,{"$f":"M11*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N11*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.4423542857142859},{"$f":"O11*'TNC LS'!$FD$19/1000","v":0},{"$f":"P11*'TNC LS'!$FD$19/1000","v":1.9198215771428573},{"$f":"Q11+R11","v":1.9198215771428573},null,{"$f":"K11+S11","v":64.980979190401996},null,1,{"$f":"B11*W11","v":7267732},{"$f":"X11*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":114.20721714285715},{"$f":"Y11*'TNC LS'!$FD$19/1000","v":34.033750708571432},null,null,null,null,null,null,null,null,null,null,null,null,2007,7267732,3208625,2990028.0913,{"$f":"AN11*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO11*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP11*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ11*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR11*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS11*'TNC LS'!$EW$19/1000","v":0},0,null,null,409968,{"$f":"AY11*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ11*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":6.4423542857142859},{"$f":"BA11*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB11*'TNC LS'!$EW$19/1000","v":1.9198215771428573},1.9198215771428573,null,1.9198215771428573,null,1,7267732,{"$f":"BJ11*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK11*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY11,N2OManSoil!$A$10:A$38,0))","v":7267732},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY11,N2OManSoil!$A$10:A$38,0))","v":3208625},962068.5,{"$f":"((BZ11*'TNC LS'!$EV$27)+(CB11*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":14.444365571428575},{"$f":"CC11*'TNC LS'!$EV$31/1000","v":4.3044209402857154},{"$f":"((BZ11+CA11+CB11)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":40.443004446428567},{"$f":"CE11*'TNC LS'!$EV$31/1000","v":12.052015325035713},16.356436265321427,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY11,N2OManSoil!$A$10:A$38,0))","v":7267732},3208625,962068.5,{"$f":"(((CI11*'TNC LS'!$EV$27)+(CK11*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":14.444365571428575},{"$f":"CL11*'TNC LS'!$EV$31/1000","v":4.3044209402857154},{"$f":"((CI11+CJ11+CK11)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":40.443004446428567},{"$f":"CN11*'TNC LS'!$EV$31/1000","v":12.052015325035713},16.356436265321427,null,0]
[2008,6807140,3064362,2878426.2456999999,{"$f":"B12*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":106.96934285714285},{"$f":"C12*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":48.154259999999994},{"$f":"D12*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":45.232412432428575},{"$f":"E12*'TNC LS'!$FD$19/1000","v":31.876864171428569},{"$f":"F12*'TNC LS'!$FD$19/1000","v":14.349969479999999},{"$f":"G12*'TNC LS'!$FD$19/1000","v":13.479258904863714},{"$f":"SUM(H12:J12)","v":59.706092556292276},null,null,409968,{"$f":"M12*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N12*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.4423542857142859},{"$f":"O12*'TNC LS'!$FD$19/1000","v":0},{"$f":"P12*'TNC LS'!$FD$19/1000","v":1.9198215771428573},1.9198215771428573,null,61.625914133435131,null,1,6807140,{"$f":"X12*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":106.96934285714285},{"$f":"Y12*'TNC LS'!$FD$19/1000","v":31.876864171428569},null,null,null,null,null,null,null,null,null,null,null,null,2008,6807140,3064362,2878426.2456999999,{"$f":"AN12*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO12*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP12*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ12*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR12*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS12*'TNC LS'!$EW$19/1000","v":0},0,null,null,409968,{"$f":"AY12*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ12*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":6.4423542857142859},{"$f":"BA12*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB12*'TNC LS'!$EW$19/1000","v":1.9198215771428573},1.9198215771428573,null,1.9198215771428573,null,1,6807140,{"$f":"BJ12*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK12*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2008,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY12,N2OManSoil!$A$10:A$38,0))","v":6807140},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY12,N2OManSoil!$A$10:A$38,0))","v":3064362},962068.5,{"$f":"((BZ12*'TNC LS'!$EV$27)+(CB12*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":13.720578142857143},{"$f":"CC12*'TNC LS'!$EV$31/1000","v":4.0887322865714291},{"$f":"((BZ12+CA12+CB12)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":38.30440998214285},{"$f":"CE12*'TNC LS'!$EV$31/1000","v":11.414714174678569},15.503446461249997,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY12,N2OManSoil!$A$10:A$38,0))","v":6807140},3064362,962068.5,{"$f":"(((CI12*'TNC LS'!$EV$27)+(CK12*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":13.720578142857143},{"$f":"CL12*'TNC LS'!$EV$31/1000","v":4.0887322865714291},{"$f":"((CI12+CJ12+CK12)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":38.30440998214285},{"$f":"CN12*'TNC LS'!$EV$31/1000","v":11.414714174678569},15.503446461249997,null,0]
[2009,6616456,3013169,2637317.4032999999,{"$f":"B13*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":103.97287999999999},{"$f":"C13*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":47.349798571428572},{"$f":"D13*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.443559194714283},{"$f":"E13*'TNC LS'!$FD$19/1000","v":30.983918239999994},{"$f":"F13*'TNC LS'!$FD$19/1000","v":14.110239974285713},{"$f":"G13*'TNC LS'!$FD$19/1000","v":12.350180640024856},57.444338854310558,null,67844.831250000003,417977.60087999998,{"$f":"M13*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":2.1322661250000001},{"$f":"N13*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.5682194423999993},{"$f":"O13*'TNC LS'!$FD$19/1000","v":0.63541530525000012},{"$f":"P13*'TNC LS'!$FD$19/1000","v":1.9573293938351999},2.5927446990852001,null,60.03708355339576,null,1,6616456,{"$f":"X13*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":103.97287999999999},{"$f":"Y13*'TNC LS'!$FD$19/1000","v":30.983918239999994},null,null,null,null,null,null,null,null,null,null,null,null,2009,6616456,3013169,2637317.4032999999,{"$f":"AN13*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO13*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP13*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ13*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR13*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS13*'TNC LS'!$EW$19/1000","v":0},0,null,67844.831250000003,417977.60087999998,{"$f":"AY13*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":2.1322661250000001},{"$f":"AZ13*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":6.5682194423999993},{"$f":"BA13*'TNC LS'!$EW$19/1000","v":0.63541530525000012},{"$f":"BB13*'TNC LS'!$EW$19/1000","v":1.9573293938351999},2.5927446990852001,null,2.5927446990852001,null,1,6616456,{"$f":"BJ13*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK13*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2009,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY13,N2OManSoil!$A$10:A$38,0))","v":6616456},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY13,N2OManSoil!$A$10:A$38,0))","v":3013169},962068.5,{"$f":"((BZ13*'TNC LS'!$EV$27)+(CB13*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":13.420931857142858},{"$f":"CC13*'TNC LS'!$EV$31/1000","v":3.9994376934285714},{"$f":"((BZ13+CA13+CB13)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":37.449202017857139},{"$f":"CE13*'TNC LS'!$EV$31/1000","v":11.159862201321427},15.159299894749999,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY13,N2OManSoil!$A$10:A$38,0))","v":6616456},3013169,962068.5,{"$f":"(((CI13*'TNC LS'!$EV$27)+(CK13*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":13.420931857142859},{"$f":"CL13*'TNC LS'!$EV$31/1000","v":3.9994376934285718},{"$f":"((CI13+CJ13+CK13)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":37.449202017857139},{"$f":"CN13*'TNC LS'!$EV$31/1000","v":11.159862201321427},15.159299894749999,null,0]
[2010,7468310,3012269,3508672.6663000002,{"$f":"B14*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":117.35915714285714},{"$f":"C14*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":47.335655714285721},{"$f":"D14*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":55.136284756142857},{"$f":"E14*'TNC LS'!$FD$19/1000","v":34.973028828571429},{"$f":"F14*'TNC LS'!$FD$19/1000","v":14.106025402857146},{"$f":"G14*'TNC LS'!$FD$19/1000","v":16.430612857330573},65.509667088759144,null,10606.575150000001,409968,{"$f":"M14*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0.3333495047142857},{"$f":"N14*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.4423542857142859},{"$f":"O14*'TNC LS'!$FD$19/1000","v":9.9338152404857147E-2},{"$f":"P14*'TNC LS'!$FD$19/1000","v":1.9198215771428573},2.0191597295477144,null,67.528826818306854,null,1,7468310,{"$f":"X14*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":117.35915714285714},{"$f":"Y14*'TNC LS'!$FD$19/1000","v":34.973028828571429},null,null,null,null,null,null,null,null,null,null,null,null,2010,7468310,3012269,3508672.6663000002,{"$f":"AN14*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO14*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP14*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ14*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR14*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS14*'TNC LS'!$EW$19/1000","v":0},0,null,10606.575150000001,409968,{"$f":"AY14*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0.3333495047142857},{"$f":"AZ14*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":6.4423542857142859},{"$f":"BA14*'TNC LS'!$EW$19/1000","v":9.9338152404857147E-2},{"$f":"BB14*'TNC LS'!$EW$19/1000","v":1.9198215771428573},2.0191597295477144,null,2.0191597295477144,null,1,7468310,{"$f":"BJ14*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK14*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY14,N2OManSoil!$A$10:A$38,0))","v":7468310},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY14,N2OManSoil!$A$10:A$38,0))","v":3012269},962068.5,{"$f":"((BZ14*'TNC LS'!$EV$27)+(CB14*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":14.759559571428571},{"$f":"CC14*'TNC LS'!$EV$31/1000","v":4.3983487522857141},{"$f":"((BZ14+CA14+CB14)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":40.457932232142852},{"$f":"CE14*'TNC LS'!$EV$31/1000","v":12.05646380517857},16.454812557464283,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY14,N2OManSoil!$A$10:A$38,0))","v":7468310},3012269,962068.5,{"$f":"(((CI14*'TNC LS'!$EV$27)+(CK14*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":14.759559571428571},{"$f":"CL14*'TNC LS'!$EV$31/1000","v":4.3983487522857141},{"$f":"((CI14+CJ14+CK14)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":40.457932232142852},{"$f":"CN14*'TNC LS'!$EV$31/1000","v":12.05646380517857},16.454812557464283,null,0]
[2011,7834140,2902017,3528789,{"$f":"B15*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":123.1079142857143},{"$f":"C15*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":45.603124285714287},{"$f":"D15*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":55.452398571428567},{"$f":"E15*'TNC LS'!$FD$19/1000","v":36.686158457142859},{"$f":"F15*'TNC LS'!$FD$19/1000","v":13.589731037142858},{"$f":"G15*'TNC LS'!$FD$19/1000","v":16.524814774285716},66.800704268571437,null,11286.422325,420000,{"$f":"M15*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0.35471613021428566},{"$f":"N15*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.6},{"$f":"O15*'TNC LS'!$FD$19/1000","v":0.10570540680385714},{"$f":"P15*'TNC LS'!$FD$19/1000","v":1.9667999999999999},2.0725054068038569,null,68.873209675375293,null,1,7834140,{"$f":"X15*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":123.1079142857143},{"$f":"Y15*'TNC LS'!$FD$19/1000","v":36.686158457142859},null,null,null,null,null,null,null,null,null,null,null,null,2011,7834140,2902017,3528789,{"$f":"AN15*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO15*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP15*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ15*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR15*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS15*'TNC LS'!$EW$19/1000","v":0},0,null,11286.422325,420000,{"$f":"AY15*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0.35471613021428566},{"$f":"AZ15*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":6.6},{"$f":"BA15*'TNC LS'!$EW$19/1000","v":0.10570540680385714},{"$f":"BB15*'TNC LS'!$EW$19/1000","v":1.9667999999999999},2.0725054068038569,null,2.0725054068038569,null,1,7834140,{"$f":"BJ15*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK15*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY15,N2OManSoil!$A$10:A$38,0))","v":7834140},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY15,N2OManSoil!$A$10:A$38,0))","v":2902017},962068.5,{"$f":"((BZ15*'TNC LS'!$EV$27)+(CB15*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":15.334435285714285},{"$f":"CC15*'TNC LS'!$EV$31/1000","v":4.5696617151428569},{"$f":"((BZ15+CA15+CB15)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":41.361583017857143},{"$f":"CE15*'TNC LS'!$EV$31/1000","v":12.325751739321429},16.895413454464286,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY15,N2OManSoil!$A$10:A$38,0))","v":7834140},2902017,962068.5,{"$f":"(((CI15*'TNC LS'!$EV$27)+(CK15*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":15.334435285714285},{"$f":"CL15*'TNC LS'!$EV$31/1000","v":4.5696617151428569},{"$f":"((CI15+CJ15+CK15)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":41.361583017857143},{"$f":"CN15*'TNC LS'!$EV$31/1000","v":12.325751739321429},16.895413454464286,null,0]
[2012,9700004,2697461,3437753.0843000002,{"$f":"B16*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":152.42863428571431},{"$f":"C16*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":42.388672857142851},{"$f":"D16*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":54.021834181857145},{"$f":"E16*'TNC LS'!$FD$19/1000","v":45.423733017142865},{"$f":"F16*'TNC LS'!$FD$19/1000","v":12.631824511428569},{"$f":"G16*'TNC LS'!$FD$19/1000","v":16.09850658619343},74.154064114764864,null,14442.256125,462125.79920000001,{"$f":"M16*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0.45389947821428567},{"$f":"N16*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.2619768445714277},{"$f":"O16*'TNC LS'!$FD$19/1000","v":0.13526204450785712},{"$f":"P16*'TNC LS'!$FD$19/1000","v":2.1640690996822856},2.2993311441901425,null,76.453395258955013,null,1,9700004,{"$f":"X16*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":152.42863428571431},{"$f":"Y16*'TNC LS'!$FD$19/1000","v":45.423733017142865},null,null,null,null,"Organic waste to compost",null,null,0.5,null,null,null,null,2012,9700004,2697461,3437753.0843000002,{"$f":"AN16*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO16*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP16*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ16*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR16*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS16*'TNC LS'!$EW$19/1000","v":0},0,null,14442.256125,462125.79920000001,{"$f":"AY16*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0.45389947821428567},{"$f":"AZ16*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.2619768445714277},{"$f":"BA16*'TNC LS'!$EW$19/1000","v":0.13526204450785712},{"$f":"BB16*'TNC LS'!$EW$19/1000","v":2.1640690996822856},2.2993311441901425,null,2.2993311441901425,null,1,9700004,{"$f":"BJ16*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK16*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,"Organic waste to compost",null,null,0.5,null,null,null,null,2012,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY16,N2OManSoil!$A$10:A$38,0))","v":9700004},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY16,N2OManSoil!$A$10:A$38,0))","v":2697461},962068.5,{"$f":"((BZ16*'TNC LS'!$EV$27)+(CB16*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":18.266507285714287},{"$f":"CC16*'TNC LS'!$EV$31/1000","v":5.4434191711428577},{"$f":"((BZ16+CA16+CB16)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":47.235493446428571},{"$f":"CE16*'TNC LS'!$EV$31/1000","v":14.076177047035713},19.51959621817857,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY16,N2OManSoil!$A$10:A$38,0))","v":9700004},2697461,962068.5,{"$f":"(((CI16*'TNC LS'!$EV$27)+(CK16*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":18.266507285714287},{"$f":"CL16*'TNC LS'!$EV$31/1000","v":5.4434191711428577},{"$f":"((CI16+CJ16+CK16)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":47.235493446428571},{"$f":"CN16*'TNC LS'!$EV$31/1000","v":14.076177047035713},19.51959621817857,null,0]
[2013,9967255,2665224,3379421.6993,{"$f":"B17*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":156.62829285714287},{"$f":"C17*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D17*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":53.105198131857144},{"$f":"E17*'TNC LS'!$FD$19/1000","v":46.675231271428572},{"$f":"F17*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G17*'TNC LS'!$FD$19/1000","v":15.825349043293429},74.98144356043629,null,13170.0906,464088.0465,{"$f":"M17*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0.41391713314285716},{"$f":"N17*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.292812159285714},{"$f":"O17*'TNC LS'!$FD$19/1000","v":0.12334730567657144},{"$f":"P17*'TNC LS'!$FD$19/1000","v":2.1732580234671426},2.2966053291437141,null,77.278048889580006,null,1,9967255,{"$f":"X17*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":156.62829285714287},{"$f":"Y17*'TNC LS'!$FD$19/1000","v":46.675231271428572},null,null,null,null,"Nitrogen content in compost",null,null,1.7500000000000002E-2,null,null,null,null,2013,9967255,2665224,3379421.6993,{"$f":"AN17*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO17*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP17*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AQ17*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR17*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS17*'TNC LS'!$EW$19/1000","v":0},0,null,13170.0906,464088.0465,{"$f":"AY17*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0.41391713314285716},{"$f":"AZ17*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.292812159285714},{"$f":"BA17*'TNC LS'!$EW$19/1000","v":0.12334730567657144},{"$f":"BB17*'TNC LS'!$EW$19/1000","v":2.1732580234671426},2.2966053291437141,null,2.2966053291437141,null,1,9967255,{"$f":"BJ17*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK17*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,"Nitrogen content in compost",null,null,1.7500000000000002E-2,null,null,null,null,2013,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY17,N2OManSoil!$A$10:A$38,0))","v":9967255},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY17,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ17*'TNC LS'!$EV$27)+(CB17*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":18.686473142857142},{"$f":"CC17*'TNC LS'!$EV$31/1000","v":5.568568996571428},{"$f":"((BZ17+CA17+CB17)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.066435803571423},{"$f":"CE17*'TNC LS'!$EV$31/1000","v":14.323797869464284},19.892366866035712,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY17,N2OManSoil!$A$10:A$38,0))","v":9967255},2665224,962068.5,{"$f":"(((CI17*'TNC LS'!$EV$27)+(CK17*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":18.686473142857142},{"$f":"CL17*'TNC LS'!$EV$31/1000","v":5.568568996571428},{"$f":"((CI17+CJ17+CK17)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.066435803571423},{"$f":"CN17*'TNC LS'!$EV$31/1000","v":14.323797869464284},19.892366866035712,null,0]
[2014,{"$f":"B17*(1+'TNC LS'!$ES$22)","v":10166600.1},{"$f":"C17","v":2665224},{"$f":"D17+(D19-D17)/2","v":{"$error":"#NAME?"}},{"$f":"B18*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":159.76085871428572},{"$f":"C18*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D18*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E18*'TNC LS'!$FD$19/1000","v":47.608735896857141},{"$f":"F18*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G18*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M17+(M19-M17)/2","v":6585.0452999999998},{"$f":"N17","v":464088.0465},{"$f":"M18*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0.20695856657142858},{"$f":"N18*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.292812159285714},{"$f":"O18*'TNC LS'!$FD$19/1000","v":6.1673652838285721E-2},{"$f":"P18*'TNC LS'!$FD$19/1000","v":2.1732580234671426},2.2349316763054281,null,{"$error":"#NAME?"},null,1,{"$f":"B18*W18","v":10166600.1},{"$f":"X18*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":159.76085871428572},{"$f":"Y18*'TNC LS'!$FD$19/1000","v":47.608735896857141},null,null,null,0.15,0.5,0.12,null,"Quantity composted (%)",null,"N in compost (kg)",null,null,2014,{"$f":"AN17*(1+'TNC LS'!$ES$21)","v":10166600.1},{"$f":"AO17","v":2665224},{"$f":"AP17+(AP19-AP17)/2","v":{"$error":"#NAME?"}},{"$f":"AN18*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO18*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP18*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ18*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR18*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS18*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY17+(AY19-AY17)/2","v":6585.0452999999998},{"$f":"AZ17","v":464088.0465},{"$f":"AY18*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0.20695856657142858},{"$f":"AZ18*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.292812159285714},{"$f":"BA18*'TNC LS'!$EW$19/1000","v":6.1673652838285721E-2},{"$f":"BB18*'TNC LS'!$EW$19/1000","v":2.1732580234671426},2.2349316763054281,null,{"$error":"#NAME?"},null,1,10166600.1,{"$f":"BJ18*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK18*'TNC LS'!$EW$19/1000","v":0},null,null,null,0.15,0.5,0.12,null,"Quantity composted (%)",null,"N in compost (kg)",null,null,2014,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY18,N2OManSoil!$A$10:A$38,0))","v":10166600.1},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY18,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ18*'TNC LS'!$EV$27)+(CB18*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":18.999729728571431},{"$f":"CC18*'TNC LS'!$EV$31/1000","v":5.6619194591142872},{"$f":"((BZ18+CA18+CB18)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.771263121428568},{"$f":"CE18*'TNC LS'!$EV$31/1000","v":14.533836410185714},20.195755869300001,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY18,N2OManSoil!$A$10:A$38,0))","v":10166600.1},2665224,962068.5,{"$f":"(((CI18*'TNC LS'!$EV$27)+(CK18*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":18.999729728571431},{"$f":"CL18*'TNC LS'!$EV$31/1000","v":5.6619194591142872},{"$f":"((CI18+CJ18+CK18)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.771263121428568},{"$f":"CN18*'TNC LS'!$EV$31/1000","v":14.533836410185714},20.195755869300001,null,0]
[2015,{"$f":"B18*(1+'TNC LS'!$ES$22)","v":10369932.102},{"$f":"C18","v":2665224},{"$f":"'TNC LS'!GA90","v":{"$error":"#NAME?"}},{"$f":"B19*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":162.95607588857141},{"$f":"C19*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D19*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E19*'TNC LS'!$FD$19/1000","v":48.560910614794281},{"$f":"F19*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G19*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GA92","v":0},{"$f":"'TNC LS'!GA91","v":464088.0465},{"$f":"M19*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N19*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.292812159285714},{"$f":"O19*'TNC LS'!$FD$19/1000","v":0},{"$f":"P19*'TNC LS'!$FD$19/1000","v":2.1732580234671426},2.1732580234671426,null,{"$error":"#NAME?"},2015,1,10369932.102,{"$f":"X19*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":162.95607588857141},{"$f":"Y19*'TNC LS'!$FD$19/1000","v":48.560910614794281},null,null,"Organic waste composted(Gg)",null,null,null,null,null,"Compost (Gg)",null,"tCO2e",null,2015,{"$f":"AN18*(1+'TNC LS'!$ES$21)","v":10369932.102},2665224,{"$f":"'TNC LS'!GA73","v":{"$error":"#NAME?"}},{"$f":"AN19*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO19*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP19*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ19*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR19*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS19*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GA75","v":0},{"$f":"'TNC LS'!GA74","v":464088.0465},{"$f":"AY19*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ19*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.292812159285714},{"$f":"BA19*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB19*'TNC LS'!$EW$19/1000","v":2.1732580234671426},2.1732580234671426,null,{"$error":"#NAME?"},2015,1,10369932.102,{"$f":"BJ19*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK19*'TNC LS'!$EW$19/1000","v":0},null,null,"Organic waste composted(Gg)",null,null,null,null,null,"Compost (Gg)",null,"tCO2e",null,2015,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY19,N2OManSoil!$A$10:A$38,0))","v":10369932.102},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY19,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ19*'TNC LS'!$EV$27)+(CB19*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":19.319251446000003},{"$f":"CC19*'TNC LS'!$EV$31/1000","v":5.7571369309080014},{"$f":"((BZ19+CA19+CB19)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":49.49018698564285},{"$f":"CE19*'TNC LS'!$EV$31/1000","v":14.748075721721568},20.50521265262957,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY19,N2OManSoil!$A$10:A$38,0))","v":10369932.102},2665224,962068.5,{"$f":"(((CI19*'TNC LS'!$EV$27)+(CK19*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":19.319251446000003},{"$f":"CL19*'TNC LS'!$EV$31/1000","v":5.7571369309080014},{"$f":"((CI19+CJ19+CK19)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":49.49018698564285},{"$f":"CN19*'TNC LS'!$EV$31/1000","v":14.748075721721568},20.50521265262957,null,0]
[2016,{"$f":"B19*(1+'TNC LS'!$ES$22)","v":10577330.744039999},2665224,{"$f":"D19+($D$24-$D$19)/5","v":{"$error":"#NAME?"}},{"$f":"B20*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":166.21519740634284},{"$f":"C20*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D20*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E20*'TNC LS'!$FD$19/1000","v":49.532128827090162},{"$f":"F20*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G20*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M19+($M$24-$M$19)/5","v":0},{"$f":"N19+($N$24-$N$19)/5","v":458963.44650000002},{"$f":"M20*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N20*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.2122827307142865},{"$f":"O20*'TNC LS'!$FD$19/1000","v":0},{"$f":"P20*'TNC LS'!$FD$19/1000","v":2.1492602537528573},2.1492602537528573,null,{"$error":"#NAME?"},2016,0.99,10471557.436599599,{"$f":"X20*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":164.55304543227942},{"$f":"Y20*'TNC LS'!$FD$19/1000","v":49.036807538819268},null,"Year","MSW","Food","Garden","Paper","Total",null,null,null,"(Gg)",null,2016,{"$f":"AN19*(1+'TNC LS'!$ES$21)","v":10577330.744039999},2665224,{"$f":"AP19+($AP$24-$AP$19)/5","v":{"$error":"#NAME?"}},{"$f":"AN20*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO20*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP20*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ20*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR20*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS20*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY19+($AY$24-$AY$19)/5","v":0},{"$f":"AZ19+($AZ$24-$AZ$19)/5","v":469212.64649999997},{"$f":"AY20*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ20*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.3733415878571433},{"$f":"BA20*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB20*'TNC LS'!$EW$19/1000","v":2.1972557931814287},2.1972557931814287,null,{"$error":"#NAME?"},2016,0.99,10471557.436599599,{"$f":"BJ20*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK20*'TNC LS'!$EW$19/1000","v":0},null,"Year","MSW","Food","Garden","Paper","Total",null,null,null,"(Gg)",null,2016,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY20,N2OManSoil!$A$10:A$38,0))","v":10577330.744039999},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY20,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ20*'TNC LS'!$EV$27)+(CB20*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":19.645163597777145},{"$f":"CC20*'TNC LS'!$EV$31/1000","v":5.8542587521375893},{"$f":"((BZ20+CA20+CB20)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":50.223489327141422},{"$f":"CE20*'TNC LS'!$EV$31/1000","v":14.966599819488144},20.820858571625735,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY20,N2OManSoil!$A$10:A$38,0))","v":10471557.436599599},2665224,962068.5,{"$f":"(((CI20*'TNC LS'!$EV$27)+(CK20*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":19.4789484003708},{"$f":"CL20*'TNC LS'!$EV$31/1000","v":5.8047266233104979},{"$f":"((CI20+CJ20+CK20)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":49.849505132977143},{"$f":"CN20*'TNC LS'!$EV$31/1000","v":14.855152529627189},20.659879152937688,null,0.1609794186880471]
[2017,{"$f":"B20*(1+'TNC LS'!$ES$22)","v":10788877.3589208},2665224,{"$f":"D20+($D$24-$D$19)/5","v":{"$error":"#NAME?"}},{"$f":"B21*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":169.53950135446971},{"$f":"C21*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D21*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E21*'TNC LS'!$FD$19/1000","v":50.522771403631971},{"$f":"F21*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G21*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M20+($M$24-$M$19)/5","v":0},{"$f":"N20+($N$24-$N$19)/5","v":453838.84650000004},{"$f":"M21*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N21*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.1317533021428581},{"$f":"O21*'TNC LS'!$FD$19/1000","v":0},{"$f":"P21*'TNC LS'!$FD$19/1000","v":2.1252624840385717},2.1252624840385717,null,{"$error":"#NAME?"},2017,0.98,10573099.811742384,{"$f":"X21*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":166.14871132738034},{"$f":"Y21*'TNC LS'!$FD$19/1000","v":49.512315975559346},null,2017,442.31758599922205,{"$f":"AC21*$AD$18*AH21","v":1.3269527579976663},{"$f":"AC21*$AE$18*AH21","v":4.4231758599922202},{"$f":"AC21*$AF$18*AH21","v":1.0615622063981329},{"$f":"AD21+AE21+AF21","v":6.8116908243880196},0.02,{"$f":"AG21*$AH$16","v":3.4058454121940098},{"$f":"AI21*$AH$17*1000000","v":59602.294713395175},{"$f":"AJ21*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":0.27910903152929911},null,2017,{"$f":"AN20*(1+'TNC LS'!$ES$21)","v":10788877.3589208},2665224,{"$f":"AP20+($AP$24-$AP$19)/5","v":{"$error":"#NAME?"}},{"$f":"AN21*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO21*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP21*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ21*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR21*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS21*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY20+($AY$24-$AY$19)/5","v":0},{"$f":"AZ20+($AZ$24-$AZ$19)/5","v":474337.24649999995},{"$f":"AY21*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ21*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.45387101642857},{"$f":"BA21*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB21*'TNC LS'!$EW$19/1000","v":2.221253562895714},2.221253562895714,null,{"$error":"#NAME?"},2017,0.98,10573099.811742384,{"$f":"BJ21*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK21*'TNC LS'!$EW$19/1000","v":0},null,2017,442.31758599922205,{"$f":"BO21*$BP$18*BT21","v":1.3269527579976663},{"$f":"BO21*$BQ$18*BT21","v":4.4231758599922202},{"$f":"BO21*$BR$18*BT21","v":1.0615622063981329},{"$f":"BP21+BQ21+BR21","v":6.8116908243880196},0.02,{"$f":"BS21*$BT$16","v":3.4058454121940098},{"$f":"BU21*$BT$17*1000000","v":59602.294713395175},{"$f":"BV21*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2017,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY21,N2OManSoil!$A$10:A$38,0))","v":10788877.3589208},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY21,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ21*'TNC LS'!$EV$27)+(CB21*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":19.977593992589828},{"$f":"CC21*'TNC LS'!$EV$31/1000","v":5.9533230097917684},{"$f":"((BZ21+CA21+CB21)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":50.97145771546996},{"$f":"CE21*'TNC LS'!$EV$31/1000","v":15.18949439921005},21.142817409001818,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY21,N2OManSoil!$A$10:A$38,0))","v":10573099.811742384},{"$f":"CA21","v":2665224},{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY21,N2OManSoil!$A$21:A$38,0))+CB21","v":1021670.7947133952},{"$f":"(((CI21*'TNC LS'!$EV$27)+(CK21*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":19.825836487551562},{"$f":"CL21*'TNC LS'!$EV$31/1000","v":5.9080992732903663},{"$f":"((CI21+CJ21+CK21)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":50.419266644254357},{"$f":"CN21*'TNC LS'!$EV$31/1000","v":15.024941459987799},20.933040733278165,null,0.20977667572365277]
[2018,{"$f":"B21*(1+'TNC LS'!$ES$22)","v":11004654.906099215},2665224,{"$error":"#NAME?"},{"$f":"B22*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":172.9302913815591},{"$f":"C22*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D22*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E22*'TNC LS'!$FD$19/1000","v":51.53322683170461},{"$f":"F22*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G22*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,448714.24650000007,{"$f":"M22*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N22*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.0512238735714297},{"$f":"O22*'TNC LS'!$FD$19/1000","v":0},{"$f":"P22*'TNC LS'!$FD$19/1000","v":2.101264714324286},2.101264714324286,null,{"$error":"#NAME?"},2018,0.97,10674515.258916238,{"$f":"X22*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":167.74238264011234},{"$f":"Y22*'TNC LS'!$FD$19/1000","v":49.987230026753473},null,2018,451.1639377192065,{"$f":"AC22*$AD$18*AH22","v":2.7069836263152389},{"$f":"AC22*$AE$18*AH22","v":9.0232787543841297},{"$f":"AC22*$AF$18*AH22","v":2.1655869010521913},{"$f":"AD22+AE22+AF22","v":13.895849281751559},{"$f":"AH21+2%","v":0.04},{"$f":"AG22*$AH$16","v":6.9479246408757795},{"$f":"AI22*$AH$17*1000000","v":121588.68121532616},{"$f":"AJ22*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":0.56938242431977015},null,2018,{"$f":"AN21*(1+'TNC LS'!$ES$21)","v":11004654.906099215},2665224,{"$f":"AP21+($AP$24-$AP$19)/5","v":{"$error":"#NAME?"}},{"$f":"AN22*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO22*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP22*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ22*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR22*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS22*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY21+($AY$24-$AY$19)/5","v":0},{"$f":"AZ21+($AZ$24-$AZ$19)/5","v":479461.84649999993},{"$f":"AY22*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ22*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.5344004449999993},{"$f":"BA22*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB22*'TNC LS'!$EW$19/1000","v":2.2452513326099997},2.2452513326099997,null,{"$error":"#NAME?"},2018,0.97,10674515.258916238,{"$f":"BJ22*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK22*'TNC LS'!$EW$19/1000","v":0},null,2018,451.1639377192065,2.7069836263152389,9.0232787543841297,2.1655869010521913,13.895849281751559,{"$f":"BT21+2%","v":0.04},6.9479246408757795,121588.68121532616,{"$f":"BV22*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2018,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY22,N2OManSoil!$A$10:A$38,0))","v":11004654.906099215},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY22,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ22*'TNC LS'!$EV$27)+(CB22*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":20.316672995298767},{"$f":"CC22*'TNC LS'!$EV$31/1000","v":6.0543685525990325},{"$f":"((BZ22+CA22+CB22)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":51.734385471565076},{"$f":"CE22*'TNC LS'!$EV$31/1000","v":15.416846870526394},21.471215423125425,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY22,N2OManSoil!$A$10:A$38,0))","v":10674515.258916238},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY22,N2OManSoil!$A$21:A$38,0))+CB22","v":1083657.1812153261},{"$f":"(((CI22*'TNC LS'!$EV$27)+(CK22*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.180017976402258},{"$f":"CL22*'TNC LS'!$EV$31/1000","v":6.0136453569678734},{"$f":"((CI22+CJ22+CK22)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":50.997008841893731},{"$f":"CN22*'TNC LS'!$EV$31/1000","v":15.197108634884332},21.210753991852204,null,0.26046143127322097]
[2019,{"$f":"B22*(1+'TNC LS'!$ES$22)","v":11224748.004221199},2665224,{"$error":"#NAME?"},{"$f":"B23*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":176.38889720919028},{"$f":"C23*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D23*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E23*'TNC LS'!$FD$19/1000","v":52.563891368338702},{"$f":"F23*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G23*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,443589.64650000009,{"$f":"M23*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N23*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9706944450000012},{"$f":"O23*'TNC LS'!$FD$19/1000","v":0},{"$f":"P23*'TNC LS'!$FD$19/1000","v":2.0772669446100003},2.0772669446100003,null,{"$error":"#NAME?"},2019,0.96,10775758.08405235,{"$f":"X23*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":169.33334132082263},{"$f":"Y23*'TNC LS'!$FD$19/1000","v":50.461335713605145},null,2019,460.18721647359064,4.1416849482623155,13.805616494207719,3.3133479586098522,21.260649401079888,{"$f":"AH22+2%","v":0.06},10.630324700539944,186030.68225944904,{"$f":"AJ23*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":0.87115510920924843},null,2019,{"$f":"AN22*(1+'TNC LS'!$ES$21)","v":11224748.004221199},2665224,{"$f":"AP22+($AP$24-$AP$19)/5","v":{"$error":"#NAME?"}},{"$f":"AN23*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO23*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP23*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ23*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR23*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS23*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY22+($AY$24-$AY$19)/5","v":0},{"$f":"AZ22+($AZ$24-$AZ$19)/5","v":484586.4464999999},{"$f":"AY23*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ23*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.6149298735714268},{"$f":"BA23*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB23*'TNC LS'!$EW$19/1000","v":2.2692491023242849},2.2692491023242849,null,{"$error":"#NAME?"},2019,0.96,10775758.08405235,{"$f":"BJ23*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK23*'TNC LS'!$EW$19/1000","v":0},null,2019,460.18721647359064,4.1416849482623155,13.805616494207719,3.3133479586098522,21.260649401079888,0.06,10.630324700539944,186030.68225944904,{"$f":"BV23*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2019,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY23,N2OManSoil!$A$10:A$38,0))","v":11224748.004221199},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY23,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ23*'TNC LS'!$EV$27)+(CB23*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":20.662533578061883},{"$f":"CC23*'TNC LS'!$EV$31/1000","v":6.1574350062624408},{"$f":"((BZ23+CA23+CB23)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":52.512571782782096},{"$f":"CE23*'TNC LS'!$EV$31/1000","v":15.648746391269066},21.806181397531507,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY23,N2OManSoil!$A$10:A$38,0))","v":10775758.08405235},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY23,N2OManSoil!$A$21:A$38,0))+CB23","v":1148099.182259449},{"$f":"(((CI23*'TNC LS'!$EV$27)+(CK23*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.541645847754822},{"$f":"CL23*'TNC LS'!$EV$31/1000","v":6.1214104626309371},{"$f":"((CI23+CJ23+CK23)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":51.58282304874529},{"$f":"CN23*'TNC LS'!$EV$31/1000","v":15.371681268526096},21.493091731157033,null,0.31308966637447355]
[2020,{"$f":"B23*(1+'TNC LS'!$ES$22)","v":11449242.964305623},2665224,{"$f":"'TNC LS'!GB90","v":{"$error":"#NAME?"}},{"$f":"B24*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C24*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D24*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E24*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F24*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G24*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GB92","v":0},{"$f":"'TNC LS'!GB91","v":438465.0465},{"$f":"M24*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N24*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O24*'TNC LS'!$FD$19/1000","v":0},{"$f":"P24*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2020,0.95,10876780.816090342,{"$f":"X24*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":170.92084139570537},{"$f":"Y24*'TNC LS'!$FD$19/1000","v":50.934410735920203},null,2020,469.39096080306246,5.6326915296367499,18.775638432122499,4.5061532237093997,28.914483185468651,0.08,14.457241592734325,253001.72787285075,{"$f":"AJ24*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":1.1847709485245785},null,2020,{"$f":"AN23*(1+'TNC LS'!$ES$21)","v":11449242.964305623},2665224,{"$f":"'TNC LS'!GB73","v":{"$error":"#NAME?"}},{"$f":"AN24*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO24*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP24*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ24*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR24*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS24*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GB75","v":0},{"$f":"'TNC LS'!GB74","v":489711.0465},{"$f":"AY24*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ24*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.6954593021428561},{"$f":"BA24*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB24*'TNC LS'!$EW$19/1000","v":2.293246872038571},2.293246872038571,null,{"$error":"#NAME?"},2020,0.95,10876780.816090342,{"$f":"BJ24*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK24*'TNC LS'!$EW$19/1000","v":0},null,2020,469.39096080306246,5.6326915296367499,18.775638432122499,4.5061532237093997,28.914483185468651,0.08,14.457241592734325,253001.72787285075,{"$f":"BV24*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2020,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY24,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY24,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ24*'TNC LS'!$EV$27)+(CB24*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC24*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ24+CA24+CB24)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE24*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY24,N2OManSoil!$A$10:A$38,0))","v":10876780.816090342},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY24,N2OManSoil!$A$21:A$38,0))+CB24","v":1215070.2278728508},{"$f":"(((CI24*'TNC LS'!$EV$27)+(CK24*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.910876284313787},{"$f":"CL24*'TNC LS'!$EV$31/1000","v":6.2314411327255081},{"$f":"((CI24+CJ24+CK24)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":52.176801048298422},{"$f":"CN24*'TNC LS'!$EV$31/1000","v":15.54868671239293},21.780127845118439,null,0.36771884630726959]
[2021,{"$f":"B24","v":11449242.964305623},2665224,{"$f":"D24+($D$29-$D$24)/5","v":{"$error":"#NAME?"}},{"$f":"B25*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C25*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D25*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E25*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F25*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G25*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M24+($M$29-$M$24)/5","v":0},{"$f":"N24+($N$29-$N$24)/5","v":438465.0465},{"$f":"M25*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N25*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O25*'TNC LS'!$FD$19/1000","v":0},{"$f":"P25*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2021,{"$f":"W24-2%","v":0.92999999999999994},10647795.956804229,{"$f":"X25*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":167.3225078926379},{"$f":"Y25*'TNC LS'!$FD$19/1000","v":49.862107352006099},null,2021,478.7787800191237,7.1816817002868554,23.938939000956186,5.7453453602294848,36.865966061472527,0.1,18.432983030736263,322577.20303788461,{"$f":"AJ25*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":1.5105829593688369},null,2021,{"$f":"AN24","v":11449242.964305623},2665224,{"$f":"AP24+($AP$29-$AP$24)/5","v":{"$error":"#NAME?"}},{"$f":"AN25*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO25*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP25*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ25*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR25*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS25*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY24+($AY$29-$AY$24)/5","v":0},{"$f":"AZ24+($AZ$29-$AZ$24)/5","v":492273.34649999999},{"$f":"AY25*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ25*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.7357240164285717},{"$f":"BA25*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB25*'TNC LS'!$EW$19/1000","v":2.3052457568957143},2.3052457568957143,null,{"$error":"#NAME?"},2021,{"$f":"BI24-2%","v":0.92999999999999994},10647795.956804229,{"$f":"BJ25*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK25*'TNC LS'!$EW$19/1000","v":0},null,2021,478.7787800191237,7.1816817002868554,23.938939000956186,5.7453453602294848,36.865966061472527,0.1,18.432983030736263,322577.20303788461,{"$f":"BV25*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2021,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY25,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY25,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ25*'TNC LS'!$EV$27)+(CB25*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC25*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ25+CA25+CB25)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE25*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY25,N2OManSoil!$A$10:A$38,0))","v":10647795.956804229},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY25,N2OManSoil!$A$21:A$38,0))+CB25","v":1284645.7030378846},{"$f":"(((CI25*'TNC LS'!$EV$27)+(CK25*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.769708713097142},{"$f":"CL25*'TNC LS'!$EV$31/1000","v":6.1893731965029479},{"$f":"((CI25+CJ25+CK25)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":51.613175011584602},{"$f":"CN25*'TNC LS'!$EV$31/1000","v":15.380726153452212},21.570099349955161,null,0.57774734147054829]
[2022,{"$f":"B25","v":11449242.964305623},2665224,{"$f":"D25+($D$29-$D$24)/5","v":{"$error":"#NAME?"}},{"$f":"B26*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C26*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D26*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E26*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F26*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G26*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M25+($M$29-$M$24)/5","v":0},{"$f":"N25+($N$29-$N$24)/5","v":438465.0465},{"$f":"M26*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N26*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O26*'TNC LS'!$FD$19/1000","v":0},{"$f":"P26*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2022,{"$f":"W25-2%","v":0.90999999999999992},10418811.097518116,{"$f":"X26*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":163.72417438957041},{"$f":"Y26*'TNC LS'!$FD$19/1000","v":48.789803968091981},null,2022,488.35435561950624,8.7903784011511128,29.301261337170377,7.0323027209208906,45.123942459242379,0.12000000000000001,22.561971229621189,394834.49651837081,{"$f":"AJ26*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":1.8489535422674563},null,2022,11449242.964305623,2665224,{"$f":"AP25+($AP$29-$AP$24)/5","v":{"$error":"#NAME?"}},{"$f":"AN26*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO26*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP26*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ26*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR26*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS26*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY25+($AY$29-$AY$24)/5","v":0},{"$f":"AZ25+($AZ$29-$AZ$24)/5","v":494835.64649999997},{"$f":"AY26*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ26*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.7759887307142854},{"$f":"BA26*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB26*'TNC LS'!$EW$19/1000","v":2.3172446417528572},2.3172446417528572,null,{"$error":"#NAME?"},2022,0.90999999999999992,10418811.097518116,{"$f":"BJ26*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK26*'TNC LS'!$EW$19/1000","v":0},null,2022,488.35435561950624,8.7903784011511128,29.301261337170377,7.0323027209208906,45.123942459242379,0.12000000000000001,22.561971229621189,394834.49651837081,{"$f":"BV26*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2022,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY26,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY26,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ26*'TNC LS'!$EV$27)+(CB26*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC26*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ26+CA26+CB26)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE26*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY26,N2OManSoil!$A$10:A$38,0))","v":10418811.097518116},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY26,N2OManSoil!$A$21:A$38,0))+CB26","v":1356902.9965183707},{"$f":"(((CI26*'TNC LS'!$EV$27)+(CK26*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.636969713729066},{"$f":"CL26*'TNC LS'!$EV$31/1000","v":6.1498169746912614},{"$f":"((CI26+CJ26+CK26)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":51.05903111820043},{"$f":"CN26*'TNC LS'!$EV$31/1000","v":15.215591273223728},21.365408247914988,null,0.78243844351072056]
[2023,11449242.964305623,2665224,{"$error":"#NAME?"},{"$f":"B27*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C27*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D27*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E27*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F27*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G27*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,438465.0465,{"$f":"M27*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N27*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O27*'TNC LS'!$FD$19/1000","v":0},{"$f":"P27*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2023,0.8899999999999999,10189826.238232004,{"$f":"X27*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":160.12584088650291},{"$f":"Y27*'TNC LS'!$FD$19/1000","v":47.71750058417787},null,2023,498.12144273189631,10.460550297369824,34.868500991232743,8.3684402378958573,53.697491526498425,0.14000000000000001,26.848745763249212,469853.05085686123,{"$f":"AJ27*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":2.2002547152982728},null,2023,11449242.964305623,2665224,{"$f":"AP26+($AP$29-$AP$24)/5","v":{"$error":"#NAME?"}},{"$f":"AN27*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO27*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP27*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ27*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR27*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS27*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY26+($AY$29-$AY$24)/5","v":0},{"$f":"AZ26+($AZ$29-$AZ$24)/5","v":497397.94649999996},{"$f":"AY27*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ27*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.8162534449999992},{"$f":"BA27*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB27*'TNC LS'!$EW$19/1000","v":2.3292435266099996},2.3292435266099996,null,{"$error":"#NAME?"},2023,0.8899999999999999,10189826.238232004,{"$f":"BJ27*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK27*'TNC LS'!$EW$19/1000","v":0},null,2023,498.12144273189631,10.460550297369824,34.868500991232743,8.3684402378958573,53.697491526498425,0.14000000000000001,26.848745763249212,469853.05085686123,{"$f":"BV27*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2023,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY27,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY27,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ27*'TNC LS'!$EV$27)+(CB27*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC27*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ27+CA27+CB27)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE27*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY27,N2OManSoil!$A$10:A$38,0))","v":10189826.238232004},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY27,N2OManSoil!$A$21:A$38,0))+CB27","v":1431921.5508568613},{"$f":"(((CI27*'TNC LS'!$EV$27)+(CK27*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.512908962771856},{"$f":"CL27*'TNC LS'!$EV$31/1000","v":6.1128468709060133},{"$f":"((CI27+CJ27+CK27)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":50.514650254278479},{"$f":"CN27*'TNC LS'!$EV$31/1000","v":15.053365775774987},21.166212646681,null,0.98163404474470894]
[2024,11449242.964305623,2665224,{"$error":"#NAME?"},{"$f":"B28*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C28*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D28*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E28*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F28*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G28*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,438465.0465,{"$f":"M28*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N28*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O28*'TNC LS'!$FD$19/1000","v":0},{"$f":"P28*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2024,0.86999999999999988,9960841.3789458908,{"$f":"X28*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":156.52750738343542},{"$f":"Y28*'TNC LS'!$FD$19/1000","v":46.645197200263759},null,2024,508.08387158653426,12.194012918076822,40.646709726922744,9.7552103344614576,62.595932979461026,0.16,31.297966489730513,547714.41357028403,{"$f":"AJ28*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":2.564868353833416},null,2024,11449242.964305623,2665224,{"$f":"AP27+($AP$29-$AP$24)/5","v":{"$error":"#NAME?"}},{"$f":"AN28*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO28*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP28*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ28*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR28*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS28*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY27+($AY$29-$AY$24)/5","v":0},{"$f":"AZ27+($AZ$29-$AZ$24)/5","v":499960.24649999995},{"$f":"AY28*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ28*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.8565181592857147},{"$f":"BA28*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB28*'TNC LS'!$EW$19/1000","v":2.3412424114671428},2.3412424114671428,null,{"$error":"#NAME?"},2024,0.86999999999999988,9960841.3789458908,{"$f":"BJ28*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK28*'TNC LS'!$EW$19/1000","v":0},null,2024,508.08387158653426,12.194012918076822,40.646709726922744,9.7552103344614576,62.595932979461026,0.16,31.297966489730513,547714.41357028403,{"$f":"BV28*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2024,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY28,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY28,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ28*'TNC LS'!$EV$27)+(CB28*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC28*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ28+CA28+CB28)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE28*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY28,N2OManSoil!$A$10:A$38,0))","v":9960841.3789458908},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY28,N2OManSoil!$A$21:A$38,0))+CB28","v":1509782.9135702839},{"$f":"(((CI28*'TNC LS'!$EV$27)+(CK28*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.39778275242158},{"$f":"CL28*'TNC LS'!$EV$31/1000","v":6.078539260221631},{"$f":"((CI28+CJ28+CK28)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":49.980320748539327},{"$f":"CN28*'TNC LS'!$EV$31/1000","v":14.894135583064719},20.972674843286349,null,1.1751718481393603]
[2025,11449242.964305623,2665224,{"$f":"'TNC LS'!GC90","v":{"$error":"#NAME?"}},{"$f":"B29*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C29*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D29*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E29*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F29*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G29*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GC92","v":0},{"$f":"'TNC LS'!GC91","v":438465.0465},{"$f":"M29*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N29*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.890165016428571},{"$f":"O29*'TNC LS'!$FD$19/1000","v":0},{"$f":"P29*'TNC LS'!$FD$19/1000","v":2.0532691748957141},2.0532691748957141,null,{"$error":"#NAME?"},2025,0.84999999999999987,9731856.5196597781,{"$f":"X29*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":152.92917388036796},{"$f":"Y29*'TNC LS'!$FD$19/1000","v":45.572893816349648},null,2025,518.24554901826491,13.992629823493152,46.642099411643841,11.194103858794522,71.828833093931522,0.18,35.914416546965761,628502.28957190085,{"$f":"AJ29*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":2.9431864360238444},null,2025,11449242.964305623,2665224,{"$f":"'TNC LS'!GC73","v":{"$error":"#NAME?"}},{"$f":"AN29*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO29*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP29*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ29*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR29*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS29*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GC75","v":0},{"$f":"'TNC LS'!GC74","v":502522.5465},{"$f":"AY29*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ29*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.8967828735714294},{"$f":"BA29*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB29*'TNC LS'!$EW$19/1000","v":2.3532412963242861},2.3532412963242861,null,{"$error":"#NAME?"},2025,0.84999999999999987,9731856.5196597781,{"$f":"BJ29*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK29*'TNC LS'!$EW$19/1000","v":0},null,2025,518.24554901826491,13.992629823493152,46.642099411643841,11.194103858794522,71.828833093931522,0.18,35.914416546965761,628502.28957190085,{"$f":"BV29*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2025,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY29,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY29,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ29*'TNC LS'!$EV$27)+(CB29*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC29*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ29+CA29+CB29)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE29*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY29,N2OManSoil!$A$10:A$38,0))","v":9731856.5196597781},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY29,N2OManSoil!$A$21:A$38,0))+CB29","v":1590570.7895719009},{"$f":"(((CI29*'TNC LS'!$EV$27)+(CK29*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.291854155262772},{"$f":"CL29*'TNC LS'!$EV$31/1000","v":6.0469725382683066},{"$f":"((CI29+CJ29+CK29)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":49.456338557640571},{"$f":"CN29*'TNC LS'!$EV$31/1000","v":14.73798889017689},20.784961428445197,null,1.3628852629805124]
[2026,11449242.964305623,2665224,{"$f":"D29+($D$34-$D$29)/5","v":{"$error":"#NAME?"}},{"$f":"B30*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C30*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D30*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E30*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F30*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G30*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M29+($M$34-$M$29)/5","v":0},{"$f":"N29+($N$34-$N$29)/5","v":439746.19650000002},{"$f":"M30*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N30*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9102973735714297},{"$f":"O30*'TNC LS'!$FD$19/1000","v":0},{"$f":"P30*'TNC LS'!$FD$19/1000","v":2.0592686173242858},2.0592686173242858,null,{"$error":"#NAME?"},2026,0.82999999999999985,9502871.6603736654,{"$f":"X30*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":149.33084037730046},{"$f":"Y30*'TNC LS'!$FD$19/1000","v":44.500590432435537},null,2026,528.61045999863018,15.858313799958903,52.861045999863016,12.686651039967122,81.406010839789033,0.19999999999999998,40.703005419894517,712302.59484815411,{"$f":"AJ30*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":3.3356112941603562},null,2026,11449242.964305623,2665224,{"$f":"AP29+($AP$34-$AP$29)/5","v":{"$error":"#NAME?"}},{"$f":"AN30*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO30*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP30*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ30*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR30*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS30*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY29+($AY$34-$AY$29)/5","v":0},{"$f":"AZ29+($AZ$34-$AZ$29)/5","v":505084.84649999999},{"$f":"AY30*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ30*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.9370475878571423},{"$f":"BA30*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB30*'TNC LS'!$EW$19/1000","v":2.3652401811814285},2.3652401811814285,null,{"$error":"#NAME?"},2026,0.82999999999999985,9502871.6603736654,{"$f":"BJ30*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK30*'TNC LS'!$EW$19/1000","v":0},null,2026,528.61045999863018,15.858313799958903,52.861045999863016,12.686651039967122,81.406010839789033,0.19999999999999998,40.703005419894517,712302.59484815411,{"$f":"BV30*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2026,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY30,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY30,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ30*'TNC LS'!$EV$27)+(CB30*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC30*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ30+CA30+CB30)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE30*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY30,N2OManSoil!$A$10:A$38,0))","v":9502871.6603736654},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY30,N2OManSoil!$A$21:A$38,0))+CB30","v":1674371.0948481541},{"$f":"(((CI30*'TNC LS'!$EV$27)+(CK30*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.195393192967106},{"$f":"CL30*'TNC LS'!$EV$31/1000","v":6.0182271715041979},{"$f":"((CI30+CJ30+CK30)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.943007455962857},{"$f":"CN30*'TNC LS'!$EV$31/1000","v":14.585016221876931},20.603243393381128,null,1.5446032980445814]
[2027,11449242.964305623,2665224,{"$f":"D30+($D$34-$D$29)/5","v":{"$error":"#NAME?"}},{"$f":"B31*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C31*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D31*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E31*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F31*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G31*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"M30+($M$34-$M$29)/5","v":0},{"$f":"N30+($N$34-$N$29)/5","v":441027.34650000004},{"$f":"M31*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N31*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9304297307142857},{"$f":"O31*'TNC LS'!$FD$19/1000","v":0},{"$f":"P31*'TNC LS'!$FD$19/1000","v":2.065268059752857},2.065268059752857,null,{"$error":"#NAME?"},2027,0.80999999999999983,9273886.8010875527,{"$f":"X31*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":145.73250687423297},{"$f":"Y31*'TNC LS'!$FD$19/1000","v":43.428287048521426},null,2027,539.18266919860275,19.4105760911497,64.701920303832324,15.528460872919757,99.640957267901783,{"$f":"AH30+4%","v":0.24},49.820478633950891,871858.37609414058,{"$f":"AJ31*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":4.0827882240522761},null,2027,11449242.964305623,2665224,{"$f":"AP30+($AP$34-$AP$29)/5","v":{"$error":"#NAME?"}},{"$f":"AN31*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO31*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP31*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ31*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR31*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS31*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY30+($AY$34-$AY$29)/5","v":0},{"$f":"AZ30+($AZ$34-$AZ$29)/5","v":507647.14649999997},{"$f":"AY31*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ31*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":7.977312302142856},{"$f":"BA31*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB31*'TNC LS'!$EW$19/1000","v":2.3772390660385714},2.3772390660385714,null,{"$error":"#NAME?"},2027,0.80999999999999983,9273886.8010875527,{"$f":"BJ31*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK31*'TNC LS'!$EW$19/1000","v":0},null,2027,539.18266919860275,19.4105760911497,64.701920303832324,15.528460872919757,99.640957267901783,{"$f":"BT30+4%","v":0.24},49.820478633950891,871858.37609414058,{"$f":"BV31*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2027,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY31,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY31,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ31*'TNC LS'!$EV$27)+(CB31*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC31*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ31+CA31+CB31)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE31*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY31,N2OManSoil!$A$10:A$38,0))","v":9273886.8010875527},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY31,N2OManSoil!$A$21:A$38,0))+CB31","v":1833926.8760941406},{"$f":"(((CI31*'TNC LS'!$EV$27)+(CK31*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.337020869433459},{"$f":"CL31*'TNC LS'!$EV$31/1000","v":6.0604322190911706},{"$f":"((CI31+CJ31+CK31)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.697526072892408},{"$f":"CN31*'TNC LS'!$EV$31/1000","v":14.511862769721938},20.572294988813109,null,1.5755517026126]
[2028,11449242.964305623,2665224,{"$error":"#NAME?"},{"$f":"B32*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C32*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D32*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E32*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F32*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G32*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,442308.49650000007,{"$f":"M32*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N32*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9505620878571444},{"$f":"O32*'TNC LS'!$FD$19/1000","v":0},{"$f":"P32*'TNC LS'!$FD$19/1000","v":2.0712675021814291},2.0712675021814291,null,{"$error":"#NAME?"},2028,0.78999999999999981,9044901.94180144,{"$f":"X32*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":142.1341733711655},{"$f":"Y32*'TNC LS'!$FD$19/1000","v":42.355983664607315},null,2028,549.96632258257478,21.448686580720416,71.495621935734718,17.158949264576336,110.10325778103147,0.26,55.051628890515737,963403.50558402541,{"$f":"AJ32*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":4.5114809875777651},null,2028,11449242.964305623,2665224,{"$f":"AP31+($AP$34-$AP$29)/5","v":{"$error":"#NAME?"}},{"$f":"AN32*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO32*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP32*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ32*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR32*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS32*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY31+($AY$34-$AY$29)/5","v":0},{"$f":"AZ31+($AZ$34-$AZ$29)/5","v":510209.44649999996},{"$f":"AY32*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ32*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":8.0175770164285716},{"$f":"BA32*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB32*'TNC LS'!$EW$19/1000","v":2.3892379508957142},2.3892379508957142,null,{"$error":"#NAME?"},2028,0.78999999999999981,9044901.94180144,{"$f":"BJ32*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK32*'TNC LS'!$EW$19/1000","v":0},null,2028,549.96632258257478,21.448686580720416,71.495621935734718,17.158949264576336,110.10325778103147,{"$f":"BT31+2%","v":0.26},55.051628890515737,963403.50558402541,{"$f":"BV32*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2028,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY32,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY32,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ32*'TNC LS'!$EV$27)+(CB32*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC32*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ32+CA32+CB32)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE32*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY32,N2OManSoil!$A$10:A$38,0))","v":9044901.94180144},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY32,N2OManSoil!$A$21:A$38,0))+CB32","v":1925472.0055840253},{"$f":"(((CI32*'TNC LS'!$EV$27)+(CK32*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.264900783237771},{"$f":"CL32*'TNC LS'!$EV$31/1000","v":6.0389404334048562},{"$f":"((CI32+CJ32+CK32)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":48.211578456827176},{"$f":"CN32*'TNC LS'!$EV$31/1000","v":14.367050380134499},20.405990813539354,null,1.7418558778863549]
[2029,11449242.964305623,2665224,{"$error":"#NAME?"},{"$f":"B33*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C33*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D33*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E33*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F33*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G33*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0,443589.64650000009,{"$f":"M33*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N33*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9706944450000012},{"$f":"O33*'TNC LS'!$FD$19/1000","v":0},{"$f":"P33*'TNC LS'!$FD$19/1000","v":2.0772669446100003},2.0772669446100003,null,{"$error":"#NAME?"},2029,0.7699999999999998,8815917.0825153273,{"$f":"X33*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":138.53583986809801},{"$f":"Y33*'TNC LS'!$FD$19/1000","v":41.283680280693211},null,2029,560.96564903422632,23.560557259437509,78.535190864791687,18.848445807550004,120.94419393177921,0.28000000000000003,60.472096965889605,1058261.6969030683,{"$f":"AJ33*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":4.9556883463546546},null,2029,11449242.964305623,2665224,{"$f":"AP32+($AP$34-$AP$29)/5","v":{"$error":"#NAME?"}},{"$f":"AN33*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO33*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP33*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ33*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR33*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS33*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"AY32+($AY$34-$AY$29)/5","v":0},{"$f":"AZ32+($AZ$34-$AZ$29)/5","v":512771.74649999995},{"$f":"AY33*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ33*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":8.0578417307142853},{"$f":"BA33*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB33*'TNC LS'!$EW$19/1000","v":2.4012368357528571},2.4012368357528571,null,{"$error":"#NAME?"},2029,0.7699999999999998,8815917.0825153273,{"$f":"BJ33*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK33*'TNC LS'!$EW$19/1000","v":0},null,2029,560.96564903422632,23.560557259437509,78.535190864791687,18.848445807550004,120.94419393177921,{"$f":"BT32+2%","v":0.28000000000000003},60.472096965889605,1058261.6969030683,{"$f":"BV33*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2029,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY33,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY33,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ33*'TNC LS'!$EV$27)+(CB33*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC33*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ33+CA33+CB33)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE33*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY33,N2OManSoil!$A$10:A$38,0))","v":8815917.0825153273},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY33,N2OManSoil!$A$21:A$38,0))+CB33","v":2020330.1969030683},{"$f":"(((CI33*'TNC LS'!$EV$27)+(CK33*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.203193177076589},{"$f":"CL33*'TNC LS'!$EV$31/1000","v":6.0205515667688232},{"$f":"((CI33+CJ33+CK33)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":47.737344880800755},{"$f":"CN33*'TNC LS'!$EV$31/1000","v":14.225728774478624},20.246280341247449,null,1.9015663501782605]
[2030,11449242.964305623,2665224,{"$f":"'TNC LS'!GD90","v":{"$error":"#NAME?"}},{"$f":"B34*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C34*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D34*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E34*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F34*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G34*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GD92","v":0},{"$f":"'TNC LS'!GD91","v":444870.7965},{"$f":"M34*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N34*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":6.9908268021428572},{"$f":"O34*'TNC LS'!$FD$19/1000","v":0},{"$f":"P34*'TNC LS'!$FD$19/1000","v":2.0832663870385715},2.0832663870385715,null,{"$error":"#NAME?"},2030,0.74999999999999978,8586932.2232292145,{"$f":"X34*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":134.93750636503052},{"$f":"Y34*'TNC LS'!$FD$19/1000","v":40.211376896779093},null,2030,572.18496201491087,25.748323290670992,85.827744302236638,20.598658632536797,{"$f":"AD34+AE34+AF34","v":132.17472622544443},0.30000000000000004,{"$f":"AG34*$AH$16","v":66.087363112722215},1156528.8544726388,{"$f":"AJ34*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":5.4158594070875861},null,2030,11449242.964305623,2665224,{"$f":"'TNC LS'!GD73","v":{"$error":"#NAME?"}},{"$f":"AN34*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO34*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP34*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ34*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR34*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS34*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GD75","v":0},{"$f":"'TNC LS'!GD74","v":515334.0465},{"$f":"AY34*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ34*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":8.0981064450000009},{"$f":"BA34*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB34*'TNC LS'!$EW$19/1000","v":2.4132357206099999},2.4132357206099999,null,{"$error":"#NAME?"},2030,0.74999999999999978,8586932.2232292145,{"$f":"BJ34*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK34*'TNC LS'!$EW$19/1000","v":0},null,2030,572.18496201491087,25.748323290670992,85.827744302236638,20.598658632536797,132.17472622544443,{"$f":"BT33+2%","v":0.30000000000000004},66.087363112722215,1156528.8544726388,{"$f":"BV34*'TNC LS'!$EW$15*'TNC LS'!$EW$16*'TNC LS'!$EW$19/1000000","v":0},null,2030,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY34,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY34,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ34*'TNC LS'!$EV$27)+(CB34*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC34*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ34+CA34+CB34)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE34*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY34,N2OManSoil!$A$10:A$38,0))","v":8586932.2232292145},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY34,N2OManSoil!$A$21:A$38,0))+CB34","v":2118597.354472639},{"$f":"(((CI34*'TNC LS'!$EV$27)+(CK34*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.152199464845634},{"$f":"CL34*'TNC LS'!$EV$31/1000","v":6.0053554405239984},{"$f":"((CI34+CJ34+CK34)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":47.275164435445831},{"$f":"CN34*'TNC LS'!$EV$31/1000","v":14.087999001762856},20.093354442286856,null,2.0544922491388533]
[2035,11449242.964305623,2665224,{"$f":"'TNC LS'!GE90","v":{"$error":"#NAME?"}},{"$f":"B35*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C35*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D35*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E35*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F35*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G35*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GE92","v":0},{"$f":"'TNC LS'!GE91","v":447433.09649999999},{"$f":"M35*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N35*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.0310915164285719},{"$f":"O35*'TNC LS'!$FD$19/1000","v":0},{"$f":"P35*'TNC LS'!$FD$19/1000","v":2.0952652718957143},2.0952652718957143,null,{"$error":"#NAME?"},2035,{"$f":"W34-5%","v":0.69999999999999973},8014470.0750139328,{"$f":"X35*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":125.9416726073618},{"$f":"Y35*'TNC LS'!$FD$19/1000","v":37.530618436993812},null,2035,631.73843244038437,33.166267703120177,110.55422567706727,26.533014162496141,170.25350754268356,0.35,85.126753771341782,1489718.1909984814,{"$f":"AJ35*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":6.9761374715614597},null,2035,11449242.964305623,2665224,{"$f":"'TNC LS'!GE73","v":{"$error":"#NAME?"}},{"$f":"AN35*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO35*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP35*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ35*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR35*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS35*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GE75","v":0},{"$f":"'TNC LS'!GE74","v":540957.04650000005},{"$f":"AY35*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ35*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":8.5007535878571439},{"$f":"BA35*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB35*'TNC LS'!$EW$19/1000","v":2.5332245691814288},2.5332245691814288,null,{"$error":"#NAME?"},2035,{"$f":"BI34-5%","v":0.69999999999999973},8014470.0750139328,{"$f":"BJ35*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK35*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2035,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY35,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY35,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ35*'TNC LS'!$EV$27)+(CB35*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC35*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ35+CA35+CB35)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE35*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY35,N2OManSoil!$A$10:A$38,0))","v":8014470.0750139328},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY35,N2OManSoil!$A$21:A$38,0))+CB35","v":2451786.6909984816},{"$f":"(((CI35*'TNC LS'!$EV$27)+(CK35*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.299782575302839},{"$f":"CL35*'TNC LS'!$EV$31/1000","v":6.0493352074402456},{"$f":"((CI35+CJ35+CK35)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":46.42916413697246},{"$f":"CN35*'TNC LS'!$EV$31/1000","v":13.835890912817792},19.885226120258039,null,2.2626205711676697]
[2040,11449242.964305623,2665224,{"$f":"'TNC LS'!GF90","v":{"$error":"#NAME?"}},{"$f":"B36*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C36*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D36*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E36*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F36*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G36*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GF92","v":0},{"$f":"'TNC LS'!GF91","v":451276.5465},{"$f":"M36*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N36*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.0914885878571434},{"$f":"O36*'TNC LS'!$FD$19/1000","v":0},{"$f":"P36*'TNC LS'!$FD$19/1000","v":2.1132635991814288},2.1132635991814288,null,{"$error":"#NAME?"},2040,{"$f":"W35-5%","v":0.64999999999999969},7442007.926798651,{"$f":"X36*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":116.94583884969309},{"$f":"Y36*'TNC LS'!$FD$19/1000","v":34.849859977208546},null,2040,697.49027590108869,41.849416554065328,139.49805518021773,33.479533243252256,214.82700497753532,0.4,107.41350248876766,1879736.2935534343,{"$f":"AJ36*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":8.8025365289545121},null,2040,11449242.964305623,2665224,{"$f":"'TNC LS'!GF73","v":{"$error":"#NAME?"}},{"$f":"AN36*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO36*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP36*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ36*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR36*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS36*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GF75","v":0},{"$f":"'TNC LS'!GF74","v":566580.04650000005},{"$f":"AY36*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ36*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":8.9034007307142851},{"$f":"BA36*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB36*'TNC LS'!$EW$19/1000","v":2.6532134177528568},2.6532134177528568,null,{"$error":"#NAME?"},2040,{"$f":"BI35-5%","v":0.64999999999999969},7442007.926798651,{"$f":"BJ36*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK36*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY36,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY36,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ36*'TNC LS'!$EV$27)+(CB36*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC36*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ36+CA36+CB36)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE36*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY36,N2OManSoil!$A$10:A$38,0))","v":7442007.926798651},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY36,N2OManSoil!$A$21:A$38,0))+CB36","v":2841804.7935534343},{"$f":"(((CI36*'TNC LS'!$EV$27)+(CK36*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":20.625970378994392},{"$f":"CL36*'TNC LS'!$EV$31/1000","v":6.1465391729403294},{"$f":"((CI36+CJ36+CK36)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":45.784094118387721},{"$f":"CN36*'TNC LS'!$EV$31/1000","v":13.643660047279539},19.790199220219868,null,2.3576474712058406]
[2045,11449242.964305623,2665224,{"$f":"'TNC LS'!GG90","v":{"$error":"#NAME?"}},{"$f":"B37*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C37*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D37*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E37*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F37*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G37*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GG92","v":0},{"$f":"'TNC LS'!GG91","v":457682.2965},{"$f":"M37*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N37*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.1921503735714287},{"$f":"O37*'TNC LS'!$FD$19/1000","v":0},{"$f":"P37*'TNC LS'!$FD$19/1000","v":2.1432608113242857},2.1432608113242857,null,{"$error":"#NAME?"},2045,0.59999999999999964,6869545.7785833692,{"$f":"X37*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":107.95000509202438},{"$f":"Y37*'TNC LS'!$FD$19/1000","v":32.169101517423265},null,2045,770.08562404106374,51.980779622771799,173.26926540923935,41.584623698217442,266.8346687302286,0.45,133.4173343651143,2334803.3513895008,{"$f":"AJ37*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":10.933550551221119},null,2045,11449242.964305623,2665224,{"$f":"'TNC LS'!GG73","v":{"$error":"#NAME?"}},{"$f":"AN37*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO37*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP37*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ37*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR37*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS37*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GG75","v":0},{"$f":"'TNC LS'!GG74","v":592203.04650000005},{"$f":"AY37*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ37*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":9.3060478735714298},{"$f":"BA37*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB37*'TNC LS'!$EW$19/1000","v":2.7732022663242861},2.7732022663242861,null,{"$error":"#NAME?"},2045,{"$f":"BI36-5%","v":0.59999999999999964},6869545.7785833692,{"$f":"BJ37*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK37*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY37,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY37,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ37*'TNC LS'!$EV$27)+(CB37*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC37*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ37+CA37+CB37)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE37*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY37,N2OManSoil!$A$10:A$38,0))","v":6869545.7785833692},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY37,N2OManSoil!$A$21:A$38,0))+CB37","v":3296871.8513895008},{"$f":"(((CI37*'TNC LS'!$EV$27)+(CK37*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":21.156597756426585},{"$f":"CL37*'TNC LS'!$EV$31/1000","v":6.3046661314151224},{"$f":"((CI37+CJ37+CK37)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":45.369018620261215},{"$f":"CN37*'TNC LS'!$EV$31/1000","v":13.519967548837842},19.824633680252965,null,2.3232130111727436]
[2050,11449242.964305623,2665224,{"$f":"'TNC LS'!GH90","v":{"$error":"#NAME?"}},{"$f":"B38*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":179.91667515337406},{"$f":"C38*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":41.882091428571428},{"$f":"D38*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":{"$error":"#NAME?"}},{"$f":"E38*'TNC LS'!$FD$19/1000","v":53.615169195705469},{"$f":"F38*'TNC LS'!$FD$19/1000","v":12.480863245714286},{"$f":"G38*'TNC LS'!$FD$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GH92","v":0},{"$f":"'TNC LS'!GH91","v":464088.0465},{"$f":"M38*'TNC LS'!$FD$17*'TNC LS'!$FD$16/1000","v":0},{"$f":"N38*'TNC LS'!$FD$18*'TNC LS'!$FD$16/1000","v":7.292812159285714},{"$f":"O38*'TNC LS'!$FD$19/1000","v":0},{"$f":"P38*'TNC LS'!$FD$19/1000","v":2.1732580234671426},2.1732580234671426,null,{"$error":"#NAME?"},2050,0.5499999999999996,6297083.6303680874,{"$f":"X38*'TNC LS'!$FD$15*'TNC LS'!$FD$16/1000","v":98.954171334355664},{"$f":"Y38*'TNC LS'!$FD$19/1000","v":29.488343057637987},null,2050,850.23675432403093,63.767756574302318,212.55918858100773,51.014205259441852,327.34115041475189,0.5,163.67057520737595,2864235.0661290796,{"$f":"AJ38*'TNC LS'!$FD$15*'TNC LS'!$FD$16*'TNC LS'!$FD$19/1000000","v":13.41280363824446},null,2050,11449242.964305623,2665224,{"$f":"'TNC LS'!GH73","v":{"$error":"#NAME?"}},{"$f":"AN38*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AO38*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"AP38*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":{"$error":"#NAME?"}},{"$f":"AQ38*'TNC LS'!$EW$19/1000","v":0},{"$f":"AR38*'TNC LS'!$EW$19/1000","v":0},{"$f":"AS38*'TNC LS'!$EW$19/1000","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"'TNC LS'!GH75","v":0},{"$f":"'TNC LS'!GH74","v":617826.04650000005},{"$f":"AY38*'TNC LS'!$EW$17*'TNC LS'!$EW$16/1000","v":0},{"$f":"AZ38*'TNC LS'!$EW$18*'TNC LS'!$EW$16/1000","v":9.708695016428571},{"$f":"BA38*'TNC LS'!$EW$19/1000","v":0},{"$f":"BB38*'TNC LS'!$EW$19/1000","v":2.8931911148957141},2.8931911148957141,null,{"$error":"#NAME?"},2050,{"$f":"BI37-5%","v":0.5499999999999996},6297083.6303680874,{"$f":"BJ38*'TNC LS'!$EW$15*'TNC LS'!$EW$16/1000","v":0},{"$f":"BK38*'TNC LS'!$EW$19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"INDEX((N2OManSoil!$B$10:$B$38),MATCH(N2OManSoil!BY38,N2OManSoil!$A$10:A$38,0))","v":11449242.964305623},{"$f":"INDEX((N2OManSoil!$C$10:$C$38),MATCH(N2OManSoil!BY38,N2OManSoil!$A$10:A$38,0))","v":2665224},962068.5,{"$f":"((BZ38*'TNC LS'!$EV$27)+(CB38*'TNC LS'!$EV$28))*'TNC LS'!$EV$33*'TNC LS'!$EV$30/1000","v":21.015311372480269},{"$f":"CC38*'TNC LS'!$EV$31/1000","v":6.2625627889991202},{"$f":"((BZ38+CA38+CB38)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":53.306321820223452},{"$f":"CE38*'TNC LS'!$EV$31/1000","v":15.885283902426588},22.147846691425709,null,{"$f":"INDEX((N2OManSoil!$X$10:$X$38),MATCH(BY38,N2OManSoil!$A$10:A$38,0))","v":6297083.6303680874},2665224,{"$f":"INDEX((N2OManSoil!$AJ$21:$AJ$38),MATCH(BY38,N2OManSoil!$A$21:A$38,0))+CB38","v":3826303.5661290796},{"$f":"(((CI38*'TNC LS'!$EV$27)+(CK38*'TNC LS'!$EV$28))*('TNC LS'!$EV$33*'TNC LS'!$EV$30))/1000","v":21.920942626984104},{"$f":"CL38*'TNC LS'!$EV$31/1000","v":6.5324409028412624},{"$f":"((CI38+CJ38+CK38)*'TNC LS'!$EV$29*'TNC LS'!$EV$32*'TNC LS'!$EV$30)/1000","v":45.216875301900693},{"$f":"CN38*'TNC LS'!$EV$31/1000","v":13.474628839966407},20.007069742807669,null,2.1407769486180399]

{"sheet":"keep","index":37,"n_rows":62,"n_cols":93,"rows_kept":62,"cut":false,"hidden":true,"merged":[[8,89,8,91],[8,72,8,74],[8,75,8,77],[8,79,8,82],[22,37,22,39],[22,40,22,42],[22,43,22,45],[8,83,8,85],[8,86,8,88]]}
["This worksheet calculates the emissions of CH4 from enteric fermentation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet calculates CH4 and N2O emissions from livestock manure management as per sheets at 3.A.2. - Manaure management in the IPCC tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This worksheet calculates direct N2O emissions from livestock manure management as per sheets at 3.A.2. - Manaure management in the IPCC tool."]
["It replicates the calculations in sheet 3.A.1. - Enteric Fermentation of the IPCC tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factors for CH4 and N2O are taken from worksheets 'CH4 Emission factors' and 'N2O Emission facrors', respectively. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission factors for N2O are taken from worksheet 'N2O Emission facrors'. "]
["Data for animals heads are taken from worksheets Ls2006 to Ls2013, and CH4 emission factors are taken from worksheet CH4 Emission factors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWP for CH4 and N2O are taken from worksheets 'CropBurn' and 'DirN2OManSoil', respectively. For CH4 emissions, data of head counts are obtained from worksheet 'Master Table 2006 2013'.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data of head counts are obtained from worksheet 'Master Table 2006 2013', and Ls2006 to Ls2013."]
["Data for number of goats and sheep are taken from worksheet 'Master Table 2006 2013'. The GWP for CH4 is taken from worksheet CropBurn."]
["LstockEnteric",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LstockManMgtN2O"]
[]
[]
[]
["CATTLES/COWS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATTLES/CALVES",null,null,"Number of Heads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATTLES/Heifers",null,null,"Number of Heads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CATTLES/Bulls",null,null,"Number of Heads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MS(T,S) - solid storage",null,null,"MS(T,S)-aerobic treatment",null,null,null,"MS(T,S) - solid storage",null,null,null,"Dry lot",null,null,"MS(T,S)-aerobic treatment",null,null,"MS(T,S)-aerobic treatment"]
[null,"Temp (ºC)",22,22,22,22,22,24,24,24,24,25,25,25,25,25,null,null,null,"Temp (ºC)",22,22,22,22,22,24,24,24,24,25,25,25,25,25,null,null,null,"Temp (ºC)",22,22,22,22,22,24,24,24,24,25,25,25,25,25,null,null,null,"Temp (ºC)",22,22,22,22,22,24,24,24,24,25,25,25,25,25,null,null,22,24,25,22,24,25,null,22,24,25,"Imported",22,24,25,22,24,25,22,24,25]
[null," ","Plaines Wilhems/ Moka","Curepipe LRS","Golden Dairy","SKC Dairy","Total 22","Flacq","Palmar LPU","Palmar LPU (Boran Beef type)","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Sugar Estate","Mauritius Prisons ","Imported for slaughter","Total 25","Grand Total",null,null," ","Plaines Wilhems/ Moka","Curepipe LRS","Golden Dairy","SKC Dairy","Total 22","Flacq","Palmar LPU","Palmar LPU (Boran Beef type)","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Sugar Estate","Mauritius Prisons ","Imported for slaughter","Total 25","Grand Total",null,null," ","Plaines Wilhems/ Moka","Curepipe LRS","Golden Dairy","SKC Dairy","Total 22","Flacq","Palmar LPU","Palmar LPU (Boran Beef type)","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Sugar Estate","Mauritius Prisons ","Imported for slaughter","Total 25","Grand Total",null,null," ","Plaines Wilhems/ Moka","Curepipe LRS","Golden Dairy Cream/Agreenculture Holdings Ltd","SKC Dairy","Total 22","Flacq","Palmar LPU","Palmar LPU (Boran Beef type)","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Sugar Estate","Mauritius Prisons ","Imported for slaughter","Total 25","Grand Total"]
[2006," ",365,45,null,null,410,451,183,18,652,1166,null,9,0,1175,2237,null,2006," ",148,10,null,null,158,192,62,15,269,357,null,7,0,364,791,null,2006," ",314,45,null,null,359,261,89,43,393,888,null,4,0,892,1644,null,2006," ",280,24,null,null,304,185,61,47,293,1289,null,2,2693,3984,4581,2006,1,1,1,0,0,0,2006,1,1,1,1,0,0,0,null,null,null,null,null,null,2006]
[2007,null,381,42,null,null,423,513,95,21,629,1077,null,34,0,1111,2163,null,2007,null,58,13,null,null,71,201,37,15,253,355,null,6,0,361,685,null,2007,null,315,34,null,null,349,353,78,32,463,922,null,21,0,943,1755,null,2007,null,335,22,null,null,357,260,70,17,347,1770,null,4,1897,3671,4375,2007,1,1,1,0,0,0,2007,1,1,1,1,0,0,0,null,null,null,null,null,null,2007]
[2008," ",428,42,null,null,470,525," "," ",525,1429,null,33,0,1462,2457,null,2008," ",98,29,null,null,127,176,null,null,176,377,null,14,0,391,694,null,2008," ",407,34,null,null,441,363,null,null,363,946,null,8,0,954,1758,null,2008," ",425,12,null,null,437,265,null,null,265,1711,null,5,2097,3813,4515,2008,1,1,1,0,0,0,2008,1,1,1,1,1,0,0,null,null,null,null,null,null,2008]
[2009,null,559,55,6,null,620,281,null,null,281,1389,null,26,0,1415,2316,null,2009,null,175,5,6,null,186,81,null,null,81,255,null,8,0,263,530,null,2009,null,633,38,494,246,1411,221,null,null,221,900,null,22,0,922,2554,null,2009,null,220,28,null,null,248,140," ",null,140,1343,105,1,2085,3534,3922,2009,0.25,1,1,0.25,0,0,2009,1,1,1,1,1,0,0,0.25,null,null,null,null,null,2009]
[2010,null,818,null,null,null,818,314,null,null,314,1547,null,null,0,1547,2679,null,2010,null,281,null,null,null,281,51,null,null,51,333,null,null,0,333,665,null,2010,null,547,null,null,null,547,226,null,null,226,1063,null,null,0,1063,1836,null,2010,null,302,null,null,null,302,187,null,null,187,1822,null,null,2034,3856,4345,2010,0.85,1,1,0.06,0,0,2010,1,1,1,1,1,0,0,0.09,null,null,0.06,null,null,2010]
[2011,null,845,null,null,null,845,251,null,null,251,1429,null,null,0,1429,2525,null,2011,null,236,null,null,null,236,48,null,null,48,348,null,null,0,348,632,null,2011,null,579,null,null,null,579,203,null,null,203,947,null,null,0,947,1729,null,2011,null,229,null,null,null,229,157,null,null,157,1324,null,null,1920,3244,3630,2011,0.85,1,1,0.06,0,0,2011,1,1,1,1,1,0,0,0.06,null,null,0.06,null,null,2011]
[2012,null,1062,null,null,null,1062,213,null,null,213,1747,null,null,0,1747,3022,null,2012,null,98,null,null,null,98,33,null,null,33,402,null,null,0,402,533,null,2012,null,487,null,null,null,487,183,null,null,183,866,null,null,0,866,1536,null,2012,null,522,null,null,null,522,149,null,null,149,1540,null,null,1819,3359,4030,2012,0.85,1,1,0.06,0,0,2012,1,1,1,1,1,0,0,0.06,null,null,0.06,null,null,2012]
[2013,null,1199,null,null,null,1199,206,null,null,206,1469,null,null,0,1469,2874,null,2013,null,62,null,null,null,62,44,null,null,44,410,null,null,0,410,516,null,2013,null,376,null,null,null,376,188,null,null,188,1019,null,null,0,1019,1583,null,2013,null,348,null,null,null,348,119,null,null,119,1800,null,null,1761,3561,4028,2013,0.85,1,1,0.06,0,0,2013,1,1,1,1,1,0,0,0.06,null,null,0.06,null,null,2013]
[]
["PIGS"]
["BOARS","Temp (ºC)",22,24,24,24,25,null,null,"SOWS & GILTS","Temp (ºC)",22,24,24,24,25,null,null,"PIGLETS","Temp (ºC)",22,24,24,24,25,null,null,"Fatteners","Temp (ºC)",22,24,24,24,25,null,null,null,22,24,25,22,24,25,22,24,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"SUM('TNC Scenarios'!BQ23:BX23)","v":11.647761736585524}]
[null,"District","Plaines Wilhems/ Moka","Flacq","Palmar LPU","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total",null,null,"District","Plaines Wilhems/ Moka","Flacq","Palmar LPU","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total",null,null,"District","Plaines Wilhems/ Moka","Flacq","Palmar LPU","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total",null,null,"District","Plaines Wilhems/ Moka","Flacq","Palmar LPU","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total",null,null,"solid storage",null,null,"aerobic",null,null,"anaerobic digester",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"SUM('TNC Scenarios'!BQ24:BX24)","v":12.708612692033714}]
[2006," ",13,37,6,43,249,305,null,2006," ",84,212,52,264,1722,2070,null,2006,null,179,489,54,543,3553,4275,null,2006,"Fatteners",305,1816,119,1935,6429,8669,null,2006,1,0.5,0.5,0,0.25,0.25,0,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"SUM('TNC Scenarios'!BQ25:BX25)","v":13.756849435196191}]
[2007," ",33,46,6,52,286,371,null,2007," ",127,271,48,319,1957,2403,null,2007,null,258,517,51,568,4195,5021,null,2007,"Fatteners",241,1967,85,2052,7325,9618,null,2007,1,0.5,0.5,0,0.25,0.25,0,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"SUM('TNC Scenarios'!BQ26:BX26)","v":14.642289346542299}]
[2008,null,30,26,null,26,202,258,null,2008,null,179,185,null,185,765,1129,null,2008,null,152,187,null,187,856,1195,null,2008,"Fatteners",392,968,null,968,2757,4117,null,2008,1,0.5,0.5,0,0.25,0.25,0,0.25,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"SUM('TNC Scenarios'!BQ27:BX27)","v":15.527729257888412}]
[2009,null,33,71,null,71,239,343,null,2009,null,223,493,null,493,1944,2660,null,2009,null,123,498,null,498,3405,4026,null,2009,"Fatteners",341,2498,null,2498,4240,7079,null,2009,1,0.5,0.5,0,0.25,0.25,0,0.25,0.25]
[2010,null,41,111,null,111,376,528,null,2010,null,239,484,null,484,3087,3810,null,2010,null,385,867,null,867,4820,6072,null,2010,"Fatteners",601,2071,null,2071,9245,11917,null,2010,1,0.5,0.5,0,0.25,0,0,0.25,0.5]
[2011,null,36,75,null,75,398,509,null,2011,null,256,394,null,394,2714,3364,null,2011,null,411,675,null,675,3961,5047,null,2011,"Fatteners",640,2211,null,2211,11514,14365,null,2011,1,0.5,0.5,0,0.25,0,0,0.25,0.5]
[2012,null,53,59,null,59,233,345,null,2012,null,440,454,null,454,1939,2833,null,2012,null,356,713,null,713,2653,3722,null,2012,"Fatteners",570,2128,null,2128,5689,8387,null,2012,1,0.5,0.5,0,0.25,0,0,0.25,0.5]
[2013,null,41,66,null,66,222,329,null,2013,null,405,458,null,458,2078,2941,null,2013,null,364,603,null,603,2977,3944,null,2013,"Fatteners",579,1907,null,1907,6261,8747,null,2013,1,0.5,0.5,0,0.25,0,0,0.25,0.5]
[]
[]
[]
[]
["Business as usual",null,null,null,null,null,null,null,null,null,null,"Total PIGS","Temp (ºC)",22,24,24,24,25]
["Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,"Plaines Wilhems/ Moka","Flacq","Palmar LPU","Total 24","Pamplemousses/Grand Port/ Savanne/ Black River/ Port Louis","Grand Total"]
["Cow",2900,2700,2500,2400,2400,2400,null,2450,null,null,2006,null,581,2554,231,2785,11953,15319]
["Other cattle",6100,5800,5600,5500,5500,5500,5515,5530,null,null,2007,null,659,2801,190,2991,13763,17413]
["Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,null,2008,null,753,1366,null,1366,4580,6699]
["Goat",26000,25500,25500,25000,25000,25000,24900,24800,null,null,2009,null,720,3560,null,3560,9828,14108]
["sheep",2600,2700,2700,2800,2900,3000,3000,3000,null,null,2010,null,1266,3533,null,3533,17528,22327]
["Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,null,2011,null,1343,3355,null,3355,18587,23285]
["layer",650000,675000,685000,690000,710000,725000,737500,750000,null,null,2012,null,1419,3354,null,3354,10514,15287]
["Duck",6000,7000,8000,9000,10500,12000,12500,13000,null,null,2013,null,1389,3034,null,3034,11538,15961]
["layer + duck",{"$f":"B44+B45","v":656000},682000,693000,699000,720500,737000,750000,763000,null,null,2014]
["Pig",21000,22000,22000,22500,22750,23000,23000,23000,null,null,2015]
["Deer (under paddock system)",16000,15000,15000,15250,15350,15500,15750,16000,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,2017]
["policy",null,null,null,null,null,null,null,null,null,null,2018]
["Production (heads)",2015,2020,2025,2030,2035,2040,2045,2050,null,null,2019]
["Cow",2900,3000,3200,3400,3700,4000,4250,4500,null,null,2020]
["Other cattle",6100,6300,6720,7140,7570,8000,8500,9000,null,null,2025]
["Imported beef (annualised figure)",2000,2100,2200,2300,2650,3000,3250,3500,null,null,2030]
["Goat",26000,26700,28000,30000,32500,35000,37500,40000,null,null,2035]
["sheep",2600,3000,3500,4000,5000,6000,7000,8000,null,null,2040]
["Broiler (annualised figure)",5300000,5500000,5700000,5800000,5950000,6100000,6300000,6500000,null,null,2045]
["layer",650000,675000,685000,690000,710000,725000,737500,750000,null,null,2050]
["Duck",6000,7000,8000,9000,10500,12000,12500,13000]
["LAYER + DUCK",{"$f":"B58+B59","v":656000},682000,693000,699000,720500,737000,750000,763000]
["Pig",21000,22000,23000,24000,27000,30000,32500,35000]
["Deer (under paddock system)",16000,17000,17500,18000,19000,20000,21000,22000]

{"sheet":"C-Scenarios","index":38,"n_rows":45,"n_cols":35,"rows_kept":45,"cut":false,"hidden":true,"merged":[[1,30,1,31],[2,30,2,31],[2,13,2,16],[2,18,2,20],[2,22,2,25],[2,27,2,28],[1,22,1,28]]}
["This worksheet calculates CH4 emissions from the burning of sugar cane fields (agriculture residue burning).",null,null,null,null,null,null,null,null,null,null,null,"This worksheet summarises the various emissions scenarios for management of cropland."]
["It reproduces the calculation carried out in the sheet 3.C.1.b. in the IPCC tool.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct N2O",null,null,null,null,null,null,null,"Indirect N2O",null,null,"Total ER","Total ER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Business-as-Usual (BAU) (Gg CO2e)",null,null,null,null,"CROP BURN (Gg CO2e)",null,null,null,"CHEMICAL FERTILIZER (Gg CO2e)",null,null,null,null,"Biofarming - GgCO2e",null,null,"Biofarming - GgCO2e",null,null,"GgCO2e","reduction"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Year","CropBurn","DirN2OManSoil","IndN2OManSoil","Total (BAU)","DirN2OManSoilPol","CropBurn","Change","Total-change",null,"BAU","ER","Change","Total-change",null,"Change","Total+change",null,"Change","TotalDirN2O-Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,2006,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M5,'C-Scenarios'!$A$17:A$45,0))","v":3.1063500000000004},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M5,N2OManSoil!$A$10:A$38,0))","v":66.624239904831711},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M5,N2OManSoil!$BY$10:BY$38,0))","v":16.863500953750002},{"$f":"SUM(N5:P5)","v":86.594090858581723},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M5,N2OManSoil!$AM$10:AM$38,0))","v":2.1139746606000003},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M5,'C-Scenarios'!$A$17:A$45,0))","v":3.1063500000000004},{"$f":"N5-S5","v":0},{"$f":"Q5-T5","v":86.594090858581723},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M5,N2OManSoil!$A$10:A$38,0))","v":35.24420840285714},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M5,N2OManSoil!$A$10:A$38,0))","v":35.24420840285714},{"$f":"W5-X5","v":0},{"$f":"N5+R5+P5-Y5","v":22.083825614350005},null,null,{"$f":"Z5+AB5","v":22.083825614350005},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M5,N2OManSoil!$BY$10:BY$38,0))","v":0},{"$f":"AC5-AE5","v":22.083825614350005},null,{"$f":"AF5-T5","v":22.083825614350005},{"$f":"Q5-AH5","v":64.510265244231718}]
["Emissions reduction scenario - To reduce area burnt to 7.5% of total area available in 2020, and to 5% of total area in 2025 and beyond.",null,null,null,null,null,null,null,null,null,null,null,2007,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M6,'C-Scenarios'!$A$17:A$45,0))","v":3.0063149999999998},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M6,N2OManSoil!$A$10:A$38,0))","v":64.980979190401996},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M6,N2OManSoil!$BY$10:BY$38,0))","v":16.356436265321427},{"$f":"SUM(N6:P6)","v":84.343730455723431},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M6,N2OManSoil!$AM$10:AM$38,0))","v":1.9198215771428573},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M6,'C-Scenarios'!$A$17:A$45,0))","v":3.0063149999999998},{"$f":"N6-S6","v":0},{"$f":"Q6-T6","v":84.343730455723431},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M6,N2OManSoil!$A$10:A$38,0))","v":34.033750708571432},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M6,N2OManSoil!$A$10:A$38,0))","v":34.033750708571432},{"$f":"W6-X6","v":0},{"$f":"N6+R6+P6-Y6","v":21.282572842464283},null,null,21.282572842464283,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M6,N2OManSoil!$BY$10:BY$38,0))","v":0},{"$f":"AC6-AE6","v":21.282572842464283},null,{"$f":"AF6-T6","v":21.282572842464283},{"$f":"Q6-AH6","v":63.061157613259148}]
[0.08,2025,0.08,2035,7.0000000000000007E-2,2040,0.06,2045,5.5E-2,2050,0.05,null,2008,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M7,'C-Scenarios'!$A$17:A$45,0))","v":2.8711800000000003},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M7,N2OManSoil!$A$10:A$38,0))","v":61.625914133435131},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M7,N2OManSoil!$BY$10:BY$38,0))","v":15.503446461249997},80.00054059468512,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M7,N2OManSoil!$AM$10:AM$38,0))","v":1.9198215771428573},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M7,'C-Scenarios'!$A$17:A$45,0))","v":2.8711800000000003},0,80.00054059468512,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M7,N2OManSoil!$A$10:A$38,0))","v":31.876864171428569},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M7,N2OManSoil!$A$10:A$38,0))","v":31.876864171428569},0,20.294448038392854,null,null,20.294448038392854,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M7,N2OManSoil!$BY$10:BY$38,0))","v":0},20.294448038392854,null,20.294448038392854,59.706092556292262]
[null,null,null,null,null,null,null,"v",null,null,null,null,2009,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M8,'C-Scenarios'!$A$17:A$45,0))","v":2.8891687500000001},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M8,N2OManSoil!$A$10:A$38,0))","v":60.03708355339576},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M8,N2OManSoil!$BY$10:BY$38,0))","v":15.159299894749999},78.085552198145763,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M8,N2OManSoil!$AM$10:AM$38,0))","v":2.5927446990852001},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M8,'C-Scenarios'!$A$17:A$45,0))","v":2.8891687500000001},0,78.085552198145763,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M8,N2OManSoil!$A$10:A$38,0))","v":30.983918239999994},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M8,N2OManSoil!$A$10:A$38,0))","v":30.983918239999994},0,20.641213343835197,null,null,20.641213343835197,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M8,N2OManSoil!$BY$10:BY$38,0))","v":0},20.641213343835197,null,20.641213343835197,57.444338854310566]
[null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M9,'C-Scenarios'!$A$17:A$45,0))","v":2.8137037500000002},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M9,N2OManSoil!$A$10:A$38,0))","v":67.528826818306854},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M9,N2OManSoil!$BY$10:BY$38,0))","v":16.454812557464283},86.797343125771135,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M9,N2OManSoil!$AM$10:AM$38,0))","v":2.0191597295477144},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M9,'C-Scenarios'!$A$17:A$45,0))","v":2.8137037500000002},0,86.797343125771135,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M9,N2OManSoil!$A$10:A$38,0))","v":34.973028828571429},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M9,N2OManSoil!$A$10:A$38,0))","v":34.973028828571429},0,21.287676037011998,null,null,21.287676037011998,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M9,N2OManSoil!$BY$10:BY$38,0))","v":0},21.287676037011998,null,21.287676037011998,65.50966708875913]
[null,null,null,null,null,null,null,"v",null,null,null,null,2011,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M10,'C-Scenarios'!$A$17:A$45,0))","v":2.70840375},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M10,N2OManSoil!$A$10:A$38,0))","v":68.873209675375293},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M10,N2OManSoil!$BY$10:BY$38,0))","v":16.895413454464286},88.477026879839585,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M10,N2OManSoil!$AM$10:AM$38,0))","v":2.0725054068038569},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M10,'C-Scenarios'!$A$17:A$45,0))","v":2.70840375},0,88.477026879839585,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M10,N2OManSoil!$A$10:A$38,0))","v":36.686158457142859},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M10,N2OManSoil!$A$10:A$38,0))","v":36.686158457142859},0,21.676322611268141,null,null,21.676322611268141,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M10,N2OManSoil!$BY$10:BY$38,0))","v":0},21.676322611268141,null,21.676322611268141,66.800704268571451]
[null,null,null,null,null,null,null,"v",null,null,null,null,2012,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M11,'C-Scenarios'!$A$17:A$45,0))","v":2.507895},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M11,N2OManSoil!$A$10:A$38,0))","v":76.453395258955013},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M11,N2OManSoil!$BY$10:BY$38,0))","v":19.51959621817857},98.480886477133595,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M11,N2OManSoil!$AM$10:AM$38,0))","v":2.2993311441901425},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M11,'C-Scenarios'!$A$17:A$45,0))","v":2.507895},0,98.480886477133595,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M11,N2OManSoil!$A$10:A$38,0))","v":45.423733017142865},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M11,N2OManSoil!$A$10:A$38,0))","v":45.423733017142865},0,24.326822362368713,null,null,24.326822362368713,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M11,N2OManSoil!$BY$10:BY$38,0))","v":0},24.326822362368713,null,24.326822362368713,74.154064114764878]
[null,null,null,null,null,null,null,"v",null,null,null,null,2013,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M12,'C-Scenarios'!$A$17:A$45,0))","v":2.4773580000000006},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M12,N2OManSoil!$A$10:A$38,0))","v":77.278048889580006},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M12,N2OManSoil!$BY$10:BY$38,0))","v":19.892366866035712},99.647773755615717,{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M12,N2OManSoil!$AM$10:AM$38,0))","v":2.2966053291437141},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M12,'C-Scenarios'!$A$17:A$45,0))","v":2.4773580000000006},0,99.647773755615717,null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M12,N2OManSoil!$A$10:A$38,0))","v":46.675231271428572},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M12,N2OManSoil!$A$10:A$38,0))","v":46.675231271428572},0,24.666330195179427,null,null,24.666330195179427,null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M12,N2OManSoil!$BY$10:BY$38,0))","v":0},24.666330195179427,null,24.666330195179427,74.98144356043629]
[null,null,null,null,null,null,null,"v",null,null,null,null,2014,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M13,'C-Scenarios'!$A$17:A$45,0))","v":2.2241992500000007},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M13,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M13,N2OManSoil!$BY$10:BY$38,0))","v":20.195755869300001},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M13,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M13,'C-Scenarios'!$A$17:A$45,0))","v":2.2241992500000007},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M13,N2OManSoil!$A$10:A$38,0))","v":47.608735896857141},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M13,N2OManSoil!$A$10:A$38,0))","v":47.608735896857141},0,{"$error":"#NAME?"},null,null,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M13,N2OManSoil!$BY$10:BY$38,0))","v":0},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[null,null,null,null,null,null,null,"v",null,null,null,null,2015,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M14,'C-Scenarios'!$A$17:A$45,0))","v":2.2984796250000006},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M14,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M14,N2OManSoil!$BY$10:BY$38,0))","v":20.50521265262957},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M14,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M14,'C-Scenarios'!$A$17:A$45,0))","v":2.2984796250000006},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M14,N2OManSoil!$A$10:A$38,0))","v":48.560910614794281},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M14,N2OManSoil!$A$10:A$38,0))","v":48.560910614794281},0,{"$error":"#NAME?"},null,null,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M14,N2OManSoil!$BY$10:BY$38,0))","v":0},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
["EMISSIONS CALCULATIONS - Business as Usual (BAU) scenario",null,null,null,null,2020,null,null,null,null,null,null,2016,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M15,'C-Scenarios'!$A$17:A$45,0))","v":2.2814999999999999},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M15,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M15,N2OManSoil!$BY$10:BY$38,0))","v":20.820858571625735},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M15,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M15,'C-Scenarios'!$A$17:A$45,0))","v":2.2814999999999999},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M15,N2OManSoil!$A$10:A$38,0))","v":49.532128827090162},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M15,N2OManSoil!$A$10:A$38,0))","v":49.036807538819268},0.49532128827089394,{"$error":"#NAME?"},null,null,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M15,N2OManSoil!$BY$10:BY$38,0))","v":0.1609794186880471},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
["YEAR","Area Available (ha)","Area Burnt (ha)","GHG (tCH4)","GHG (GgCO2e)",null,"Area burnt (ha)","GHG (tCH4)","GHG (GgCO2e)",null,null,null,2017,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M16,'C-Scenarios'!$A$17:A$45,0))","v":2.237625},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M16,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M16,N2OManSoil!$BY$10:BY$38,0))","v":21.142817409001818},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M16,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M16,'C-Scenarios'!$A$17:A$45,0))","v":2.237625},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M16,N2OManSoil!$A$10:A$38,0))","v":50.522771403631971},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M16,N2OManSoil!$A$10:A$38,0))","v":49.512315975559346},1.0104554280726248,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M16,N2OManSoil!$AB$21:AB$38,0))","v":0.27910903152929911},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M16,N2OManSoil!$BY$10:BY$38,0))","v":0.20977667572365277},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2006,70800,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":7080},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":124.25400000000002},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":3.1063500000000004},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":7080},{"$f":"G17*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":124.25400000000002},{"$f":"H17*'TNC LS'!$EX$10/1000","v":3.1063500000000004},null,null,null,2018,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M17,'C-Scenarios'!$A$17:A$45,0))","v":2.2156875},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M17,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M17,N2OManSoil!$BY$10:BY$38,0))","v":21.471215423125425},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M17,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M17,'C-Scenarios'!$A$17:A$45,0))","v":2.2156875},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M17,N2OManSoil!$A$10:A$38,0))","v":51.53322683170461},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M17,N2OManSoil!$A$10:A$38,0))","v":49.987230026753473},1.5459968049511374,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M17,N2OManSoil!$AB$21:AB$38,0))","v":0.56938242431977015},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M17,N2OManSoil!$BY$10:BY$38,0))","v":0.26046143127322097},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2007,68520,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":6852},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":120.2526},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":3.0063149999999998},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":6852},{"$f":"G18*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":120.2526},{"$f":"H18*'TNC LS'!$EX$10/1000","v":3.0063149999999998},null,null,null,2019,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M18,'C-Scenarios'!$A$17:A$45,0))","v":2.1937500000000001},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M18,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M18,N2OManSoil!$BY$10:BY$38,0))","v":21.806181397531507},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M18,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M18,'C-Scenarios'!$A$17:A$45,0))","v":2.1937500000000001},0,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M18,N2OManSoil!$A$10:A$38,0))","v":52.563891368338702},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M18,N2OManSoil!$A$10:A$38,0))","v":50.461335713605145},2.1025556547335569,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M18,N2OManSoil!$AB$21:AB$38,0))","v":0.87115510920924843},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M18,N2OManSoil!$BY$10:BY$38,0))","v":0.31308966637447355},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2008,65440,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":6544},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":114.84720000000002},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.8711800000000003},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":6544},{"$f":"G19*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":114.84720000000002},{"$f":"H19*'TNC LS'!$EX$10/1000","v":2.8711800000000003},null,null,null,2020,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M19,'C-Scenarios'!$A$17:A$45,0))","v":2.1718125000000001},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M19,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M19,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M19,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M19,'C-Scenarios'!$A$17:A$45,0))","v":1.7374499999999999},0.43436250000000021,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M19,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M19,N2OManSoil!$A$10:A$38,0))","v":50.934410735920203},2.6807584597852667,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M19,N2OManSoil!$AB$21:AB$38,0))","v":1.1847709485245785},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M19,N2OManSoil!$BY$10:BY$38,0))","v":0.36771884630726959},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2009,65850,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":6585},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":115.56675000000001},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.8891687500000001},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":6585},{"$f":"G20*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":115.56675000000001},{"$f":"H20*'TNC LS'!$EX$10/1000","v":2.8891687500000001},null,null,null,2021,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M20,'C-Scenarios'!$A$17:A$45,0))","v":2.1498750000000002},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M20,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M20,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M20,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M20,'C-Scenarios'!$A$17:A$45,0))","v":1.7199},0.42997500000000022,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M20,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M20,N2OManSoil!$A$10:A$38,0))","v":49.862107352006099},3.7530618436993706,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M20,N2OManSoil!$AB$21:AB$38,0))","v":1.5105829593688369},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M20,N2OManSoil!$BY$10:BY$38,0))","v":0.57774734147054829},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2010,64130,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":6413},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":112.54815000000001},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.8137037500000002},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":6413},{"$f":"G21*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":112.54815000000001},{"$f":"H21*'TNC LS'!$EX$10/1000","v":2.8137037500000002},null,null,null,2022,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M21,'C-Scenarios'!$A$17:A$45,0))","v":2.1279374999999998},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M21,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M21,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M21,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M21,'C-Scenarios'!$A$17:A$45,0))","v":1.7023499999999998},0.42558750000000001,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M21,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M21,N2OManSoil!$A$10:A$38,0))","v":48.789803968091981},4.8253652276134886,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M21,N2OManSoil!$AB$21:AB$38,0))","v":1.8489535422674563},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M21,N2OManSoil!$BY$10:BY$38,0))","v":0.78243844351072056},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2011,61730,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":6173},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":108.33615},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.70840375},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":6173},{"$f":"G22*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":108.33615},{"$f":"H22*'TNC LS'!$EX$10/1000","v":2.70840375},null,null,null,2023,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M22,'C-Scenarios'!$A$17:A$45,0))","v":2.1059999999999999},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M22,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M22,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M22,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M22,'C-Scenarios'!$A$17:A$45,0))","v":1.6847999999999999},0.42120000000000002,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M22,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M22,N2OManSoil!$A$10:A$38,0))","v":47.71750058417787},5.8976686115275996,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M22,N2OManSoil!$AB$21:AB$38,0))","v":2.2002547152982728},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M22,N2OManSoil!$BY$10:BY$38,0))","v":0.98163404474470894},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2012,57160,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5716},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":100.3158},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.507895},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5716},{"$f":"G23*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":100.3158},{"$f":"H23*'TNC LS'!$EX$10/1000","v":2.507895},null,null,null,2024,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M23,'C-Scenarios'!$A$17:A$45,0))","v":2.0840624999999999},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M23,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M23,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M23,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M23,'C-Scenarios'!$A$17:A$45,0))","v":1.6672499999999999},0.41681250000000003,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M23,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M23,N2OManSoil!$A$10:A$38,0))","v":46.645197200263759},6.9699719954417105,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M23,N2OManSoil!$AB$21:AB$38,0))","v":2.564868353833416},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M23,N2OManSoil!$BY$10:BY$38,0))","v":1.1751718481393603},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2013,56464,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5646.4000000000005},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":99.094320000000025},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.4773580000000006},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5646.4000000000005},{"$f":"G24*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":99.094320000000025},{"$f":"H24*'TNC LS'!$EX$10/1000","v":2.4773580000000006},null,null,null,2025,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M24,'C-Scenarios'!$A$17:A$45,0))","v":2.062125},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M24,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M24,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M24,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M24,'C-Scenarios'!$A$17:A$45,0))","v":1.6496999999999999},0.41242500000000004,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M24,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M24,N2OManSoil!$A$10:A$38,0))","v":45.572893816349648},8.0422753793558215,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M24,N2OManSoil!$AB$21:AB$38,0))","v":2.9431864360238444},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M24,N2OManSoil!$BY$10:BY$38,0))","v":1.3628852629805124},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2014,50694,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5069.4000000000005},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":88.967970000000022},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.2241992500000007},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5069.4000000000005},{"$f":"G25*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":88.967970000000022},{"$f":"H25*'TNC LS'!$EX$10/1000","v":2.2241992500000007},null,null,null,2026,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M25,'C-Scenarios'!$A$17:A$45,0))","v":2.0401875},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M25,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M25,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M25,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M25,'C-Scenarios'!$A$17:A$45,0))","v":1.63215},0.40803750000000005,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M25,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M25,N2OManSoil!$A$10:A$38,0))","v":44.500590432435537},9.1145787632699324,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M25,N2OManSoil!$AB$21:AB$38,0))","v":3.3356112941603562},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M25,N2OManSoil!$BY$10:BY$38,0))","v":1.5446032980445814},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2015,52387,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5238.7000000000007},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":91.939185000000009},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.2984796250000006},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5238.7000000000007},{"$f":"G26*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":91.939185000000009},{"$f":"H26*'TNC LS'!$EX$10/1000","v":2.2984796250000006},null,null,null,2027,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M26,'C-Scenarios'!$A$17:A$45,0))","v":2.0182500000000001},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M26,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M26,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M26,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M26,'C-Scenarios'!$A$17:A$45,0))","v":1.6146},0.40365000000000006,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M26,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M26,N2OManSoil!$A$10:A$38,0))","v":43.428287048521426},10.186882147184043,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M26,N2OManSoil!$AB$21:AB$38,0))","v":4.0827882240522761},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M26,N2OManSoil!$BY$10:BY$38,0))","v":1.5755517026126},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2016,52000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5200},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":91.26},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.2814999999999999},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5200},{"$f":"G27*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":91.26},{"$f":"H27*'TNC LS'!$EX$10/1000","v":2.2814999999999999},null,null,null,2028,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M27,'C-Scenarios'!$A$17:A$45,0))","v":1.9963125000000002},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M27,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M27,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M27,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M27,'C-Scenarios'!$A$17:A$45,0))","v":1.5970500000000001},0.39926250000000008,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M27,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M27,N2OManSoil!$A$10:A$38,0))","v":42.355983664607315},11.259185531098154,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M27,N2OManSoil!$AB$21:AB$38,0))","v":4.5114809875777651},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M27,N2OManSoil!$BY$10:BY$38,0))","v":1.7418558778863549},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2017,51000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5100},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":89.504999999999995},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.237625},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5100},{"$f":"G28*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":89.504999999999995},{"$f":"H28*'TNC LS'!$EX$10/1000","v":2.237625},null,null,null,2029,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M28,'C-Scenarios'!$A$17:A$45,0))","v":1.9853437499999997},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M28,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M28,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M28,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M28,'C-Scenarios'!$A$17:A$45,0))","v":1.5882750000000001},0.39706874999999964,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M28,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M28,N2OManSoil!$A$10:A$38,0))","v":41.283680280693211},12.331488915012258,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M28,N2OManSoil!$AB$21:AB$38,0))","v":4.9556883463546546},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M28,N2OManSoil!$BY$10:BY$38,0))","v":1.9015663501782605},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2018,50500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5050},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":88.627499999999998},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.2156875},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5050},{"$f":"G29*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":88.627499999999998},{"$f":"H29*'TNC LS'!$EX$10/1000","v":2.2156875},null,null,null,2030,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M29,'C-Scenarios'!$A$17:A$45,0))","v":1.9743749999999998},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M29,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M29,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M29,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M29,'C-Scenarios'!$A$17:A$45,0))","v":1.5795000000000001},{"$f":"N29-S29","v":0.39487499999999964},{"$f":"Q29-T29","v":{"$error":"#NAME?"}},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M29,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M29,N2OManSoil!$A$10:A$38,0))","v":40.211376896779093},13.403792298926376,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M29,N2OManSoil!$AB$21:AB$38,0))","v":5.4158594070875861},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M29,N2OManSoil!$BY$10:BY$38,0))","v":2.0544922491388533},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2019,50000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":5000},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":87.75},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.1937500000000001},null,{"$f":"Table2[[#This Row],[Area Burnt (ha)]]","v":5000},{"$f":"G30*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":87.75},{"$f":"H30*'TNC LS'!$EX$10/1000","v":2.1937500000000001},null,null,null,2035,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M30,'C-Scenarios'!$A$17:A$45,0))","v":1.9305000000000001},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M30,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M30,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M30,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M30,'C-Scenarios'!$A$17:A$45,0))","v":1.3513500000000003},{"$f":"N30-S30","v":0.57914999999999983},{"$f":"Q30-T30","v":{"$error":"#NAME?"}},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M30,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M30,N2OManSoil!$A$10:A$38,0))","v":37.530618436993812},16.084550758711657,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M30,N2OManSoil!$AB$21:AB$38,0))","v":6.9761374715614597},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M30,N2OManSoil!$BY$10:BY$38,0))","v":2.2626205711676697},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2020,49500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4950},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":86.872500000000002},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.1718125000000001},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$A$7","v":3960},{"$f":"G31*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":69.498000000000005},{"$f":"H31*'TNC LS'!$EX$10/1000","v":1.7374499999999999},null,null,null,2040,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M31,'C-Scenarios'!$A$17:A$45,0))","v":1.886625},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M31,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M31,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M31,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M31,'C-Scenarios'!$A$17:A$45,0))","v":1.1319750000000002},0.75464999999999982,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M31,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M31,N2OManSoil!$A$10:A$38,0))","v":34.849859977208546},18.765309218496924,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M31,N2OManSoil!$AB$21:AB$38,0))","v":8.8025365289545121},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M31,N2OManSoil!$BY$10:BY$38,0))","v":2.3576474712058406},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2021,49000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4900},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":85.995000000000005},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.1498750000000002},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$A$7","v":3920},{"$f":"G32*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":68.796000000000006},{"$f":"H32*'TNC LS'!$EX$10/1000","v":1.7199},null,null,null,2045,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M32,'C-Scenarios'!$A$17:A$45,0))","v":1.8427499999999997},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M32,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M32,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M32,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M32,'C-Scenarios'!$A$17:A$45,0))","v":1.0135125},0.82923749999999963,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M32,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M32,N2OManSoil!$A$10:A$38,0))","v":32.169101517423265},21.446067678282205,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M32,N2OManSoil!$AB$21:AB$38,0))","v":10.933550551221119},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M32,N2OManSoil!$BY$10:BY$38,0))","v":2.3232130111727436},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2022,48500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4850},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":85.117500000000007},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.1279374999999998},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$A$7","v":3880},{"$f":"G33*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":68.093999999999994},{"$f":"H33*'TNC LS'!$EX$10/1000","v":1.7023499999999998},null,null,null,2050,{"$f":"INDEX(('C-Scenarios'!$E$17:$E$45),MATCH(M33,'C-Scenarios'!$A$17:A$45,0))","v":1.7549999999999999},{"$f":"INDEX((N2OManSoil!$U$10:$U$38),MATCH(M33,N2OManSoil!$A$10:A$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX((N2OManSoil!$CG$10:$CG$38),MATCH(M33,N2OManSoil!$BY$10:BY$38,0))","v":22.147846691425709},{"$error":"#NAME?"},{"$f":"INDEX((N2OManSoil!$BG$10:$BG$38),MATCH(M33,N2OManSoil!$AM$10:AM$38,0))","v":{"$error":"#NAME?"}},{"$f":"INDEX(('C-Scenarios'!$I$17:$I$45),MATCH(M33,'C-Scenarios'!$A$17:A$45,0))","v":0.87749999999999995},0.87749999999999995,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$H$10:$H$38),MATCH(M33,N2OManSoil!$A$10:A$38,0))","v":53.615169195705469},{"$f":"INDEX((N2OManSoil!$Z$10:$Z$38),MATCH(M33,N2OManSoil!$A$10:A$38,0))","v":29.488343057637987},24.126826138067482,{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$AK$21:$AK$38),MATCH(M33,N2OManSoil!$AB$21:AB$38,0))","v":13.41280363824446},{"$error":"#NAME?"},null,{"$f":"INDEX((N2OManSoil!$CR$10:$CR$38),MATCH(M33,N2OManSoil!$BY$10:BY$38,0))","v":2.1407769486180399},{"$error":"#NAME?"},null,{"$error":"#NAME?"},{"$error":"#NAME?"}]
[2023,48000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4800},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":84.24},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.1059999999999999},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$A$7","v":3840},{"$f":"G34*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":67.391999999999996},{"$f":"H34*'TNC LS'!$EX$10/1000","v":1.6847999999999999}]
[2024,47500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4750},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":83.362499999999997},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.0840624999999999},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$A$7","v":3800},{"$f":"G35*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":66.69},{"$f":"H35*'TNC LS'!$EX$10/1000","v":1.6672499999999999}]
[2025,47000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4700},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":82.484999999999999},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.062125},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3760},{"$f":"G36*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":65.988},{"$f":"H36*'TNC LS'!$EX$10/1000","v":1.6496999999999999}]
[2026,46500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4650},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":81.607500000000002},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.0401875},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3720},{"$f":"G37*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":65.286000000000001},{"$f":"H37*'TNC LS'!$EX$10/1000","v":1.63215}]
[2027,46000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4600},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":80.73},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":2.0182500000000001},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3680},{"$f":"G38*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":64.584000000000003},{"$f":"H38*'TNC LS'!$EX$10/1000","v":1.6146}]
[2028,45500,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4550},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":79.852500000000006},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.9963125000000002},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3640},{"$f":"G39*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":63.882000000000005},{"$f":"H39*'TNC LS'!$EX$10/1000","v":1.5970500000000001}]
[2029,45250,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4525},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":79.413749999999993},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.9853437499999997},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3620},{"$f":"G40*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":63.531000000000006},{"$f":"H40*'TNC LS'!$EX$10/1000","v":1.5882750000000001}]
[2030,45000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4500},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":78.974999999999994},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.9743749999999998},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$C$7","v":3600},{"$f":"G41*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":63.180000000000007},{"$f":"H41*'TNC LS'!$EX$10/1000","v":1.5795000000000001}]
[2035,44000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4400},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":77.22},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.9305000000000001},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*$E$7","v":3080.0000000000005},{"$f":"G42*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":54.054000000000016},{"$f":"H42*'TNC LS'!$EX$10/1000","v":1.3513500000000003}]
[2040,43000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4300},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":75.465000000000003},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.886625},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*G7","v":2580},{"$f":"G43*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":45.279000000000003},{"$f":"H43*'TNC LS'!$EX$10/1000","v":1.1319750000000002}]
[2045,42000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4200},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":73.709999999999994},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.8427499999999997},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*I7","v":2310},{"$f":"G44*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":40.540500000000002},{"$f":"H44*'TNC LS'!$EX$10/1000","v":1.0135125}]
[2050,40000,{"$f":"Table2[[#This Row],[Area Available (ha)]]*'TNC LS'!$EX$11","v":4000},{"$f":"Table2[[#This Row],[Area Burnt (ha)]]*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":70.2},{"$f":"Table2[[#This Row],[GHG (tCH4)]]*'TNC LS'!$EX$10/1000","v":1.7549999999999999},null,{"$f":"Table2[[#This Row],[Area Available (ha)]]*K7","v":2000},{"$f":"G45*'TNC LS'!$EX$7*'TNC LS'!$EX$8*'TNC LS'!$EX$9/1000","v":35.1},{"$f":"H45*'TNC LS'!$EX$10/1000","v":0.87749999999999995}]